(1) Includes unallocated expenses and the elimination of intersegment revenue.
Adjusted Diluted Earnings per Share
We also use adjusted diluted earnings per share as a non-GAAP measure of our core operating performance. Adjusted diluted earnings per share excludes the impact of intangible asset amortization and certain pension settlements, transaction costs, and litigation settlements, along with related income taxes because we do not believe these expenses are representative of our core earnings. This supplemental information related to adjusted diluted earnings per share represents a measure not in accordance with U.S. GAAP and should be viewed in addition to, not instead of, our Consolidated Financial Statements and Notes thereto.
The effective tax rates used in the U.S. GAAP financial statements were 14.3% and 15.8% for the twelve months ended December 31, 2016 and 2015 , respectively. Excluded items are generally taxed at the effective tax rate. However, after adjusting the underlying annual tax rate to exclude the impact associated with certain non-cash pension settlements in the second and fourth quarters of 2016 and expenses for legacy litigation in the second quarter of 2015, the adjusted effective tax rates for the full years 2016 and 2015 were 16.8% and 17.9% , respectively.
33
Reconciliations of this non-GAAP measure to the reported diluted earnings per share are as follows (in millions, except per share data):
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2016
|
U.S. GAAP
|
|
Adjustments
|
|
As Adjusted
|
Operating income
|
$
|
1,906
|
|
|
$
|
512
|
|
|
$
|
2,418
|
|
Interest income
|
9
|
|
|
—
|
|
|
9
|
|
Interest expense
|
(282
|
)
|
|
—
|
|
|
(282
|
)
|
Other income
|
36
|
|
|
—
|
|
|
36
|
|
Income before income taxes
|
1,669
|
|
|
512
|
|
|
2,181
|
|
Income taxes
|
239
|
|
|
128
|
|
|
367
|
|
Net income
|
1,430
|
|
|
384
|
|
|
1,814
|
|
Less: Net income attributable to noncontrolling interests
|
34
|
|
|
—
|
|
|
34
|
|
Net income attributable to Aon shareholders
|
$
|
1,396
|
|
|
$
|
384
|
|
|
$
|
1,780
|
|
Diluted earnings per share
|
$
|
5.16
|
|
|
$
|
1.43
|
|
|
$
|
6.59
|
|
Weighted average ordinary shares outstanding — diluted
|
270.3
|
|
|
|
|
|
270.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2015
|
U.S. GAAP
|
|
Adjustments
|
|
As Adjusted
|
Operating income
|
$
|
1,848
|
|
|
$
|
490
|
|
|
$
|
2,338
|
|
Interest income
|
14
|
|
|
—
|
|
|
14
|
|
Interest expense
|
(273
|
)
|
|
—
|
|
|
(273
|
)
|
Other income
|
100
|
|
|
—
|
|
|
100
|
|
Income before income taxes
|
1,689
|
|
|
490
|
|
|
2,179
|
|
Income taxes
|
267
|
|
|
122
|
|
|
389
|
|
Net income
|
1,422
|
|
|
368
|
|
|
1,790
|
|
Less: Net income attributable to noncontrolling interests
|
37
|
|
|
—
|
|
|
37
|
|
Net income attributable to Aon shareholders
|
$
|
1,385
|
|
|
$
|
368
|
|
|
$
|
1,753
|
|
Diluted earnings per share
|
$
|
4.88
|
|
|
$
|
1.30
|
|
|
$
|
6.18
|
|
Weighted average ordinary shares outstanding — diluted
|
283.8
|
|
|
|
|
|
283.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2014
|
U.S. GAAP
|
|
Adjustments
|
|
As Adjusted
|
Operating income
|
$
|
1,966
|
|
|
$
|
387
|
|
|
$
|
2,353
|
|
Interest income
|
10
|
|
|
—
|
|
|
10
|
|
Interest expense
|
(255
|
)
|
|
—
|
|
|
(255
|
)
|
Other income
|
44
|
|
|
—
|
|
|
44
|
|
Income before income taxes
|
1,765
|
|
|
387
|
|
|
2,152
|
|
Income taxes
|
334
|
|
|
73
|
|
|
407
|
|
Net income
|
1,431
|
|
|
314
|
|
|
1,745
|
|
Less: Net income attributable to noncontrolling interests
|
34
|
|
|
—
|
|
|
34
|
|
Net income attributable to Aon shareholders
|
$
|
1,397
|
|
|
$
|
314
|
|
|
$
|
1,711
|
|
Diluted earnings per share
|
$
|
4.66
|
|
|
$
|
1.05
|
|
|
$
|
5.71
|
|
Weighted average ordinary shares outstanding — diluted
|
299.6
|
|
|
|
|
|
299.6
|
|
Dostları ilə paylaş: |