Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

Aon Reports Fourth Quarter and Full Year 2011 Results

- Total revenue increased 3% to $3.0 billion with organic revenue growth of 3% -

- EPS from continuing operations increased 22% to $0.82 -

Fourth Quarter Summary

- EPS from continuing operations, adjusted for certain items, increased 15% to $0.97

- Risk Solutions revenue increased 3% to $1.8 billion with organic revenue growth of 3%

- Risk Solutions operating margin was 18.9% and the operating margin, adjusted for certain items, decreased 10 basis points to 21.8%

- HR Solutions revenue increased 3% to $1.2 billion with organic revenue growth of 3%

- HR Solutions operating margin was 11.3% and the operating margin, adjusted for certain items, decreased 120 basis points to 12.4%

- Subsequent to the close of the fourth quarter, the Company announced the intention to change its jurisdiction of incorporation from Delaware to the U.K., pending shareholder approval and satisfaction of other conditions

Aon plc ( http://www.aon.com ) is a leading global provider of risk management, insurance brokerage and reinsurance brokerage, and human resources solutions and outsourcing services. Through its more than 72,000 colleagues worldwide, Aon unites to empower results for clients in over 120 countries via innovative risk and people solutions. For further information on our capabilities and to learn how we empower results for clients, please visit:  http://aon.mediaroom.com . (PRNewsFoto/Aon Corporation) (PRNewsFoto/)

News provided by

Aon Corporation

Feb 03, 2012, 06:30 ET

Share this article

Share toX

Share this article

Share toX

CHICAGO, Feb. 3, 2012 /PRNewswire/ -- Aon Corporation (NYSE: AON) today reported results for the fourth quarter and full year ended December 31, 2011.  

Net income attributable to Aon stockholders from continuing operations increased 19% to $277 million or $0.82 per share, compared to $232 million or $0.67 per share for the prior year quarter.  Net income per share attributable to Aon stockholders from continuing operations, adjusted for certain items, increased 15% to $0.97, compared to $0.84 in the prior year quarter.  Certain items that impacted fourth quarter results and comparisons with the prior year quarter are detailed in the "Reconciliation of Non-GAAP Measures - Operating Income and Diluted Earnings per Share" on page 14 of this press release.  

"Our fourth quarter results reflect 15 percent growth in earnings as highlighted by organic growth across all major businesses and the continued delivery of synergy savings related to Aon Hewitt," said Greg Case, president and chief executive officer.  "While macro economic conditions remain challenging globally, we are firmly on track to deliver improved growth in 2012, our restructuring programs will deliver cost savings and we have solid financial flexibility that will drive increased shareholder value, as highlighted by the repurchase of $828 million of common stock in 2011."

FOURTH QUARTER FINANCIAL SUMMARY

Total revenue increased 3% to $3.0 billion from the prior year quarter driven primarily by a 3% increase in organic revenue.

Total operating expenses increased 3%, or $72 million, to $2.6 billion due primarily to a 3% increase in organic revenue, a $21 million increase in intangible asset amortization expense and $18 million of non-cash charges related to the write-off of accounts receivable primarily from the years 2001 to 2004, partially offset by benefits related to the restructuring programs, a $15 million favorable impact from foreign currency exchange rates and a $14 million decline in restructuring costs.

Depreciation expense decreased 3%, or $2 million, to $56 million compared to the prior year quarter.

Intangible asset amortization expense increased 31%, or $21 million, to $89 million compared to the prior year quarter due primarily to a $22 million increase relating to assets recognized from the merger with Hewitt.

Restructuring expenses were $43 million compared to $57 million in the prior year quarter.  In the fourth quarter, the Company incurred $25 million of costs under the Aon Hewitt restructuring program and $21 million of costs under the Aon Benfield restructuring program primarily related to workforce reduction.  The Company has completed all restructuring activities and incurred 100% of the total costs for the 2007 restructuring program and has incurred approximately 96% of the total costs necessary to deliver the remaining $22 million of restructuring savings for the Aon Benfield restructuring program.  An analysis of restructuring-related costs is detailed on page 16 of this release.

Restructuring savings in the fourth quarter related to the 2007 restructuring program are estimated at $134 million compared to $128 million in the prior year quarter.  Of the restructuring savings in the fourth quarter, $113 million were related to the Risk Solutions segment.  Before any potential reinvestment of savings, the 2007 restructuring delivered cumulative expense savings of $536 million in 2011.

Restructuring savings in the fourth quarter related to the Aon Benfield restructuring program are estimated at $33 million compared to $27 million in the prior year quarter.  Before any potential reinvestment of savings, the Benfield restructuring program is expected to deliver cumulative expense savings of $144 million in 2012 related to the Risk Solutions segment.

Restructuring savings in the fourth quarter related to the Aon Hewitt restructuring program are estimated at $43 million compared to $4 million in the prior year quarter.  The Company expects to deliver cumulative expense savings of $355 million in 2013 related to the merger with Hewitt, including $280 million related to the restructuring program and $75 million in additional synergy savings from areas such as information technology, procurement and public company costs.  Associated with the transfer of the Health and Benefits business effective January 1, 2012, approximately $20 million of the estimated savings under the Aon Hewitt restructuring program will be achieved in the Risk Solutions segment.

Currency fluctuations in the fourth quarter had a $0.01 favorable impact on adjusted net income from continuing operations per diluted share when the Company translates prior year quarter results at current quarter foreign exchange rates.

Effective tax rate on net income from continuing operations declined to 27.0% in the fourth quarter compared to 32.8% in the prior year quarter.  The prior year quarter was unfavorably impacted by certain deferred tax adjustments.  The Company anticipates an effective tax rate on net income from continuing operations of approximately 29.0% in 2012.

Average diluted shares outstanding decreased to 337.9 million in the fourth quarter compared to 346.7 million in the prior year quarter due primarily to the Company's share repurchase program in 2011.  The Company did not repurchase shares during the fourth quarter due to the subsequent announcement of the relocation of the corporate headquarters.  The Company has approximately $1.2 billion of common stock remaining under the share repurchase program.

FOURTH QUARTER SEGMENT REVIEW

Certain noteworthy items impacted operating income and operating margins in the fourth quarter of 2011 and 2010.  The fourth quarter segment reviews provided below include supplemental information related to organic revenue, adjusted operating income and operating margin, which is described in detail on the "Reconciliation of Non-GAAP Measures - Organic Revenue" on page 13 and "Reconciliation of Non-GAAP Measures - Operating Income and Diluted Earnings per Share" on page 14 of this press release.

RISK SOLUTIONS








Less:



(millions)

Fourth Quarter Ended




Less:


Acquisitions,



Commissions,

Dec 31,


Dec 31,


%


Currency


Divestitures,


Organic

Fees and Other

2011


2010


Change


Impact


Other


Revenue

Retail

$  1,466


$  1,417


3%


(1)


2


2%

Reinsurance

344


336


2


-


(2)


4

Subtotal

$  1,810


$  1,753


3%


-


-


3%

Investment Income

13


12


8







Total Revenue

$  1,823


$  1,765


3%







Risk Solutions total revenue increased 3% to $1.8 billion compared to the prior year quarter due primarily to 3% organic growth in commissions and fees.

Retail Brokerage organic revenue increased 2% reflecting revenue growth in both the Americas and International businesses.  Americas organic revenue increased 3% primarily as a result of strong management of the renewal book portfolio in Latin America and the U.S. and solid new business growth in both Canada and Latin America.  International organic revenue increased 1% driven by strong growth in Asia and emerging markets, partially offset by challenging macro-economic conditions in continental Europe.  Reinsurance organic revenue increased 4% due primarily to strong growth in capital market transactions and advisory business and modest growth in global facultative placements.




Fourth Quarter Ended



(millions)


Dec 31,


Dec 31,


    %



2011


2010


Change

Revenue


$  1,823


$  1,765


3%

Expenses







Compensation and benefits


1,006


958


5

Other expenses


472


433


9

Total operating expenses


1,478


1,391


6%


Operating income


$     345


$     374


(8)%

Operating margin


18.9%


21.2%










Operating income - adjusted


$     397


$     387


3%

Operating margin - adjusted  


21.8%


21.9%




Compensation and benefits for the fourth quarter increased 5%, or $48 million, compared to the prior year quarter due primarily to 3% organic revenue growth and a $30 million increase in restructuring costs, partially offset by benefits related to the restructuring programs.  Other expenses for the fourth quarter increased 9%, or $39 million, primarily due to $18 million of non-cash charges related to the write-off of accounts receivable primarily from the years 2001 to 2004, 3% organic revenue growth and $4 million of integration costs related to the recent acquisition of Glenrand M-I-B.

Fourth quarter operating income decreased 8% to $345 million.  Adjusting for certain items detailed on page 14 of this press release, operating income increased 3%, or $10 million compared to the prior year quarter, and operating margin decreased 10 basis points to 21.8% due primarily to a 20 basis point unfavorable impact for integration costs related to recent acquisitions.

HR SOLUTIONS


(millions)

Fourth Quarter Ended




Less:


Less:

Acquisitions,



Commissions,

Dec 31,


Dec 31,


%


Currency


Divestitures,


Organic

Fees and Other

2011


2010


Change


Impact


Other


Revenue

Consulting Services

$     581


$     579


-%


-%


(2)%


2%

Outsourcing

605


580


4


-


-


4

Intersegment

(5)


(8)


N/A


N/A


N/A


N/A

Subtotal

$  1,181


$  1,151


3%


-


-


3%

Investment Income

1


-


N/A







Total Revenue

$  1,182


$  1,151


3%








HR Solutions total revenue increased 3% to $1.2 billion compared to the prior year quarter due primarily to 3% organic growth in commissions and fees.

Organic revenue in Consulting Services increased 2% driven primarily by growth in health and benefits and investment consulting, partially offset by a decline in retirement consulting.  Organic revenue in Outsourcing increased 4% due primarily to new client wins in HR business process outsourcing and health care exchanges, partially offset by price compression and client losses in benefits administration.




Fourth Quarter Ended



(millions)


Dec 31,


Dec 31,


%



2011


2010


Change

Revenue


$  1,182


$  1,151


3%

Expenses







Compensation and benefits


695


737


(6)

Other expenses


354


328


8

Total operating expenses


1,049


1,065


(2)%


Operating income


$     133


$       86


55%

Operating margin


11.3%


7.5%










Operating income - adjusted


$     147


$       157


(6)%

Operating margin - adjusted  


12.4%


13.6%




Compensation and benefits for the fourth quarter decreased 6%, or $42 million, from the prior year quarter due primarily to benefits related to the Aon Hewitt restructuring program and a $39 million decline in restructuring costs, partially offset by 3% organic revenue growth and investment in the business.  Other expenses increased 8%, or $26 million, from the prior year quarter due primarily to a $22 million increase in intangible asset amortization expense and 3% organic revenue growth, partially offset by benefits related to the Aon Hewitt restructuring program.

Fourth quarter operating income increased 55% to $133 million.  Adjusting for certain items detailed on page 14 of this press release, operating income decreased 6%, or $10 million, to $147 million and operating margin decreased 120 basis points to 12.4% versus the prior year quarter due primarily to a 190 basis point impact from intangible asset amortization expense, investment in the business and an unfavorable revenue mix shift, partially offset by benefits related to the restructuring program.

INCOME FROM CONTINUING OPERATIONS




Fourth Quarter Ended



(millions)


Dec 31,


Dec 31,


%



2011


2010


Change

Risk Solutions


$     345


$     374


(8)%

HR Solutions


133


86


55

Unallocated expenses


(43)


(38)


13

Operating income from continuing operations before tax


$     435


$     422


3%

Interest income


4


6


(33)

Interest expense


(59)


(65)


(9)

Other income (expense)


4


(3)


233

Income from continuing operations before tax


$     384


$     360


7%


Unallocated expenses increased $5 million to $43 million including costs for project-related work.   Interest income decreased $2 million to $4 million due to lower average interest rates.  Interest expense decreased $6 million to $59 million due primarily to a decline in the average rate on total debt outstanding.  Other income of $4 million in the fourth quarter includes gains on certain Company owned life insurance plans, partially offset by losses on the Company's ownership in certain private equity securities and other long-term investments.  The prior year quarter included a loss of $8 million on extinguishment of debt and losses related to certain long-term investments, partially offset by gains related to the Company's ownership in certain insurance investment funds.

2011 FULL YEAR SUMMARY

Total revenue for 2011 increased 33% to $11.3 billion due to a 29% increase in commissions and fees resulting from acquisitions, primarily Hewitt, net of dispositions, a 2% increase in organic revenue driven by Risk Solutions, and a 2% favorable impact from foreign currency exchange rates. Risk Solutions total revenue increased 6% to $6.8 billion and HR Solutions total revenue increased 113% to $4.5 billion as a result of the merger with Hewitt.

Net income attributable to Aon stockholders for 2011 increased 39% to $979 million compared to $706 million for the prior year.  Net income attributable to Aon stockholders from continuing operations increased 33% to $975 million compared to $733 million for the prior year.  Net income attributable to Aon stockholders, adjusted for certain items, increased 21% to $1.1 billion compared to $929 million for the prior year.  Certain items that impacted full year results and comparisons against the prior year are detailed in the "Reconciliation of Non-GAAP Measures - Operating Income and Diluted Earnings per Share" on page 14 of this press release.

Net income attributable to Aon stockholders for 2011 increased 21% to $2.87 per share compared to $2.37 per share for the prior year.  Net income attributable to Aon stockholders from continuing operations increased 16% to $2.86 per share compared to $2.46 per share for the prior year.  Net income attributable to Aon stockholders, adjusted for certain items, increased 5% to $3.29 per share compared to $3.12 per share for the prior year.  Certain items that impacted full year results and comparisons against the prior year are detailed in the "Reconciliation of Non-GAAP Measures - Operating Income and Diluted Earnings per Share" on page 14 of this press release.

During 2011, the Company repurchased approximately 16.4 million shares of common stock for $828 million at an average price of $50.39 per share.

SUBSEQUENT ANNOUNCEMENT

On January 13, 2012, the Company announced, as an important part of its global growth strategy, it intends to change its jurisdiction of incorporation from Delaware to the U.K. and move its corporate headquarters to London.  The proposed transaction requires shareholder approval and is expected to close in the second quarter of 2012 subject to the satisfaction of other conditions.

CHANGES TO DISCLOSURE IN 2012

Effective January 1, 2012, the Company moved the global Aon Hewitt Health and Benefits businesses from the HR Solutions segment into the Risk Solutions segment.  This move will allow the businesses to benefit from a broader global distribution channel and to promote the Company's deep health and benefits capabilities in data and analytics with clients and insurance carriers.

Effective January 1, 2012, the Company will begin reporting adjusted results that exclude the impact of non-cash intangible asset amortization and certain one-time items.  

Historical selected financial information for the years 2009, 2010 and 2011, that fully reflect the disclosure changes for both the Health and Benefits transfer and for intangible amortization, are provided on pages 19-22 of this press release.

Conference Call, Presentation Slides and Webcast Details

The Company will host a conference call on Friday, February 3, 2012 at 7:30 a.m. central time.  Interested parties can listen to the conference call via a live audio webcast and view the presentation slides at www.aon.com.

About Aon

Aon Corporation (NYSE: AON) is the leading global provider of risk management, insurance and reinsurance brokerage, and human resources solutions and outsourcing services.  Through its more than 61,000 colleagues worldwide, Aon unites to empower results for clients in over 120 countries via innovative and effective risk and people solutions and through industry-leading global resources and technical expertise.  Aon has been named repeatedly as the world's best broker, best insurance intermediary, reinsurance intermediary, captives manager and best employee benefits consulting firm by multiple industry sources.  Visit http://www.aon.com for more information on Aon.

Safe Harbor Statement

This communication contains certain statements related to future results, or states our intentions, beliefs and expectations or predictions for the future which are forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from either historical or anticipated results depending on a variety of factors. Potential factors that could impact results include: the planned change in global headquarters and jurisdiction of incorporation (the "Reorganization") may not be approved by Aon's stockholders; changes in circumstances beyond Aon's control, including changes in foreign or domestic laws, regulatory actions, orders or rulings by foreign or domestic governmental entities, Aon's possible removal from the S&P 500 stock index and the possibility that the Class A Ordinary Shares of Aon's U.K. successor will not be eligible for acceptance by DTC may effectively preclude Aon from completing the Reorganization or reduce or eliminate the benefits Aon expects to achieve from the Reorganization; the possibility that the expected efficiencies and cost savings from the merger with Hewitt Associates Inc. ("Hewitt") will not be realized, or will not be realized within the expected time period; the risk that the Aon and Hewitt businesses will not be integrated successfully; general economic conditions in different countries in which Aon does business around the world; changes in global equity and fixed income markets that could affect the return on invested assets; fluctuations in exchange and interest rates that could influence revenue and expense; rating agency actions that could affect Aon's ability to borrow funds; funding of Aon's various pension plans; our ability to implement restructuring initiatives and other initiatives intended to yield cost savings, and the ability to achieve those cost savings; changes in the competitive environment; changes in commercial property and casualty markets and commercial premium rates that could impact revenues; continued compliance with settlement agreements related to compliance with the U.S. Foreign Corrupt Practices Act and non-U.S. anti-corruption laws; the impact of investigations brought by U.S. state attorneys general, U.S. state insurance regulators, U.S. federal prosecutors, U.S. federal regulators, and regulatory authorities in the U.K. and other countries; the impact of class actions and individual lawsuits including client class actions, securities class actions, derivative actions and ERISA class actions; the cost of resolution of other contingent liabilities and loss contingencies, including potential liabilities arising from error and omissions claims against Aon; the extent to which Aon retains existing clients and attracts new businesses; the extent to which Aon manages certain risks created in connection with the various services, including fiduciary and advisory services, among others, that Aon currently provides, or will provide in the future, to clients; the extent to which Aon retains existing employees and attracts new personnel, including potential difficulties in executive succession planning related to our need to attract talent to London if the reorganization is completed; Aon's ability to maintain the security and privacy of confidential information belonging to its clients or their personnel; Aon's ability to innovate and keep pace with rapid and continuing changes in technology, industry standards and client preferences; the impact of, and potential challenges in complying with, legislation and regulation in the jurisdictions in which Aon operates, particularly given the global scope of Aon's  businesses and the possibility of conflicting regulatory requirements across jurisdictions in which Aon does business; changes in costs or assumptions associated with our outsourcing and consulting engagements that affect the profitability of these engagements; and the implementation of changes to the methods in which Aon internally process and monitors transactions. Further information concerning Aon and its business, including factors that potentially could materially affect Aon's financial results, is contained in Aon's and, historically, Hewitt's filings with the SEC. See Aon's Annual Report on Form 10-K and Annual Report to Stockholders for the fiscal year ended December 31, 2010 and Quarterly Reports on Form 10-Q for the subsequent fiscal quarters and other public filings with the SEC for a further discussion of these and other risks and uncertainties applicable to our businesses. Aon does not undertake, and expressly disclaims, any duty to update any forward-looking statement whether as a result of new information, future events or changes in their respective expectations, except as required by law.

Additional Information

This communication is being made in respect of a proposed corporate reorganization involving Aon Corporation ("Aon"), which will result in Aon's stockholders holding Class A Ordinary Shares in a newly-formed public limited company organized under English law.  In connection with the proposed reorganization, Aon Global Limited, a subsidiary of Aon (which will become a public limited company) ("Aon UK") has filed with the SEC a registration statement on Form S-4 that included a preliminary proxy statement/prospectus, and each of Aon and Aon UK may be filing with the SEC other documents regarding the proposed reorganization.  At the appropriate time, the definitive proxy statement/prospectus regarding the proposed reorganization will be mailed to Aon stockholders.  Before making any voting or investment decision, investors and stockholders are urged to read carefully in their entirety the definitive proxy statement/prospectus regarding the proposed reorganization and any other relevant documents filed by either Aon or Aon UK with the SEC when they become available because they will contain important information about the proposed transaction.  You may obtain copies of all documents filed with the SEC regarding this transaction, free of charge, at the SEC's website (www.sec.gov) or from Aon by accessing Aon's website at www.aon.com under the heading "Investor Relations" and then under the link "SEC Filings" or by directing a request to 200 E. Randolph Street, Chicago, Illinois 60601, Attention: Investor Relations.

Aon and Aon UK and their respective directors and executive officers and certain other members of management and employees may be deemed to be participants in the solicitation of proxies in respect of the proposed transaction.  You can find information about Aon's directors and executive officers in its definitive proxy statement filed with the SEC on April 8, 2011.  Other information regarding the participants in the proxy solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the proxy statement/prospectus and other relevant materials to be filed with the SEC when they become available. You can obtain free copies of these documents using the contact information above.

Explanation of Non-GAAP Measures

This communication includes supplemental information related to organic revenue and several additional measures including expenses, margins and income per share, that exclude the effects of restructuring charges, transaction and integration costs and certain other noteworthy items that affected results for the comparable periods.  Organic revenue excludes from reported revenues the impact of foreign exchange, acquisitions, divestitures, transfers between business units, reimbursable expenses and unusual items.  The impact of foreign exchange is determined by translating last year's revenue, expense or net income at this year's foreign exchange rates.  Reconciliations are provided in the attached schedules.  Supplemental organic revenue information and additional measures that exclude the effects of the restructuring charges and certain other items do not affect net income or any other GAAP reported amounts.  Management believes that these measures are important to make meaningful period-to-period comparisons and that this supplemental information is helpful to investors.  They should be viewed in addition to, not in lieu of, the Company's Consolidated Financial Statements.  Industry peers provide similar supplemental information regarding their performance, although they may not make identical adjustments.

Investor Contact:

Media Contact:

Scott Malchow

David Prosperi

Vice President, Investor Relations

Vice President, Global Public Relations

312-381-3983

312-381-2485

Aon Corporation

Consolidated Statements of Income (Unaudited)




Fourth Quarter Ended



Twelve Months Ended

(millions except per share data)

Dec. 31, 2011


Dec. 31, 2010


Percent Change


Dec. 31, 2011


Dec. 31, 2010


Percent Change

Revenue















Commissions, fees and other

$          2,980


$          2,897


3

%


$        11,235


$          8,457


33

%


Fiduciary investment income

14


12


17



52


55


(5)




Total revenue

2,994


2,909


3



11,287


8,512


33


















Expenses















Compensation and benefits

1,724


1,715


1



6,567


5,097


29



Other general expenses

835


772


8



3,114


2,189


42




Total operating expenses

2,559


2,487


3



9,681


7,286


33


Operating income

435


422


3



1,606


1,226


31



















Interest income

4


6


(33)



18


15


20



Interest expense

(59)


(65)


(9)



(245)


(182)


35



Other income (expense)

4


(3)


233



5


-


N/A


Income from continuing operations before income taxes

384


360


7



1,384


1,059


31



Income taxes (1)

104

-

118


(12)



378


300


26


Income from continuing operations

280


242


16



1,006


759


33


















Income (loss) from discontinued operations before income taxes

-


(1)


100



5


(39)


113



Income taxes (2)

-


-


N/A



1


(12)


108


Income (loss) from discontinued operations

-


(1)


100



4


(27)


115


















Net income

280


241


16



1,010


732


38



Less:  Net income attributable to the noncontrolling interests

3


10


(70)



31


26


19


Net income attributable to Aon stockholders

$             277


$             231


20

%


$             979


$             706


39

%

















Net income (loss) attributable to Aon stockholders:















Income from continuing operations

$             277


$             232


19

%


$             975


$             733


33

%


Income (loss) from discontinued operations

-


(1)


100



4


(27)


115



Net income

$             277


$             231


20

%


$             979


$             706


39

%

Basic net income (loss) per share attributable to Aon stockholders:















Income from continuing operations

$            0.84


$            0.68


24

%


$            2.91


$            2.50


16

%


Income (loss) from discontinued operations

-


-


N/A



0.01


(0.09)


111



Net income

$            0.84


$            0.68


24

%


$            2.92


$            2.41


21

%

















Diluted net income (loss) per share attributable to Aon stockholders:















Income from continuing operations

$            0.82


$            0.67


22

%


$            2.86


$            2.46


16

%


Income (loss) from discontinued operations

-


-


N/A



0.01


(0.09)


111



Net income

$            0.82


$            0.67


22

%


$            2.87


$            2.37


21

%

















Weighted average common shares outstanding - diluted

337.9


346.7


(3)

%


340.9


298.1


14

%

















































(1)  Tax rate for continuing operations is 27.0% and 32.8% for the fourth quarters ended December 31, 2011 and 2010, respectively, and 27.3% and 28.4%    

 for the twelve months ended December 31, 2011 and 2010, respectively.  

(2)  Tax rate for discontinued operations is not meaningful for the fourth quarter ended December 31, 2011 and 34.0% for the fourth quarter ended December  

 2010, and 25.7% and 31.8% for the twelve months ended December 31, 2011 and 2010, respectively.  

Aon Corporation

Revenue from Continuing Operations (Unaudited)




Fourth Quarter Ended


Twelve Months Ended

(millions)

Dec. 31, 2011


Dec. 31, 2010


Percent Change


Organic Revenue (1)


Dec. 31, 2011


Dec. 31, 2010


Percent Change


Organic Revenue (1)

Commissions, Fees and Other




















Risk Solutions

$          1,810


$          1,753


3

%


3

%


$          6,766


$ 6,369


6

%


2

%

HR Solutions

1,181


1,151


3



3



4,500


2,110


113



-




Total Operating Segments

$          2,991


$          2,904


3

%


3

%


$        11,266


$ 8,479


33

%


2

%























Fiduciary Investment Income




















Risk Solutions

$               13


$               12


8

%





$               51


$      54


(6)

%




HR Solutions

1


-


N/A






1


1


-







Total Operating Segments

$               14


$               12


17

%





$               52


$      55


(5)

%


























Total Revenue




















Risk Solutions

$          1,823


$          1,765


3

%





$          6,817


$ 6,423


6

%




HR Solutions

1,182


1,151


3






4,501


2,111


113





Intersegment

(11)


(7)


57






(31)


(22)


41







Total

$          2,994


$          2,909


3

%





$        11,287


$ 8,512


33

%
















































(1)  Organic revenue excludes the impact of foreign exchange, acquisitions, divestitures, transfers, reimbursable expenses and unusual items.  Change in  

 organic revenue, a non-GAAP measure, is reconciled to the corresponding U.S. GAAP percent change in revenue on page 13 of this release.  

Aon Corporation

Segments (Unaudited)


















Risk Solutions


Fourth Quarter Ended


Twelve Months Ended

(millions)


Dec. 31, 2011


Dec. 31, 2010


Percent Change


Dec. 31, 2011


Dec. 31, 2010


Percent Change

Revenue
















Commissions, fees and other


$          1,810


$          1,753


3

%


$          6,766


$          6,369


6

%


Fiduciary investment income


13


12


8



51


54


(6)




Total revenue


1,823


1,765


3



6,817


6,423


6



















Expenses
















Compensation and benefits


1,006


958


5



3,825


3,664


4



Other general expenses


472


433


9



1,678


1,565


7




Total operating expenses


1,478


1,391


6



5,503


5,229


5



















Operating income


$             345


$             374


(8)

%


$          1,314


$          1,194


10

%


















Operating margin


18.9%


21.2%





19.3%


18.6%





















HR Solutions


Fourth Quarter Ended


Twelve Months Ended

(millions)


Dec. 31, 2011


Dec. 31, 2010


Percent Change


Dec. 31, 2011


Dec. 31, 2010


Percent Change

Revenue
















Commissions, fees and other


$          1,181


$          1,151


3

%


$          4,500


$          2,110


113

%


Fiduciary investment income


1


-


N/A



1


1


-




Total revenue


1,182


1,151


3



4,501


2,111


113



















Expenses
















Compensation and benefits


695


737


(6)



2,640


1,316


101



Other general expenses


354


328


8



1,413


561


152




Total operating expenses


1,049


1,065


(2)



4,053


1,877


116



















Operating income


$             133


$               86


55

%


$             448


$             234


91

%


















Operating margin


11.3%


7.5%





10.0%


11.1%





















Total Operating Income (Loss)      


Fourth Quarter Ended


Twelve Months Ended


(millions)


Dec. 31, 2011


Dec. 31, 2010


Percent Change


Dec. 31, 2011


Dec. 31, 2010


Percent Change


Risk Solutions


$             345


$             374


(8)

%


$          1,314


$          1,194


10

%

HR Solutions


133


86


55



448


234


91


Unallocated


(43)


(38)


13



(156)


(202)


(23)



Total operating income


$             435


$             422


3

%


$          1,606


$          1,226


31

%


















Total operating margin


14.5%


14.5%





14.2%


14.4%




Aon Corporation

Reconciliation of Non-GAAP Measures - Organic Revenue (Unaudited)


























Fourth Quarter Ended

(millions)


Dec. 31, 2011


Dec. 31, 2010


Percent Change


Less:  Currency Impact (1)


Less: Acquisitions, Divestitures & Other


Organic Revenue (2)

Commissions, Fees and Other

















Risk Solutions Segment:


















Retail brokerage



















Americas


$             750


$             700


7

%


(1)

%


5

%


3

%



International


716


717


-



-



(1)



1





Total Retail brokerage


1,466


1,417


3



(1)



2



2



Reinsurance brokerage


344


336


2



-



(2)



4





Total Risk Solutions


1,810


1,753


3



-



-



3


HR Solutions Segment:



















Consulting services


581


579


-



-



(2)



2




Outsourcing


605


580


4



-



-



4




Intrasegment


(5)


(8)


N/A



N/A



N/A



N/A





Total HR Solutions


1,181


1,151


3



-



-



3


Total Operating Segments


$          2,991


$          2,904


3

%


-

%


-

%


3

%














































Twelve Months Ended

(millions)


Dec. 31, 2011


Dec. 31, 2010


Percent Change


Less:  Currency Impact (1)


Less: Acquisitions, Divestitures & Other


Organic Revenue (2)

Commissions, Fees and Other         

















Risk Solutions Segment:


















Retail brokerage



















Americas


$          2,605


$          2,377


10

%


1

%


6

%


3

%



International


2,698


2,548


6



4



(1)



3





Total Retail brokerage


5,303


4,925


8



3



2



3



Reinsurance brokerage


1,463


1,444


1



2



(1)



-





Total Risk Solutions


6,766


6,369


6



3



1



2


HR Solutions Segment:



















Consulting services


2,251


1,387


62



2



59



1




Outsourcing


2,272


731


211



-



211



-




Intrasegment


(23)


(8)


N/A



N/A



N/A



N/A





Total HR Solutions


4,500


2,110


113



2



111



-


Total Operating Segments


$        11,266


$          8,479


33

%


2

%


29

%


2

%





















(1)

Currency impact is determined by translating last year's revenue at this year's foreign exchange rates.



(2) 

Organic revenue excludes the impact of foreign exchange, acquisitions, divestitures, transfers, reimbursable expenses and unusual items.

Aon Corporation

Reconciliation of Non-GAAP Measures - Operating Income and Diluted Earnings Per Share (Unaudited) (1)






















Fourth Quarter Ended December 31, 2011


Twelve Months Ended December 31, 2011

(millions)

Risk Solutions


HR Solutions


Unallocated Income & Expense


Total


Risk Solutions


HR Solutions


Unallocated Income & Expense


Total

Revenue                                                                                                                            

$              1,823


$          1,182


$                         (11)


$ 2,994


$              6,817


$          4,501


$            (31)


$ 11,287



















Operating income (loss) - as reported

$                 345


$             133


$                         (43)


$    435


$              1,314


$             448


$          (156)


$   1,606


Restructuring charges

34


9


-


43


24


89


-


113


Legacy receivables write-off

18


-


-


18


18


-


-


18


Transaction related costs - proxy

-


-


3


3


-


-


3


3


Hewitt related costs

-


5


-


5


-


47


-


47

Operating income (loss) - as adjusted

$                 397


$             147


$                         (40)


$    504


$              1,356


$             584


$          (153)


$   1,787



















Operating margins - as adjusted

21.8%


12.4%


N/A


16.8%


19.9%


13.0%


N/A


15.8%






















Fourth Quarter Ended December 31, 2010


Twelve Months Ended December 31, 2010

(millions)

Risk Solutions


HR Solutions


Unallocated Income & Expense


Total


Risk Solutions


HR Solutions


Unallocated Income & Expense


Total

Revenue

$              1,765


$          1,151


$                           (7)


$ 2,909


$              6,423


$          2,111


$            (22)


$   8,512



















Operating income (loss) - as reported

$                 374


$               86


$                         (38)


$    422


$              1,194


$             234


$          (202)


$   1,226


Restructuring charges

4


53


-


57


110


62


-


172


Pension adjustment

-


-


-


-


-


-


49


49


Hewitt related costs

-


18


3


21


-


19


21


40


Anti-bribery and compliance initiatives

9


-


-


9


9


-


-


9

Operating income (loss) - as adjusted

$                 387


$             157


$                         (35)


$    509


$              1,313


$             315


$          (132)


$   1,496



















Operating margins - as adjusted

21.9%


13.6%


N/A


17.5%


20.4%


14.9%


N/A


17.6%






















Fourth Quarter Ended






Twelve Months Ended








December 31,






December 31,





(millions except per share data)

2011


2010






2011


2010





Operating income - as adjusted

$                 504


$             509






$              1,787


$          1,496






Interest income

4


6






18


15






Interest expense

(59)


(65)






(245)


(182)







Hewitt related costs

-


-






-


14






Interest expense - as adjusted

(59)


(65)






(245)


(168)
























Other (expense) income - as reported

4


(3)






5


-







Loss on Debt Extinguishment

-


-






19


-






Other (expense) income - as adjusted

4


(3)






24


-























Income from continuing operations before income taxes -

















as adjusted

453


447






1,584


1,343






Income taxes (2)

122


146






432


388





Income from continuing operations - as adjusted

331


301






1,152


955






Less:  Net income attributable to noncontrolling interests

3


10






31


26





Income from continuing operations attributable to

















Aon stockholders - as adjusted

$                 328


$             291






$              1,121


$             929























Diluted earnings per share from continuing operations -

















as adjusted

$                0.97


$            0.84






$                3.29


$            3.12























Weighted average common shares outstanding - diluted

337.9


346.7






340.9


298.1























(1)  Certain noteworthy items impacting operating income in 2011 and 2010 are described in this schedule.  The items shown with the caption "as adjusted" are non-GAAP measures.  


(2)  The effective tax rate for continuing operations is 27.0% and 32.8% for the fourth quarters ended December 31, 2011 and 2010, respectively, and 27.3% and 28.4% for the twelve    

 months ended December 31, 2011 and 2010, respectively.  All adjusting items are generally taxed at the effective tax rate.  However, the twelve months ended December 31, 2010  

 U.S. GAAP effective tax rate was adjusted to 28.9% to exclude the impact of the 40% tax rate applied to the a $49 million U.S. pension expense adjustment for prior years recorded  

in the second quarter 2010.  

Aon Corporation

Reconciliation of Non-GAAP Measures - Operating Income and Diluted Earnings Per Share Adjusted for Intangible Asset Amortization (Unaudited) (1)






















Fourth Quarter Ended December 31, 2011


Twelve Months Ended December 31, 2011

(millions)

Risk Solutions


HR Solutions


Unallocated Income & Expense


Total


Risk Solutions


HR Solutions


Unallocated Income & Expense


Total

Revenue                                                                                                                 

$              1,823


$          1,182


$                         (11)


$ 2,994


$              6,817


$          4,501


$            (31)


$ 11,287



















Operating income (loss) - as reported

$                 345


$             133


$                         (43)


$    435


$              1,314


$             448


$          (156)


$   1,606


Restructuring charges

34


9


-


43


24


89


-


113


Intangible asset amortization

27


62


-


89


110


252


-


362


Legacy receivables write-off

18


-


-


18


18


-


-


18


Transaction related costs - proxy

-


-


3


3


-


-


3


3


Hewitt related costs

-


5


-


5


-


47


-


47

Operating income (loss) - as adjusted

$                 424


$             209


$                         (40)


$    593


$              1,466


$             836


$          (153)


$   2,149



















Operating margins - as adjusted

23.3%


17.7%


N/A


19.8%


21.5%


18.6%


N/A


19.0%






















Fourth Quarter Ended December 31, 2010


Twelve Months Ended December 31, 2010

(millions)

Risk Solutions


HR Solutions


Unallocated Income & Expense


Total


Risk Solutions


HR Solutions


Unallocated Income & Expense


Total

Revenue

$              1,765


$          1,151


$                           (7)


$ 2,909


$              6,423


$          2,111


$            (22)


$   8,512



















Operating income (loss) - as reported

$                 374


$               86


$                         (38)


$    422


$              1,194


$             234


$          (202)


$   1,226


Restructuring charges

4


53


-


57


110


62


-


172


Intangible asset amortization

28


40


-


68


108


46


-


154


Pension adjustment

-


-


-


-


-


-


49


49


Hewitt related costs

-


18


3


21


-


19


21


40


Anti-bribery and compliance initiatives

9


-


-


9


9


-


-


9

Operating income (loss) - as adjusted

$                 415


$             197


$                         (35)


$    577


$              1,421


$             361


$          (132)


$   1,650



















Operating margins - as adjusted

23.5%


17.1%


N/A


19.8%


22.1%


17.1%


N/A


19.4%






















Fourth Quarter Ended






Twelve Months Ended








December 31,






December 31,





(millions except per share data)

2011


2010






2011


2010





Operating income - as adjusted

$                 593


$             577






$              2,149


$          1,650






Interest income

4


6






18


15






Interest expense

(59)


(65)






(245)


(182)







Hewitt related costs

-


-






-


14






Interest expense - as adjusted

(59)


(65)






(245)


(168)
























Other (expense) income - as reported

4


(3)






5


-







Loss on Debt Extinguishment

-


-






19


-






Other (expense) income - as adjusted

4


(3)






24


-























Income from continuing operations before income taxes -

















as adjusted

542


515






1,946


1,497






Income taxes (2)

146


169






531


433





Income from continuing operations - as adjusted

396


346






1,415


1,064






Less:  Net income attributable to noncontrolling interests

3


10






31


26





Income from continuing operations attributable to

















Aon stockholders - as adjusted

$                 393


$             336






$              1,384


$          1,038























Diluted earnings per share from continuing operations -

















as adjusted

$                1.16


$            0.97






$                4.06


$            3.48























Weighted average common shares outstanding - diluted

337.9


346.7






340.9


298.1























(1)  Certain noteworthy items impacting operating income in 2011 and 2010 are described in this schedule.  The items shown with the caption "as adjusted" are non-GAAP measures.  


(2)  The effective tax rate for continuing operations is 27.0% and 32.8% for the fourth quarters ended December 31, 2011 and 2010, respectively, and 27.3% and 28.4% for the twelve    

 months ended December 31, 2011 and 2010, respectively.  All adjusting items are generally taxed at the effective tax rate.  However, the twelve months ended December 31, 2010  

 U.S. GAAP effective tax rate was adjusted to 28.9% to exclude the impact of the 40% tax rate applied to the a $49 million U.S. pension expense adjustment for prior years recorded  

 in the second quarter 2010.  

Aon Corporation

Restructuring Plans (Unaudited) (1)




























Aon Hewitt Restructuring Plan


















By Type:












Actual



(millions)



Full Year 2010

Fourth Quarter 2011

Full Year 2011

Total to Date


Estimated Total

Workforce reduction



$                  49

$                  25

$                  64

$                  113


$                 180

Lease consolidation



3

(1)

32

35


95

Asset impairments



-

-

7

7


47

Other costs associated with restructuring                



-

1

2

2


3

Total restructuring and related expenses



$                  52

$                  25

$                105

$                  157


$                 325










By Segment: (2)


















HR Solutions



52

10

90

142


297

Risk Solutions



-

15

15

15


28

Total restructuring and related expenses



$                  52

$                  25

$                105

$                  157


$                 325



















Aon Benfield Restructuring Plan


















By Type:


Operations



(millions)

Purchase Price Allocation (3)

Full

Year

2009

Full

Year

2010

Fourth Quarter 2011

Full Year 2011

Total Operations  to Date


Estimated

Total

Workforce reduction

$                           32

$                  38

$                  15

$                  19

$                  33

$                  118


$                 125

Lease consolidation (4)

20

14

7

2

(15)

26


26

Asset impairments

-

2

2

-

-

4


4

Other costs associated with restructuring

1

1

2

-

1

5


5

Total restructuring and related expenses

$                           53

$                  55

$                  26

$                  21

$                  19

$                  153


$                 160



















2007 Restructuring Plan


















By Type:

Actual






(millions)

Inception to 2010

Fourth Quarter 2011

Full Year 2011

Total





Workforce reduction

$                         506

$                  (2)

$                  (2)

$                504





Lease consolidation (4)

153

(1)

(9)

144





Asset impairments

39

-

-

39





Other costs associated with restructuring

50

-

-

50





Total restructuring and related expenses

$                         748

$                  (3)

$                (11)

$                737























(1)  In the Consolidated Statements of Income, workforce reductions are included in "Compensation and benefits";  lease consolidations, asset impairments, and other costs

     associated with restructuring are included in "Other general expenses".


(2) Costs included in the Risk Solutions segment are associated with the transfer of the Health and Benefits Consulting business from HR Solutions to Risk Solutions effective

     January 1, 2012


(3)  Represents costs associated with the execution of restructuring activity identified at the acquisition date (November 30, 2008).


(4)  Includes impact of reoccupying previously vacated leased properties.  Total restructuring reversal was $28 million, of which $19 million was related to the Aon Benfield

    Restructuring Plan and $9 million was related to the 2007 Restructuring Plan.

Aon Corporation




Consolidated Statements of Financial Position (Unaudited)













As of

(millions)

December 31,  2011


December 31, 2010




(Unaudited)



ASSETS





Current Assets





Cash and cash equivalents

$               272


$                         346


Short-term investments

785


785


Receivables, net

3,183


2,701


Fiduciary assets (1)

10,838


10,063


Other current assets

427


624



Total Current Assets

15,505


14,519


Goodwill

8,770


8,647


Intangible assets, net

3,276


3,611


Fixed assets, net

783


781


Investments

239


312


Deferred tax assets

258


305


Other non-current assets

721


807


Total Assets

$          29,552


$                    28,982







LIABILITIES AND EQUITY  





Current Liabilities





Fiduciary liabilities

$          10,838


$                    10,063


Short-term debt and current portion of long-term debt

337


492


Accounts payable and accrued liabilities

1,832


1,810


Other current liabilities

753


584



Total Current Liabilities

13,760


12,949


Long-term debt

4,155


4,014


Deferred tax liabilities

301


663


Pension and other post employment liabilities

2,192


1,896


Other non-current liabilities

1,024


1,154


Total Liabilities

21,432


20,676







EQUITY





STOCKHOLDER'S EQUITY





Common stock-$1 par value  

386


386


Additional paid-in capital

4,021


4,000


Retained earnings

8,594


7,861


Accumulated other comprehensive loss

(2,370)


(1,917)


Treasury stock at cost  

(2,553)


(2,079)


Total Aon Stockholders' Equity

8,078


8,251


Noncontrolling interests

42


55


Total Equity

8,120


8,306


Total Liabilities and Equity

$          29,552


$                    28,982







(1) Includes short-term investments:  2011 - $4,190, 2010 - $3,489.

Aon Corporation

Consolidated Statements of Cash Flows (Unaudited)





Fourth Quarter Ended

Twelve Months Ended

(millions)


December 31, 2011


December 31, 2010


December 31, 2011


December 31, 2010

CASH FLOWS FROM OPERATING ACTIVITIES









Net income

$               280


$               241


$            1,010


$               732


Adjustments to reconcile net income to cash provided by operating activities:










(Gain) loss from sales of businesses, net

(2)


3


(6)


43



Depreciation of fixed assets

56


58


220


151



Amortization of intangible assets

89


68


362


154



Stock compensation expense

56


55


235


221



Deferred income taxes

143


63


146


76


Change in assets and liabilities:










Fiduciary receivables

(415)


(878)


(14)


816



Short term investments - funds held on behalf of clients

(87)


447


(713)


(19)



Fiduciary liabilities

502


431


727


(797)



Receivables, net

(458)


(29)


(494)


(69)



Accounts payable and accrued liabilities

227


17


-


(280)



Restructuring reserves

(5)


(10)


(73)


(64)



Current income taxes

(52)


14


120


-



Pension and other post employment liabilities

(65)


(35)


(399)


(130)



Other assets and liabilities

(38)


10


(103)


(51)




CASH PROVIDED BY OPERATIONS

231


455


1,018


783












CASH FLOWS FROM INVESTING ACTIVITIES









Sales of long-term investments

87


8


190


90


Purchases of long-term investments

(2)


(17)


(30)


(34)


Net (purchases) sales of short-term investments - non-fiduciary

(184)


1,355


(8)


(337)


Acquisition of businesses, net of cash acquired

(4)


(1,998)


(97)


(2,078)


Capital expenditures

(90)


(65)


(241)


(180)




CASH USED FOR INVESTING ACTIVITIES

(193)


(717)


(186)


(2,539)












CASH FLOWS FROM FINANCING ACTIVITIES









Purchase of treasury stock

-


(150)


(828)


(250)


Issuance of stock for employee benefit plans

36


96


201


194


Issuance of debt

101


1,100


1,673


2,905


Repayment of debt

(165)


(735)


(1,688)


(816)


Cash dividends to stockholders

(50)


(52)


(200)


(175)


Purchase of shares from non controlling interests

-


(9)


(24)


(15)


Dividends paid to non controlling interests

(9)


(5)


(30)


(20)




CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES

(87)


245


(896)


1,823












Effect of Exchange Rate Changes on Cash and Cash Equivalents                                    

26


28


(10)


62

Net (Decrease) Increase in Cash and Cash Equivalents

(23)


11


(74)


129

Cash and Cash Equivalents at Beginning of Period

295


325


346


217

Cash and Cash Equivalents at End of Period

$               272


$               336


$               272


$               346

Aon Corporation

Reconciliation of Non-GAAP Measures - Historical Organic Revenue (Unaudited)






















2011


2010


2009



Full year

Q4

Q3

Q2

Q1


Full Year

Q4

Q3

Q2

Q1


Full Year

Q4

Q3

Q2

Q1

Risk Solutions:






































Retail Brokerage - Americas - as reported


3%

3%

4%

3%

4%


0%

3%

1%

2%

-5%


1%

0%

-1%

3%

2%

Retail Brokerage - Americas - after H&B transfer


2%

3%

2%

2%

3%


0%

3%

0%

2%

-4%


1%

-1%

-1%

2%

3%




















Retail Brokerage - International - as reported


3%

1%

4%

3%

3%


0%

6%

0%

-3%

-2%


-2%

-2%

-4%

-3%

-1%

Retail Brokerage - International - after H&B transfer


3%

1%

3%

3%

4%


1%

6%

1%

-2%

-2%


-2%

-1%

-4%

-3%

0%




















Retail Brokerage - Worldwide - as reported


3%

2%

4%

3%

3%


0%

4%

0%

-1%

-3%


-1%

-1%

-2%

-1%

0%

Retail Brokerage - Worldwide - after H&B transfer


3%

2%

3%

2%

4%


1%

4%

1%

0%

-3%


-1%

-1%

-2%

0%

1%




















Reinsurance Brokerage and Related Services


0%

4%

-1%

-2%

0%


-3%

-1%

-4%

-3%

-4%


0%

-2%

-4%

4%

1%




















Total Risk Solutions - as reported


2%

3%

3%

2%

2%


0%

3%

-1%

-1%

-3%


-1%

-1%

-3%

0%

1%

Total Risk Solutions - after H&B transfer


2%

2%

2%

1%

3%


0%

3%

0%

-1%

-3%


-1%

-1%

-3%

0%

1%




















HR Solutions:






































Consulting Services - as reported


1%

2%

-2%

0%

4%


1%

2%

1%

2%

-1%


-2%

-4%

-5%

-1%

2%

Consulting Services - after H&B Transfer


1%

3%

-1%

1%

2%


1%

1%

-1%

1%

0%


-5%

-6%

-7%

-3%

-3%




















Outsourcing - as reported


0%

4%

-2%

0%

-3%


-1%

-2%

19%

-1%

-4%


-4%

-2%

-5%

-4%

-4%

Outsourcing - after H&B transfer


0%

4%

-2%

0%

-3%


-1%

-2%

19%

0%

-5%


-4%

-3%

-6%

-4%

-4%

Total HR Solutions - as reported


0%

3%

-2%

0%

0%


1%

0%

4%

2%

-1%


-2%

-4%

-5%

-1%

2%

Total HR Solutions - after H&B transfer


1%

4%

-1%

0%

-1%


0%

0%

3%

1%

-1%


-5%

-6%

-7%

-3%

-4%




















Total Operating Segments
Organic Growth in Revenue                                                                       


2%

3%

1%

1%

2%


0%

2%

0%

-1%

-3%


-1%

-2%

-3%

0%

1%

Aon Corporation

Segments and Non-GAAP Measures Adjusted (Unaudited)





1st Quarter ended March 31, 2009


2nd Quarter ended June 30, 2009


3rd Quarter ended September 30, 2009


4th Quarter ended December 31, 2009


Full Year ended December 31, 2009

(millions except per share data)


Risk Solutions

HR Solutions

Unallocated

Continuing


Risk Solutions

HR Solutions

Unallocated

Continuing


Risk Solutions

HR Solutions

Unallocated

Continuing


Risk Solutions

HR Solutions

Unallocated

Continuing


Risk Solutions

HR Solutions

Unallocated

Continuing

Segments                                                                                          



























Reported



























Commissions, fee and other


$      1,519

$         308

$                 (6)

$          1,821


$      1,558

$         300

$                   5

$          1,863


$      1,469

$         308

$                   1

$          1,778


$      1,686

$         350

$                 23

$          2,059


$      6,232

$      1,266

$                 23

$          7,521


Investment income


24

1

-

25


19

-

-

19


16

-

-

16


14

-

-

14


73

1

-

74



Total revenue


1,543

309

(6)

1,846


1,577

300

5

1,882


1,485

308

1

1,794


1,700

350

23

2,073


6,305

1,267

23

7,595






























Compensation and benefits


837

162

15

1,014


932

184

18

1,134


909

198

12

1,119


1,099

210

21

1,330


3,777

754

66

4,597


Other general expenses


383

77

6

466


444

75

9

528


394

77

10

481


407

81

14

502


1,628

310

39

1,977



Total operating expenses


1,220

239

21

1,480


1,376

259

27

1,662


1,303

275

22

1,600


1,506

291

35

1,832


5,405

1,064

105

6,574






























Operating income (loss)


$         323

$           70

$               (27)

$             366


$         201

$           41

$               (22)

$             220


$         182

$           33

$               (21)

$             194


$         194

$           59

$               (12)

$             241


$         900

$         203

$               (82)

$          1,021


Operating margin


20.9%

22.7%


19.8%


12.7%

13.7%


11.7%


12.3%

10.7%


10.8%


11.4%

16.9%


11.6%


14.3%

16.0%


13.4%






























Health & Benefits Transfer



























Commissions, fee and other


$         136

$        (136)

$                    -

$                  -


$         126

$        (126)

$                    -

$                  -


$         125

$        (125)

$                    -

$                  -


$         143

$        (143)

$                    -

$                  -


$         530

$        (530)

$                    -

$                  -


Investment income


-

-

-

-


-

-

-

-


-

-

-

-


-

-

-

-


-

-

-

-



Total revenue


136

(136)

-

-


126

(126)

-

-


125

(125)

-

-


143

(143)

-

-


530

(530)

-

-






























Compensation and benefits


64

(64)

-

-


63

(63)

-

-


66

(66)

-

-


68

(68)

-

-


261

(261)

-

-


Other general expenses


41

(41)

-

-


42

(42)

-

-


41

(41)

-

-


42

(42)

-

-


166

(166)

-

-



Total operating expenses


105

(105)

-

-


105

(105)

-

-


107

(107)

-

-


110

(110)

-

-


427

(427)

-

-































Operating income (loss)


$           31

$          (31)

$                    -

$                  -


$           21

$          (21)

$                    -

$                  -


$           18

$          (18)

$                    -

$                  -


$           33

$          (33)

$                    -

$                  -


$         103

$        (103)

$                    -

$                  -


Operating margin


22.8%

22.8%




16.7%

16.7%




14.4%

14.4%




23.1%

23.1%




19.4%

19.4%
































Restated



























Commissions, fee and other


$      1,655

$         172

$                 (6)

$          1,821


$      1,684

$         174

$                   5

$          1,863


$      1,594

$         183

$                   1

$          1,778


$      1,829

$         207

$                 23

$          2,059


$      6,762

$         736

$                 23

$          7,521


Investment income


24

1

-

25


19

-

-

19


16

-

-

16


14

-

-

14


73

1

-

74



Total revenue


1,679

173

(6)

1,846


1,703

174

5

1,882


1,610

183

1

1,794


1,843

207

23

2,073


6,835

737

23

7,595






























Compensation and benefits


901

98

15

1,014


995

121

18

1,134


975

132

12

1,119


1,167

142

21

1,330


4,038

493

66

4,597


Other general expenses


424

36

6

466


486

33

9

528


435

36

10

481


449

39

14

502


1,794

144

39

1,977



Total operating expenses


1,325

134

21

1,480


1,481

154

27

1,662


1,410

168

22

1,600


1,616

181

35

1,832


5,832

637

105

6,574






























Operating income (loss)


$         354

$           39

$               (27)

$             366


$         222

$           20

$               (22)

$             220


$         200

$           15

$               (21)

$             194


$         227

$           26

$               (12)

$             241


$      1,003

$         100

$               (82)

$          1,021


Operating margin


21.1%

22.5%


19.8%


13.0%

11.5%


11.7%


12.4%

8.2%


10.8%


12.3%

12.6%


11.6%


14.7%

13.6%


13.4%





























Non-GAAP



























As Disclosed



























Revenue


$      1,543

$         309

$                 (6)

$          1,846


$      1,577

$         300

$                   5

$          1,882


$      1,485

$         308

$                   1

$          1,794


$      1,700

$         350

$                 23

$          2,073


$      6,305

$      1,267

$                 23

$          7,595






























Operating income (loss) - as reported


323

70

(27)

366


201

41

(22)

220


182

33

(21)

194


194

59

(12)

241


900

203

(82)

1,021



Restructuring charges


40

3

-

43


92

3

-

95


84

15

-

99


161

14

-

175


377

35

-

412



Pension curtailment/adjustment


(58)

(21)

(4)

(83)


4

1

-

5


-

-

-

-


-

-

-

-


(54)

(20)

(4)

(78)



Benfield integration costs


10

-

-

10


2

-

-

2


1

-

-

1


2

-

-

2


15

-

-

15



Anti-bribery and compliance initiatives


1

-

-

1


1

-

-

1


1

-

-

1


4

-

-

4


7

-

-

7


Operating income (loss) - as adjusted


$         316

$           52

$               (31)

$             337


$         300

$           45

$               (22)

$             323


$         268

$           48

$               (21)

$             295


$         361

$           73

$               (12)

$             422


$      1,245

$         218

$               (86)

$          1,377


Operating margin - adjusted


20.5%

16.8%


18.3%


19.0%

15.0%


17.2%


18.0%

15.6%


16.4%


21.2%

20.9%


20.4%


19.7%

17.2%


18.1%



Interest income





7





1





3





5





16



Interest expense





(29)





(26)





(32)





(35)





(122)



Other income (expense)





(1)





15





13





7





34


Income before income taxes - as adjusted





$             314





$             313





$             279





$             399





$          1,305



Income taxes (1)





90





86





75





103





354



Net income attributable to non-controlling interests





5





6





14





20





45


Income attributable to Aon stockholders - as adjusted





$             219





$             221





$             190





$             276





$             906


Diluted earnings per share - as adjusted





$            0.75





$            0.76





$            0.65





$            0.96





$            3.11


Weighted average common shares outstanding - diluted





292.0





292.7





292.1





287.8





291.1






























Restated



























Revenue, as reported


$      1,543

$         309

$                 (6)

$          1,846


$      1,577

$         300

$                   5

$          1,882


$      1,485

$         308

$                   1

$          1,794


$      1,700

$         350

$                 23

$          2,073


$      6,305

$      1,267

$                 23

$          7,595


Revenue, Heath & Benefits transfer


136

(136)

-

-


126

(126)

-

-


125

(125)

-

-


143

(143)

-

-


530

(530)

-

-



Revenue - as restated


$      1,679

$         173

$                 (6)

$          1,846


$      1,703

$         174

$                   5

$          1,882


$      1,610

$         183

$                   1

$          1,794


$      1,843

$         207

$                 23

$          2,073


$      6,835

$         737

$                 23

$          7,595






























Operating income (loss) - as adjusted


$         316

$           52

$               (31)

$             337


$         300

$           45

$               (22)

$             323


$         268

$           48

$               (21)

$             295


$         361

$           73

$               (12)

$             422


$      1,245

$         218

$               (86)

$          1,377


Operating income (loss) - Health & Benefits


31

(31)

-

-


21

(21)

-

-


18

(18)

-

-


33

(33)

-

-


103

(103)

-

-


Restructuring charges (credits) - Health & Benefits


-

-


-


-

-


-


1

(1)


-


3

(3)


-


4

(4)

-

-



Amortization of intangible assets - reported


23

-

-

23


21

1

-

22


23

1

-

24


23

1

-

24


90

3

-

93



Amortization of intangible assets - H&B


-

-

-

-


1

(1)

-

-


1

(1)

-

-


1

(1)

-

-


3

(3)

-

-


Amortization of Intangible Assets


23

-

-

23


22

-

-

22


24

-

-

24


24

-

-

24


93

-

-

93



Operating income (loss) - as adjusted


$         370

$           21

$               (31)

$             360


$         343

$           24

$               (22)

$             345


$         311

$           29

$               (21)

$             319


$         421

$           37

$               (12)

$             446


$      1,445

$         111

$               (86)

$          1,470


Operating margin - adjusted


22.0%

12.1%


19.5%


20.1%

13.8%


18.3%


19.3%

15.8%


17.8%


22.8%

17.9%


21.5%


21.1%

15.1%


19.4%


Income before income taxes - as adjusted





$             337





$             335





$             303





$             423





$          1,398



Income taxes (1)





98





91





82





109





380



Net income attributable to non-controlling interests





5





6





14





20





45


Income attributable to Aon stockholders - as adjusted





$             234





$             238





$             207





$             294





$             973


Diluted earnings per share - as adjusted





$            0.80





$            0.81





$            0.71





$            1.02





$            3.34


Weighted average common shares outstanding - diluted





292.0





292.7





292.1





287.8





291.1





























(1) The effective tax rate was 31.5% for the first quarter ended March 31, 2009, 27.1% for the second quarter ended June 30, 2009, 26.7% for the third quarter ended September 30, 2009, 25.4% for the fourth quarter ended December 31, 2009, and 28.2% for the year ended December 31, 2009. Reconciling

 items are generally taxed at the effective tax rate. However, the first quarter and full year 2009 U.S. GAAP effective tax rates were adjusted to 29.3% and 27.0%, respectively, to exclude the impact of the 40% tax rate applied to the $83 million U.S. pension expense adjustment for prior years.  

Aon Corporation

Segments and Non-GAAP Measures Adjusted (Unaudited)





1st Quarter ended March 31, 2010


2nd Quarter ended June 30, 2010


3rd Quarter ended September 30, 2010


4th Quarter ended December 31, 2010


Full Year ended December 31, 2010

(millions except per share data)


Risk Solutions

HR Solutions

Unallocated

Continuing


Risk Solutions

HR Solutions

Unallocated

Continuing


Risk Solutions

HR Solutions

Unallocated

Continuing


Risk Solutions

HR Solutions

Unallocated

Continuing


Risk Solutions

HR Solutions

Unallocated

Continuing

Segments                                                                                          



























Reported



























Commissions, fee and other


$      1,574

$         322

$                 (5)

$          1,891


$      1,573

$         316

$                 (6)

$          1,883


$      1,469

$         321

$                 (4)

$          1,786


$      1,753

$      1,151

$                 (7)

$          2,897


$      6,369

$      2,110

$               (22)

$          8,457


Investment income


13

-

-

13


14

1

-

15


15

-

-

15


12

-

-

12


54

1

-

55



Total revenue


1,587

322

(5)

1,904


1,587

317

(6)

1,898


1,484

321

(4)

1,801


1,765

1,151

(7)

2,909


6,423

2,111

(22)

8,512






























Compensation and benefits


951

196

16

1,163


909

194

66

1,169


846

189

15

1,050


958

737

20

1,715


3,664

1,316

117

5,097


Other general expenses


379

77

12

468


373

78

10

461


380

78

30

488


433

328

11

772


1,565

561

63

2,189



Total operating expenses


1,330

273

28

1,631


1,282

272

76

1,630


1,226

267

45

1,538


1,391

1,065

31

2,487


5,229

1,877

180

7,286






























Operating income (loss)


$         257

$           49

$               (33)

$             273


$         305

$           45

$               (82)

$             268


$         258

$           54

$               (49)

$             263


$         374

$           86

$               (38)

$             422


$      1,194

$         234

$             (202)

$          1,226


Operating margin


16.2%

15.2%


14.3%


19.2%

14.2%


14.1%


17.4%

16.8%


14.6%


21.2%

7.5%


14.5%


18.6%

11.1%


14.4%






























Health & Benefits Transfer



























Commissions, fee and other


$         140

$        (140)

$                    -

$                  -


$         129

$        (129)

$                    -

$                  -


$         127

$        (127)

$                    -

$                  -


$         170

$        (170)

$                    -

$                  -


$         566

$        (566)

$                    -

$                  -


Investment income


-

-

-

-


-

-

-

-


-

-

-

-


-

-

-

-


-

-

-

-



Total revenue


140

(140)

-

-


129

(129)

-

-


127

(127)

-

-


170

(170)

-

-


566

(566)

-

-






























Compensation and benefits


68

(68)

-

-


64

(64)

-

-


61

(61)

-

-


82

(82)

-

-


275

(275)

-

-


Other general expenses


41

(41)

-

-


43

(43)

-

-


42

(42)

-

-


52

(52)

-

-


178

(178)

-

-



Total operating expenses


109

(109)

-

-


107

(107)

-

-


103

(103)

-

-


134

(134)

-

-


453

(453)

-

-































Operating income (loss)


$           31

$          (31)

$                    -

$                  -


$           22

$          (22)

$                    -

$                  -


$           24

$          (24)

$                    -

$                  -


$           36

$          (36)

$                    -

$                  -


$         113

$        (113)

$                    -

$                  -


Operating margin


22.1%

22.1%




17.1%

17.1%




18.9%

18.9%




21.2%

21.2%




20.0%

20.0%
































Restated



























Commissions, fee and other


$      1,714

$         182

$                 (5)

$          1,891


$      1,702

$         187

$                 (6)

$          1,883


$      1,596

$         194

$                 (4)

$          1,786


$      1,923

$         981

$                 (7)

$          2,897


$      6,935

$      1,544

$               (22)

$          8,457


Investment income


13

-

-

13


14

1

-

15


15

-

-

15


12

-

-

12


54

1

-

55



Total revenue


1,727

182

(5)

1,904


1,716

188

(6)

1,898


1,611

194

(4)

1,801


1,935

981

(7)

2,909


6,989

1,545

(22)

8,512






























Compensation and benefits


1,019

128

16

1,163


973

130

66

1,169


907

128

15

1,050


1,040

655

20

1,715


3,939

1,041

117

5,097


Other general expenses


420

36

12

468


416

35

10

461


422

36

30

488


485

276

11

772


1,743

383

63

2,189



Total operating expenses


1,439

164

28

1,631


1,389

165

76

1,630


1,329

164

45

1,538


1,525

931

31

2,487


5,682

1,424

180

7,286






























Operating income (loss)


$         288

$           18

$               (33)

$             273


$         327

$           23

$               (82)

$             268


$         282

$           30

$               (49)

$             263


$         410

$           50

$               (38)

$             422


$      1,307

$         121

$             (202)

$          1,226


Operating margin


16.7%

9.9%


14.3%


19.1%

12.2%


14.1%


17.5%

15.5%


14.6%


21.2%

5.1%


14.5%


18.7%

7.8%


14.4%





























Non-GAAP



























As Disclosed



























Revenue


$      1,587

$         322

$                 (5)

$          1,904


$      1,587

$         317

$                 (6)

$          1,898


$      1,484

$         321

$                 (4)

$          1,801


$      1,765

$      1,151

$                 (7)

$          2,909


$      6,423

$      2,111

$               (22)

$          8,512






























Operating income (loss) - as reported


257

49

(33)

273


305

45

(82)

268


258

54

(49)

263


374

86

(38)

422


1,194

234

(202)

1,226



Restructuring charges


69

7

-

76


29

2

-

31


8

-

-

8


4

53

-

57


110

62

-

172



Pension curtailment/adjustment


-

-

-

-


-

-

49

49


-

-

-

-


-

-

-

-


-

-

49

49



Hewitt related costs


-

-

-

-


-

-

-

-


-

1

18

19


-

18

3

21


-

19

21

40



Anti-bribery and compliance initiatives


-

-

-

-


-

-

-

-


-

-

-

-


9

-

-

9


9

-

-

9


Operating income (loss) - as adjusted


$         326

$           56

$               (33)

$             349


$         334

$           47

$               (33)

$             348


$         266

$           55

$               (31)

$             290


$         387

$         157

$               (35)

$             509


$      1,313

$         315

$             (132)

$          1,496


Operating margin - adjusted


20.5%

17.4%


18.3%


21.0%

14.8%


18.3%


17.9%

17.1%


16.1%


21.9%

13.6%


17.5%


20.4%

14.9%


17.6%



Interest income





1





4





4





6





15



Interest expense - as adjusted





(34)





(33)





(36)





(65)





(168)



Other income (expense)





7





5





(9)





(3)





-


Income before income taxes - as adjusted





$             323





$             324





$             249





$             447





$          1,343



Income taxes (1)





80





89





73





146





388



Net income attributable to non-controlling interests





8





5





3





10





26


Income attributable to Aon stockholders - as adjusted





$             235





$             230





$             173





$             291





$             929


Diluted earnings per share - as adjusted





$            0.83





$            0.81





$            0.61





$            0.84





$            3.12


Weighted average common shares outstanding - diluted





283.4





282.6





282.2





346.7





298.1






























Restated



























Revenue, as reported


$      1,587

$         322

$                 (5)

$          1,904


$      1,587

$         317

$                 (6)

$          1,898


$      1,484

$         321

$                 (4)

$          1,801


$      1,765

$      1,151

$                 (7)

$          2,909


$      6,423

$      2,111

$               (22)

$          8,512


Revenue, Heath & Benefits transfer


140

(140)

-

-


129

(129)

-

-


127

(127)

-

-


170

(170)

-

-


566

(566)

-

-



Revenue - as restated


$      1,727

$         182

$                 (5)

$          1,904


$      1,716

$         188

$                 (6)

$          1,898


$      1,611

$         194

$                 (4)

$          1,801


$      1,935

$         981

$                 (7)

$          2,909


$      6,989

$      1,545

$               (22)

$          8,512






























Operating income (loss) - as adjusted


$         326

$           56

$               (33)

$             349


$         334

$           47

$               (33)

$             348


$         266

$           55

$               (31)

$             290


$         387

$         157

$               (35)

$             509


$      1,313

$         315

$             (132)

$          1,496


Operating income (loss) - Health & Benefits


31

(31)

-

-


22

(22)

-

-


24

(24)

-

-


36

(36)

-

-


113

(113)

-

-


Restructuring charges (credits) - Health & Benefits


2

(2)


-


1

(1)


-


-

-


-


2

(2)


-


5

(5)

-

-



Amortization of intangible assets - reported


26

1

-

27


28

1

-

29


27

3

-

30


28

40

-

68


109

45

-

154



Amortization of intangible assets - H&B


1

(1)

-

-


1

(1)

-

-


1

(1)

-

-


2

(2)

-

-


5

(5)

-

-


Amortization of Intangible Assets


27

-

-

27


29

-

-

29


28

2

-

30


30

38

-

68


114

40

-

154



Operating income (loss) - as adjusted


$         386

$           23

$               (33)

$             376


$         386

$           24

$               (33)

$             377


$         318

$           33

$               (31)

$             320


$         455

$         157

$               (35)

$             577


$      1,545

$         237

$             (132)

$          1,650


Operating margin - adjusted


22.4%

12.6%


19.7%


22.5%

12.8%


19.9%


19.7%

17.0%


17.8%


23.5%

16.0%


19.8%


22.1%

15.3%


19.4%


Income before income taxes - as adjusted





$             350





$             353





$             279





$             515





$          1,497



Income taxes (1)





87





95





82





169





433



Net income attributable to non-controlling interests





8





5





3





10





26


Income attributable to Aon stockholders - as adjusted





$             255





$             253





$             194





$             336





$          1,038


Diluted earnings per share - as adjusted





$            0.90





$            0.90





$            0.69





$            0.97





$            3.48


Weighted average common shares outstanding - diluted





283.4





282.6





282.2





346.7





298.1





























(1) The effective tax rate was 24.9% for the first quarter ended March 31, 2010, 24.5% for the second quarter ended June 30, 2010, 29.4% for the third quarter ended September 30, 2010, 32.8% for the fourth quarter ended December 31, 2010, and 28.4% for the year ended December 31, 2010. Reconciling items are

 generally taxed at the effective tax rate. However, the second quarter and full year 2010 U.S. GAAP effective tax rates were adjusted to 26.8% and 28.9%, respectively, to exclude the impact of the 40% tax rate applied to the $49 million U.S. pension expense adjustment for prior years.  

Aon Corporation

Segments and Non-GAAP Measures Adjusted (Unaudited)





1st Quarter ended March 31, 2011


2nd Quarter ended June 30, 2011


3rd Quarter ended September 30, 2011


4th Quarter ended December 31, 2011


Full Year ended December 31, 2011

(millions except per share data)


Risk Solutions

HR Solutions

Unallocated

Continuing


Risk Solutions

HR Solutions

Unallocated

Continuing


Risk Solutions

HR Solutions

Unallocated

Continuing


Risk Solutions

HR Solutions

Unallocated

Continuing


Risk Solutions

HR Solutions

Unallocated

Continuing

Segments                                                                                         



























Reported



























Commissions, fee and other


$      1,638

$      1,117

$                 (7)

$          2,748


$      1,716

$      1,090

$                 (7)

$          2,799


$      1,602

$      1,112

$                 (6)

$          2,708


$      1,810

$      1,181

$               (11)

$          2,980


$      6,766

$      4,500

$               (31)

$        11,235


Investment income


11

-

-

11


12

-

-

12


15

-

-

15


13

1

-

14


51

1

-

52



Total revenue


1,649

1,117

(7)

2,759


1,728

1,090

(7)

2,811


1,617

1,112

(6)

2,723


1,823

1,182

(11)

2,994


6,817

4,501

(31)

11,287






























Compensation and benefits


921

653

23

1,597


967

622

23

1,612


931

670

33

1,634


1,006

695

23

1,724


3,825

2,640

102

6,567


Other general expenses


422

341

3

766


406

353

6

765


378

365

5

748


472

354

9

835


1,678

1,413

23

3,096



Total operating expenses


1,343

994

26

2,363


1,373

975

29

2,377


1,309

1,035

38

2,382


1,478

1,049

32

2,559


5,503

4,053

125

9,663






























Operating income (loss)


$         306

$         123

$               (33)

$             396


$         355

$         115

$               (36)

$             434


$         308

$           77

$               (44)

$             341


$         345

$         133

$               (43)

$             435


$      1,314

$         448

$             (156)

$          1,624


Operating margin


18.6%

11.0%


14.4%


20.5%

10.6%


15.4%


19.0%

6.9%


12.5%


18.9%

11.3%


14.5%


19.3%

10.0%


14.4%






























Health & Benefits Transfer



























Commissions, fee and other


$         202

$        (202)

$                    -

$                  -


$         184

$        (184)

$                    -

$                  -


$         155

$        (155)

$                    -

$                  -


$         178

$        (178)

$                    -

$                  -


$         719

$        (719)

$                    -

$                  -


Investment income


-

-

-

-


-

-

-

-


-

-

-

-


1

(1)

-

-


1

(1)

-

-



Total revenue


202

(202)

-

-


184

(184)

-

-


155

(155)

-

-


179

(179)

-

-


720

(720)

-

-






























Compensation and benefits


90

(90)

-

-


91

(91)

-

-


83

(83)

-

-


90

(90)

-

-


354

(354)

-

-


Other general expenses


72

(72)

-

-


74

(74)

-

-


61

(61)

-

-


59

(59)

-

-


266

(266)

-

-



Total operating expenses


162

(162)

-

-


165

(165)

-

-


144

(144)

-

-


149

(149)

-

-


620

(620)

-

-































Operating income (loss)


$           40

$          (40)

$                    -

$                  -


$           19

$          (19)

$                    -

$                  -


$           11

$          (11)

$                    -

$                  -


$           30

$          (30)

$                    -

$                  -


$         100

$        (100)

$                    -

$                  -


Operating margin


19.8%

19.8%




10.3%

10.3%




7.1%

7.1%




16.8%

16.8%




13.9%

13.9%
































Restated



























Commissions, fee and other


$      1,840

$         915

$                 (7)

$          2,748


$      1,900

$         906

$                 (7)

$          2,799


$      1,757

$         957

$                 (6)

$          2,708


$      1,988

$      1,003

$               (11)

$          2,980


$      7,485

$      3,781

$               (31)

$        11,235


Investment income


11

-

-

11


12

-

-

12


15

-

-

15


14

-

-

14


52

-

-

52



Total revenue


1,851

915

(7)

2,759


1,912

906

(7)

2,811


1,772

957

(6)

2,723


2,002

1,003

(11)

2,994


7,537

3,781

(31)

11,287






























Compensation and benefits


1,011

563

23

1,597


1,058

531

23

1,612


1,014

587

33

1,634


1,096

605

23

1,724


4,179

2,286

102

6,567


Other general expenses


494

269

3

766


480

279

6

765


439

304

5

748


531

295

9

835


1,944

1,147

23

3,114



Total operating expenses


1,505

832

26

2,363


1,538

810

29

2,377


1,453

891

38

2,382


1,627

900

32

2,559


6,123

3,433

125

9,681






























Operating income (loss)


$         346

$           83

$               (33)

$             396


$         374

$           96

$               (36)

$             434


$         319

$           66

$               (44)

$             341


$         375

$         103

$               (43)

$             435


$      1,414

$         348

$             (156)

$          1,606


Operating margin


18.7%

9.1%


14.4%


19.6%

10.6%


15.4%


18.0%

6.9%


12.5%


18.7%

10.3%


14.5%


18.8%

9.2%


14.2%





























Non-GAAP



























As Disclosed



























Revenue


$      1,649

$      1,117

$                 (7)

$          2,759


$      1,728

$      1,090

$                 (7)

$          2,811


$      1,617

$      1,112

$                 (6)

$          2,723


$      1,823

$      1,182

$               (11)

$          2,994


$      6,817

$      4,501

$               (31)

$        11,287






























Operating income (loss) - as reported


306

123

(33)

396


355

115

(36)

434


308

77

(44)

341


345

133

(43)

435


1,314

448

(156)

1,606



Restructuring charges


7

23

-

30


(17)

31

-

14


-

26

-

26


34

9

-

43


24

89

-

113



Legacy receivables write-off


-

-

-

-


-

-

-

-


-

-

-

-


18

-

-

18


18

-

-

18



Transaction related costs - proxy


-

-

-

-


-

-

-

-


-

-

-

-


-

-

3

3


-

-

3

3



Hewitt related costs


-

15

-

15


-

5

-

5


-

22

-

22


-

5

-

5


-

47

-

47


Operating income (loss) - as adjusted


$         313

$         161

$               (33)

$             441


$         338

$         151

$               (36)

$             453


$         308

$         125

$               (44)

$             389


$         397

$         147

$               (40)

$             504


$      1,356

$         584

$             (153)

$          1,787


Operating margin - adjusted


19.0%

14.4%


16.0%


19.6%

13.9%


16.1%


19.0%

11.2%


14.3%


21.8%

12.4%


16.8%


19.9%

13.0%


15.8%



Interest income





6





4





4





4





18



Interest expense





(63)





(63)





(60)





(59)





(245)



Other income (expense) - as adjusted





17





(4)





7





4





24


Income before income taxes - as adjusted





$             401





$             390





$             340





$             453





$          1,584



Income taxes (1)





116





96





98





122





432



Net income attributable to non-controlling interests





9





9





10





3





31


Income attributable to Aon stockholders - as adjusted





$             276





$             285





$             232





$             328





$          1,121


Diluted earnings per share - as adjusted





$            0.80





$            0.83





$            0.69





$            0.97





$            3.29


Weighted average common shares outstanding - diluted





345.4





342.7





336.9





337.9





340.9






























Restated



























Revenue, as reported


$      1,649

$      1,117

$                 (7)

$          2,759


$      1,728

$      1,090

$                 (7)

$          2,811


$      1,617

$      1,112

$                 (6)

$          2,723


$      1,823

$      1,182

$               (11)

$          2,994


$      6,817

$      4,501

$               (31)

$        11,287


Revenue, Heath & Benefits transfer


202

(202)

-

-


184

(184)

-

-


155

(155)

-

-


179

(179)

-

-


720

(720)

-

-



Revenue - as restated


$      1,851

$         915

$                 (7)

$          2,759


$      1,912

$         906

$                 (7)

$          2,811


$      1,772

$         957

$                 (6)

$          2,723


$      2,002

$      1,003

$               (11)

$          2,994


$      7,537

$      3,781

$               (31)

$        11,287






























Operating income (loss) - as adjusted


$         313

$         161

$               (33)

$             441


$         338

$         151

$               (36)

$             453


$         308

$         125

$               (44)

$             389


$         397

$         147

$               (40)

$             504


$      1,356

$         584

$             (153)

$          1,787


Operating income (loss) - Health & Benefits


40

(40)

-

-


19

(19)

-

-


11

(11)

-

-


30

(30)

-

-


100

(100)

-

-


Restructuring charges (credits) - Health & Benefits


14

(14)


-


10

(10)


-


14

(14)


-


3

(3)


-


41

(41)

-

-



Amortization of intangible assets - reported


27

64

-

91


28

63

-

91


28

63

-

91


27

62

-

89


110

252

-

362



Amortization of intangible assets - H&B


4

(4)

-

-


5

(5)

-

-


5

(5)

-

-


5

(5)

-

-


19

(19)

-

-


Amortization of Intangible Assets


31

60

-

91


33

58

-

91


33

58

-

91


32

57

-

89


129

233

-

362



Operating income (loss) - as adjusted


$         398

$         167

$               (33)

$             532


$         400

$         180

$               (36)

$             544


$         366

$         158

$               (44)

$             480


$         462

$         171

$               (40)

$             593


$      1,626

$         676

$             (153)

$          2,149


Operating margin - adjusted


21.5%

18.3%


19.3%


20.9%

19.9%


19.4%


20.7%

16.5%


17.6%


23.1%

17.0%


19.8%


21.6%

17.9%


19.0%


Income before income taxes - as adjusted





$             492





$             481





$             431





$             542





$          1,946



Income taxes (1)





142





118





125





146





531



Net income attributable to non-controlling interests





9





9





10





3





31


Income attributable to Aon stockholders - as adjusted





$             341





$             354





$             296





$             393





$          1,384


Diluted earnings per share - as adjusted





$            0.99





$            1.03





$            0.88





$            1.16





$            4.06


Weighted average common shares outstanding - diluted





345.4





342.7





336.9





337.9





340.9





























(1) The effective tax rate was 29.0% for the first quarter ended March 31, 2011, 24.7% for the second quarter ended June 30, 2011, 28.9% for the third quarter ended September 30, 2011, 27.0% for the fourth quarter ended December 31, 2011, and 27.3% for the year ended December 31, 2011. Reconciling items are

 generally taxed at the effective tax rate.  

SOURCE Aon Corporation

21%

more press release views with 
Request a Demo

Modal title

Also from this source

Aon to Speak at the Goldman Sachs U.S. Financial Services Conference

Aon to Speak at the Goldman Sachs U.S. Financial Services Conference

Edmund Reese, Chief Financial Officer of Aon plc (NYSE: AON), a leading global professional services firm, will speak at the Goldman Sachs U.S....

Aon Reports Third Quarter 2025 Results

Aon Reports Third Quarter 2025 Results

Aon plc (NYSE: AON) today reported results for the three months ended September 30, 2025. Aon delivered another quarter of strong performance,...

More Releases From This Source

Explore

Insurance

Insurance

Banking & Financial Services

Banking & Financial Services

Earnings

Earnings

Earnings

Earnings

News Releases in Similar Topics

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2026 Cision US Inc.