v3.26.1
Business Combinations (Tables)
6 Months Ended
Jun. 30, 2026
Business Combination [Abstract]  
Estimated Fair Values of Aggregate Assets and Liabilities Acquired

The following table summarizes the estimated fair values of the aggregate assets and liabilities acquired through the six months ended June 30, 2026 as of the date of each acquisition and adjustments made during the measurement period of the prior year acquisitions.

 

(in millions)

Other (1)

 

 

Measurement Period Adjustments

 

 

Total

 

Business Segment

Retail & Specialty Distribution

 

 

Retail & Specialty Distribution

 

 

 

 

Effective date of acquisition

Various

 

 

Various

 

 

 

 

Cash paid

$

44

 

 

$

(13

)

 

$

31

 

Other payable

 

1

 

 

 

(19

)

 

 

(18

)

Recorded earn-out payable

 

8

 

 

 

 

 

 

8

 

Total consideration

 

53

 

 

 

(32

)

 

 

21

 

Maximum potential earn-out payable

 

18

 

 

 

 

 

 

18

 

Allocation of purchase price:

 

 

 

 

 

 

Cash and cash equivalents, inclusive of fiduciary cash

 

1

 

 

 

 

 

 

1

 

Commission, fees, and other receivables

 

 

 

 

(29

)

 

 

(29

)

Fiduciary receivables

 

 

 

 

19

 

 

 

19

 

Other current assets

 

4

 

 

 

(25

)

 

 

(21

)

Goodwill

 

31

 

 

 

106

 

 

 

137

 

Purchased customer accounts and other intangibles (2)

 

21

 

 

 

(89

)

 

 

(68

)

Other assets

 

(1

)

 

 

27

 

 

 

26

 

Total assets acquired

 

56

 

 

 

9

 

 

 

65

 

Fiduciary liabilities

 

(1

)

 

 

(20

)

 

 

(21

)

Other current liabilities

 

 

 

 

(24

)

 

 

(24

)

Deferred income tax, net

 

(2

)

 

 

12

 

 

 

10

 

Other liabilities

 

 

 

 

(9

)

 

 

(9

)

Total liabilities assumed

 

(3

)

 

 

(41

)

 

 

(44

)

Net assets acquired

$

53

 

 

$

(32

)

 

$

21

 

(1)
The other column represents a summarization of current year acquisitions with total consideration of less than $50 million per acquisition.
(2)
The weighted average useful life of purchased customer accounts is 15 years.
Additions, Payments, and Net Changes, as well as Interest Expense Accretion on Estimated Acquisition Earn-Out Payables The resulting additions, payments, and net changes, as well as the interest expense accretion on the estimated acquisition earn-out payables were as follows:

 

 

 

Three months ended June 30,

 

 

Six months ended June 30,

 

(in millions)

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Balance as of the beginning of the period

 

$

393

 

 

$

143

 

 

$

541

 

 

$

167

 

Additions from new acquisitions

 

 

2

 

 

 

12

 

 

 

8

 

 

 

17

 

Assumed estimated acquisition earn-out payables

 

 

19

 

 

 

 

 

 

27

 

 

 

 

Disposals

 

 

(6

)

 

 

 

 

 

(6

)

 

 

 

Payments

 

 

(59

)

 

 

(20

)

 

 

(224

)

 

 

(46

)

Subtotal

 

 

349

 

 

 

135

 

 

 

346

 

 

 

138

 

Net change in earnings from estimated acquisition earn-out payables:

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value

 

 

(44

)

 

 

9

 

 

 

(45

)

 

 

4

 

Interest expense accretion

 

 

4

 

 

 

2

 

 

 

11

 

 

 

3

 

Net change in earnings from estimated acquisition earn-out payables

 

 

(40

)

 

 

11

 

 

 

(34

)

 

 

7

 

Foreign currency translation adjustments

 

 

1

 

 

 

5

 

 

 

(2

)

 

 

6

 

Balance as of June 30,

 

$

310

 

 

$

151

 

 

$

310

 

 

$

151