AON CORP
10-Q, 2000-11-13
ACCIDENT & HEALTH INSURANCE
Previous: AON CORP, 13F-HR, 2000-11-13
Next: AON CORP, 10-Q, EX-12, 2000-11-13



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

      X         QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
      -                                 -
                   OF THE SECURITIES AND EXCHANGE ACT OF 1934

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2000

                                       OR

                TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
      -
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                          Commission file number 1-7933

                                 Aon Corporation
                                 ---------------
                (Exact Name of Registrant as Specified in its Charter)

           DELAWARE                                  36-3051915
           --------                                  ----------
(State or Other Jurisdiction of                     (IRS Employer
Incorporation or Organization)                       Identification No.)



123 N. WACKER DR, CHICAGO, ILLINOIS                       60606
-----------------------------------                       -----
(Address of Principal Executive Offices)                 (Zip Code)

          (312) 701-3000
          --------------
   (Registrant's Telephone Number)


Indicate  by check  mark  whether  the  Registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  and Exchange Act
of 1934  during the  preceding  3 months (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. YES  X  NO
                                              ---

Number of shares of common stock outstanding:

                                                           No. Outstanding
                    Class                                   as of 9-30-00
                    -----                                   -------------

           $1.00 par value Common                            256,094,695

<PAGE>
<TABLE>
<CAPTION>
                                          Part 1
                                   Financial Information
                                      Aon Corporation
                  Condensed Consolidated Statements of Financial Position


 (millions)                                               AS OF           AS OF
                                                       SEPT. 30, 2000  DEC. 31, 1999
                                                      ------------------------------
 ASSETS                                                (UNAUDITED)
<S>                                                        <C>            <C>

 INVESTMENTS

   Fixed maturities at fair value                          $  2,352       $  2,497

   Equity securities at fair value                              556            574

   Short-term investments                                     2,473          2,362

   Other investments                                            875            751

                                                      --------------  -------------
       TOTAL INVESTMENTS                                      6,256          6,184


 CASH                                                           980            837


 RECEIVABLES

   Insurance brokerage and consulting
        services                                              6,642          6,230

   Premiums and other                                         1,367          1,116

                                                      --------------  -------------
       TOTAL RECEIVABLES                                      8,009          7,346


 EXCESS OF COST OVER NET ASSETS PURCHASED                     3,255          3,359


 OTHER INTANGIBLE ASSETS                                        482            503


 OTHER ASSETS                                                 2,849          2,903

                                                      --------------  -------------
       TOTAL ASSETS                                        $ 21,831       $ 21,132
                                                      ==============  =============



                                                          AS OF           AS OF
                                                       SEPT. 30, 2000  DEC. 31, 1999
                                                      ------------------------------
 LIABILITIES AND STOCKHOLDERS' EQUITY                  (UNAUDITED)

 INSURANCE PREMIUMS PAYABLE                                $  8,143       $  7,643

 POLICY LIABILITIES
   Future policy benefits                                     1,007          1,005
   Policy and contract claims                                   816            764
   Unearned and advance premiums                              2,042          2,012
   Other policyholder funds                                   1,056          1,207
                                                      --------------  -------------
       TOTAL POLICY LIABILITIES                               4,921          4,988

 GENERAL LIABILITIES
   General expenses                                           1,455          1,731
   Short-term borrowings                                        476            303
   Notes payable                                              1,801          1,611
   Other liabilities                                          1,003            955
                                                      --------------  -------------
       TOTAL LIABILITIES                                     17,799         17,231


 COMMITMENTS AND CONTINGENT LIABILITIES

 REDEEMABLE PREFERRED STOCK                                      50             50

 COMPANY-OBLIGATED MANDATORILY REDEEMABLE
   PREFERRED CAPITAL SECURITIES OF SUBSIDIARY
   TRUST HOLDING SOLELY THE COMPANY'S JUNIOR
   SUBORDINATED DEBENTURES                                      800            800


 STOCKHOLDERS' EQUITY
   Common stock - $1 par value                                  260            259
   Paid-in additional capital                                   573            525
   Accumulated other comprehensive loss                        (409)          (309)
   Retained earnings                                          3,107          2,905
   Less - Treasury stock at cost                               (125)           (90)
          Deferred compensation                                (224)          (239)
                                                      --------------  -------------
       TOTAL STOCKHOLDERS' EQUITY                             3,182          3,051

                                                      --------------  -------------
       TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY          $ 21,831       $ 21,132
                                                      ==============  =============
</TABLE>

 See the accompanying notes to the condensed consolidated financial statements.

                                     - 2 -
<PAGE>
<TABLE>
<CAPTION>
                                              Aon Corporation
                                Condensed Consolidated Statements of Income
                                                (Unaudited)

                                                                 Third Quarter Ended         Nine Months Ended
                                                               ------------------------  -------------------------
 (millions except per share data)                               Sept. 30,    Sept. 30,    Sept. 30,    Sept. 30,
                                                                  2000         1999         2000         1999
                                                               -----------  -----------  ------------ ------------

 REVENUE
<S>                                                               <C>          <C>           <C>          <C>
    Brokerage commissions and fees .........................      $ 1,176      $ 1,127       $ 3,584      $ 3,382
    Premiums and other .....................................          476          475         1,435        1,353
    Investment income ......................................          133          168           395          457
                                                               -----------  -----------  ------------ ------------
       Total revenue .......................................        1,785        1,770         5,414        5,192
                                                               -----------  -----------  ------------ ------------

 EXPENSES
    General expenses .......................................        1,208        1,222         3,741        3,698
    Benefits to policyholders ..............................          257          244           766          720
    Interest expense .......................................           38           29           102           74
    Amortization of intangible assets ......................           38           36           115          105
                                                               -----------  -----------  ------------ ------------
       Total expenses ......................................        1,541        1,531         4,724        4,597
                                                               -----------  -----------  ------------ ------------

 INCOME BEFORE INCOME TAX AND MINORITY INTEREST ............          244          239           690          595
    Provision for income tax ...............................           95           91           269          226
                                                               -----------  -----------  ------------ ------------
 INCOME BEFORE MINORITY INTEREST ...........................          149          148           421          369
    Minority interest - 8.205% trust preferred
      capital securities ...................................          (10)         (10)          (30)         (30)
                                                               -----------  -----------  ------------ ------------
 NET INCOME ................................................      $   139      $   138       $   391      $   339
                                                               ===========  ===========  ============ ============
    Preferred stock dividends ..............................           (1)          (1)           (2)          (2)
                                                               -----------  -----------  ------------ ------------
 NET INCOME AVAILABLE FOR COMMON STOCKHOLDERS ..............      $   138      $   137       $   389      $   337
                                                               ===========  ===========  ============ ============

 NET INCOME PER SHARE:
    Basic net income per share .............................      $  0.53      $  0.53       $  1.50      $  1.30
                                                               ===========  ===========  ============ ============
    Dilutive net income per share ..........................      $  0.53      $  0.52       $  1.49      $  1.28
                                                               ===========  ===========  ============ ============

 CASH DIVIDENDS PAID ON COMMON STOCK .......................      $  0.22      $  0.21       $  0.65      $  0.61
                                                               ===========  ===========  ============ ============


 Dilutive average common and common equivalent
    shares outstanding .....................................        262.8        264.2         261.7        263.3
                                                               -----------  -----------  ------------ ------------
</TABLE>


  See the accompanying notes to the condensed consolidated financial statements.


                                     - 3 -
<PAGE>
<TABLE>
<CAPTION>
                                                     Aon Corporation
                                      Condensed Consolidated Statements of Cash Flows
                                                       (Unaudited)

                                                                                           Nine Months Ended
                                                                                      ----------------------------
                                                                                         Sept. 30,      Sept. 30,
 (millions)                                                                                2000            1999
                                                                                      -------------  -------------

<S>                                                                                          <C>            <C>
 Cash Flows from Operating Activities:
   Net income ......................................................................         $ 391          $ 339
   Adjustments to reconcile net income to cash provided by operating activities
      Insurance operating assets / liabilities net of reinsurance ..................            32            125
      Amortization of intangible assets ............................................           115            105
      Depreciation and amortization  of property, equipment and software ...........           131            139
      Income taxes .................................................................           125             (2)
      Special charge and  purchase accounting liabilities (notes 8 and 11) .........           (90)            37
      Valuation changes on investments and income on disposals .....................           (72)          (122)
      Other receivables and liabilities - net ......................................           (98)          (143)
                                                                                      -------------  -------------
 Cash Provided by Operating Activities.. ...........................................           534            478
                                                                                      -------------  -------------

 Cash Flows from Investing Activities:
   Sale of investments
      Fixed maturities
         Maturities ................................................................            86             53
         Calls and prepayments .....................................................           106            146
         Sales .....................................................................           218            999
      Equity securities ............................................................           173            404
      Other investments ............................................................           253             35
   Purchase of investments
      Fixed maturities .............................................................          (298)          (905)
      Equity securities ............................................................          (130)          (352)
      Other investments ............................................................          (433)          (256)
      Purchase of short-term investments - net .....................................          (156)          (249)
   Acquisition of subsidiaries .....................................................           (60)          (373)
   Property and equipment and other - net ..........................................          (104)          (195)
                                                                                      -------------  -------------
         Cash Used by Investing Activities .........................................          (345)          (693)
                                                                                      -------------  -------------

 Cash Flows from Financing Activities:
    Treasury stock transactions - net. .............................................           (61)           (22)
    Issuance of short-term borrowings - net ........................................           178            328
    Issuance of long-term debt .....................................................           250            255
    Repayment of other long-term debt ..............................................           (26)             -
    Interest sensitive, annuity and investment-type contracts
      Deposits .....................................................................            65            297
      Withdrawals ..................................................................          (275)          (335)
    Cash dividends to stockholders .................................................          (168)          (156)
                                                                                      -------------  -------------
         Cash Provided (Used) by Financing Activities ..............................           (37)           367
                                                                                      -------------  -------------

 Effect of Exchange Rate Changes on Cash ...........................................            (9)            (4)
 Increase in Cash ..................................................................           143            148
 Cash at Beginning of Period .......................................................           837            723
                                                                                      -------------  -------------
 Cash at End of Period .............................................................         $ 980          $ 871
                                                                                      =============  =============
</TABLE>


 See the accompanying notes to condensed consolidated financial statements.



                                     - 4 -
<PAGE>



                                 Aon CORPORATION

            NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1.    Statement of Accounting Principles
      ----------------------------------

      The  financial  results  included in this report are stated in  conformity
      with accounting principles generally accepted in the United States and are
      unaudited  but  include  all  normal  recurring   adjustments   which  the
      Registrant  ("Aon")  considers  necessary for a fair  presentation  of the
      results  for such  periods.  These  interim  figures  are not  necessarily
      indicative of results for a full year as further discussed below.

      Refer to the  consolidated  financial  statements  and notes in the Annual
      Report to Stockholders for the year ended December 31, 1999 for additional
      details  of Aon's  financial  position,  as well as a  description  of the
      accounting policies which have been continued without material change. The
      details  included  in the  notes  have not  changed  except as a result of
      normal  transactions  in the  interim  and  the  events  mentioned  in the
      footnotes below.

      Certain  prior  period  amounts have been  reclassified  to conform to the
      current period presentation.


2.    Statements of Financial Accounting Standards (SFAS)
      ---------------------------------------------------

      In June 1998,  the  Financial  Accounting  Standards  Board (FASB)  issued
      Statement No. 133,  "Accounting  for  Derivative  Instruments  and Hedging
      Activities."  Statement  No.  133  establishes  accounting  and  reporting
      standards  for  derivative  instruments  and for  hedging  activities  and
      requires Aon to recognize  all  derivatives  on the statement of financial
      position at fair value.

      In June  1999,  the  FASB  issued  Statement  No.  137  that  amended  the
      required   adoption  date  of  Statement  No.  133  to  all  fiscal  years
      beginning  after June 15, 2000.  In June 2000,  the FASB issued  Statement
      No.  138,  a  significant   amendment  to  Statement  No.  133,  which  is
      effective  simultaneously  with  Statement No. 133.  Effective  October 1,
      2000,  Aon adopted  Statement No. 133 in its fourth  quarter  consolidated
      financial  statements.  Implementation  of Statement No. 133 will not have
      a material impact on the consolidated financial statements.

      In March 2000,  the FASB issued  Interpretation  No. 44  (Interpretation),
      "Accounting  for  Certain  Transactions   Involving  Stock  Compensation."
      This  Interpretation  clarifies the  application of Accounting  Principles
      Board Opinion No. 25,  "Accounting  for Stock Issued to  Employees."  This
      Interpretation  was  effective  July 1, 2000 and its adoption did not have
      a material impact on Aon's consolidated financial statements.

      In June 2000,  the staff of the  Securities and  Exchange Commission (SEC)
      issued Staff Accounting Bulletin (SAB) No. 101B that amended the  required
      adoption date of SAB 101 to fourth quarter 2000. SAB 101 provides guidance
      for applying generally  accepted  accounting  principles  relating to  the
      timing of revenue recognition in financial  statements filed with the SEC.
      Any  change required by the SAB must be made by the end of fourth  quarter
      2000 with a cumulative effect accounting change effective January 1, 2000.
      Based  on new interpretative guidance issued by the SEC  staff in  October


                                     - 5 -
<PAGE>
      2000, Aon has not yet determined the full effect this SAB will have on the
      consolidated financial statements.

      In September  2000,  the FASB issued  Statement No. 140,  "Accounting  for
      Transfers  and  Servicing  of  Financial  Assets  and  Extinguishments  of
      Liabilities."  Statement  No. 140 replaces  Statement  No. 125 and revises
      the standards for accounting for  securitizations  and other  transfers of
      financial  assets  and  collateral  and  requires   certain   disclosures.
      Statement  No. 140 is  effective  for all transfers  of  financial  assets
      occurring after March 31, 2001.  Aon has not yet determined the effect, if
      any, this statement will have on the consolidated financial statements.


3.    Comprehensive Income
      --------------------

      The components of comprehensive  income, net of related tax, for the third
      quarter and nine months ended September 30, 2000 and 1999 are as follows:

<TABLE>
<CAPTION>
       (millions)                                  Third Quarter Ended       Nine Months Ended
                                                   -------------------       -----------------
                                                   Sept. 30,   Sept. 30,  Sept. 30,   Sept. 30,
                                                  ----------  ----------  ----------  ---------
                                                     2000        1999        2000        1999
                                                     ----        ----        ----        ----

<S>                                              <C>           <C>        <C>           <C>
      Net income                                  $   139     $   138     $   391      $  339
      Net unrealized  investment  gains (losses)       16         (55)         11        (155)
      Net foreign exchange losses                     (31)        (12)       (111)        (57)
      Net additional minimum pension
          liability reduction                           -           -           -          65
                                                  ----------  ----------  ----------  ---------

      Comprehensive income                        $   124     $    71     $   291      $  192
                                                  ==========  ==========  ==========  =========

</TABLE>

      The components of  accumulated  other  comprehensive  loss, net of related
      tax, at September 30, 2000 and December 31, 1999 are as follows:

<TABLE>
<CAPTION>
      (millions)                                            2000          1999
                                                            ----          ----

<S>                                                       <C>           <C>
      Net unrealized investment losses                    $ (110)       $  (121)
      Net foreign exchange losses                           (263)          (152)
      Net  additional   minimum  pension  liability
      adjustment                                             (36)           (36)
                                                        ----------     ----------
      Accumulated other comprehensive loss                $ (409)       $  (309)
                                                        ==========     ==========
</TABLE>


4.    Business Segments
      -----------------

      Aon classifies its business into three major segments based on the type of
      service or  product,  and a fourth  nonoperating  segment.  The  Insurance
      Brokerage  and  Other   Services   segment  is  comprised  of  retail  and
      reinsurance brokerage and related operations,  which include specialty and
      wholesale  activity.  The Consulting segment is Aon's employee benefit and
      human resource consulting organization. The Insurance Underwriting segment
      is comprised  of life,  accident  and health,  and  extended  warranty and
      casualty insurance products. The Corporate and Other nonoperating  segment
      revenues consist  primarily of investment  income on policyholder  surplus
      from insurance  underwriting companies which is not otherwise allocated to
      the operating segments.  Corporate and

                                     - 6 -
<PAGE>
      Other expenses consist primarily of amortization  of  goodwill  (excess of
      costs over net assets purchased), interest, certain information technology
      expenses and other general and administrative expenses.

      Amounts  reported in the tables for these four segments,  when aggregated,
      total to the amounts in the accompanying  condensed consolidated financial
      statements.  Revenues  are  attributed  to  geographic  areas based on the
      location of the resources  producing  the revenues.  There are no material
      inter-segment amounts to be eliminated.

      Selected  information  about  Aon's  operating  and  geographic  areas  of
      operation follows.

<TABLE>
<CAPTION>
=============================================================================================
Insurance Brokerage and Other Services
(millions)                        Third quarter ended Sept. 30,   Nine months ended Sept. 30,
                                          2000          1999          2000           1999
=============================================================================================
Revenue:
<S>                                     <C>            <C>         <C>            <C>
   United States                        $   549        $   543     $ 1,618        $ 1,563
   United Kingdom                           231            209         673            616
   Continental Europe                       134            137         503            505
   Rest of World                            128            123         387            345
---------------------------------------------------------------------------------------------
Total revenue                           $ 1,042        $ 1,012     $ 3,181        $ 3,029
---------------------------------------------------------------------------------------------

Income before income tax
   excluding special charges            $   183        $   163     $   545        $   535
Special charges                               -              -           -           (119)
---------------------------------------------------------------------------------------------
Income before income tax                $   183        $   163     $   545        $   416
---------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
=============================================================================================
Consulting                        Third quarter ended Sept. 30,   Nine months ended Sept. 30,
(millions)                                2000          1999          2000           1999
=============================================================================================
Revenue:
<S>                                     <C>            <C>         <C>            <C>
   United States                        $  118         $   102     $   326        $   291
   United Kingdom                           35              36         114            108
   Continental Europe                       13               7          49             32
   Rest of World                            16              13          49             44
---------------------------------------------------------------------------------------------
Total revenue                           $  182         $   158     $   538        $   475
---------------------------------------------------------------------------------------------

Income before income tax
   excluding special charges            $   26         $    15     $    68        $    51
Special charges                              -               -           -            (44)
---------------------------------------------------------------------------------------------
Income before income tax                $   26         $    15     $    68        $     7
---------------------------------------------------------------------------------------------
</TABLE>


                                     - 7 -
<PAGE>
<TABLE>
<CAPTION>
=============================================================================================
Insurance Underwriting            Third quarter ended Sept. 30,   Nine months ended Sept. 30,
(millions)                                2000          1999          2000           1999
=============================================================================================
<S>                                     <C>            <C>         <C>            <C>
Revenue:
   United States                        $  384         $   370     $ 1,154        $ 1,061
   United Kingdom                           74              97         233            258
   Continental Europe                       25              27          79             85
   Rest of World                            53              46         152            135
---------------------------------------------------------------------------------------------
Total revenue                           $  536         $   540     $ 1,618        $ 1,539
---------------------------------------------------------------------------------------------
Income before income tax                $   81         $    75     $   227        $   214
---------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
=============================================================================================
Corporate and Other               Third quarter ended Sept. 30,   Nine months ended Sept. 30,
(millions)                                2000          1999          2000           1999
=============================================================================================
<S>                                     <C>            <C>         <C>            <C>
Total revenue                           $   25         $    60     $    77        $   149
---------------------------------------------------------------------------------------------
Loss before income tax                  $  (46)        $   (14)    $  (150)       $   (42)
---------------------------------------------------------------------------------------------
</TABLE>


5.    Notes Payable
      -------------

      In May 2000,  Aon filed a prospectus  supplement to use the remaining $250
      million of its universal shelf  registration filed in May 1999, and issued
      $250 million of 8.65% debt  securities due May 2005. The net proceeds from
      the sale of the 8.65% notes are being used for general corporate purposes,
      including securities repurchase programs,  capital  expenditures,  working
      capital,  repayment or reduction of long-term and short-term  debt and the
      financing of acquisitions.


6.    Capital Stock
      -------------

      During the first nine months of 2000,  Aon purchased 3.3 million shares of
      its common  stock at a total cost of $95 million and  reissued 1.2 million
      shares of common  stock  from  treasury  for  employee  benefit  plans and
      739,700 shares in connection with the employee stock purchase plan.  There
      were 4 million  shares of common stock held in treasury at  September  30,
      2000.

      In April 2000,  Aon's  stockholders  approved an amendment to Aon's Second
      Amended and Restated  Certificate of  Incorporation to increase the number
      of shares of common stock Aon is  authorized  to issue from 300 million to
      750 million.


7.    Capital Securities
      ------------------

      In 1997, Aon Capital A, a subsidiary  trust of Aon, issued $800 million of
      8.205%  mandatorily   redeemable  preferred  capital  securities  (capital
      securities).  The sole asset of Aon  Capital A is $824  million  aggregate
      principal amount of Aon's 8.205% Junior  Subordinated  Deferrable Interest
      Debentures due January 1, 2027.


                                     - 8 -
<PAGE>
8.    Business Combinations
      ----------------------

      In  first  quarter  1999,  Aon  consummated  a plan of  restructuring  its
      operations as a result of recent business  combination  activity. A pretax
      special charge was recorded in the amount of $120 million.

      In the first,  second and third  quarters of 2000, Aon made total payments
      of $8 million, $13 million and $9 million,  respectively, on restructuring
      charges  and  purchase   accounting   liabilities   relating  to  business
      combinations.

      The activity of these special charges and purchase  accounting liabilities
      is presented below.

      The following table demonstrates the activity related to the liability for
      termination benefits and abandoned leases recorded as expenses in 1999:

                                       Termination         Lease
      (millions)                         Benefits      Abandonments       Total
      --------------------------------------------------------------------------
      Expense charged in 1999              $ 67            $ 11           $ 78
      Cash payments in 1999                 (51)             (6)           (57)
      Credit to expense in 2000               -              (5)            (5)
      Cash payments in 2000                  (9)              -             (9)
      --------------------------------------------------------------------------
      Balance at September 30, 2000        $  7            $  -           $  7
      --------------------------------------------------------------------------

      The following table  demonstrates  the activity related to the liabilities
      established as a result of 1998 acquisitions:

<TABLE>
<CAPTION>
                                        Termination         Lease
      (millions)                          Benefits      Abandonments        Total
      -----------------------------------------------------------------------------
<S>                                              <C>             <C>          <C>
      Initial liability                       $ 40            $ 30            $ 70
      Cash payments in 1998                    (16)             (4)            (20)
      Cash payments in 1999                    (24)             (6)            (30)
      Credit to expense in 2000                  -              (3)             (3)
      Cash payments in 2000                      -              (4)             (4)
      -----------------------------------------------------------------------------
      Balance at September 30, 2000           $  -            $ 13            $ 13
      -----------------------------------------------------------------------------
</TABLE>

      The following table  demonstrates  the activity  related to the "Aon Plan"
      liabilities recorded as expenses in 1996 and 1997:

<TABLE>
<CAPTION>
                                                            Lease
                                                        Abandonments
                                         Termination      and Other
      (millions)                          Benefits        Exit Costs        Total
      -----------------------------------------------------------------------------
<S>                                         <C>             <C>             <C>
      Balance at  December 31, 1996         $ 12            $ 48            $ 60
      Expense charged in 1997                 40              68             108
      Cash payments in 1997                  (48)            (10)            (58)
      Cash payments in 1998                   (4)            (26)            (30)
      Cash payments in 1999                    -             (24)            (24)
      Credit to expense in 1999                -             (11)            (11)
      Credit to expense in 2000                -              (3)             (3)
      Cash payments in 2000                    -              (7)             (7)
      -----------------------------------------------------------------------------
      Balance at September 30, 2000         $  -            $ 35            $ 35
      -----------------------------------------------------------------------------
</TABLE>

                                     - 9 -
<PAGE>
      The following table  demonstrates the activity related to the A&A and Bain
      Hogg  plan   liabilities   established  as  a  result  of  1996  and  1997
      acquisitions:
<TABLE>
<CAPTION>
                                                           Lease
                                                         Abandonments
                                         Termination       and Other
      (millions)                           Benefits       Exit Costs         Total
      -----------------------------------------------------------------------------
<S>                                         <C>              <C>             <C>
      Initial liability                     $ 100            $ 164           $ 264
      Cash payments in 1997                   (65)             (44)           (109)
      Cash payments in 1998                   (35)             (45)            (80)
      Cash payments in 1999                     -              (28)            (28)
      Charge to expense in 1999                 -               13              13
      Cash payments in 2000                     -              (10)            (10)
      -----------------------------------------------------------------------------
      Balance at September 30, 2000         $   -            $  50           $  50
      -----------------------------------------------------------------------------
</TABLE>

      All of Aon's  liabilities  relating to restructuring  charges and purchase
      accounting  are  reflected  in  the  general  expense  liabilities  in the
      condensed consolidated statements of financial position.


9.    Net Income Per Share
      --------------------

      Net income per share is calculated as follows:

<TABLE>
<CAPTION>
                                   Third quarter ended            Nine months ended
      (millions except per         -------------------            -----------------
       share data)            Sept. 30, 2000 Sept. 30, 1999  Sept. 30, 2000 Sept. 30, 1999
      -------------------------------------------------------------------------------------

<S>                                <C>            <C>            <C>            <C>
      Net income                   $ 139          $ 138          $ 391          $ 339
      Redeemable preferred
       stock dividends                (1)            (1)            (2)            (2)
                                 ---------     ----------     ----------     ----------
      Net income  for
      dilutive and basic           $ 138          $ 137          $ 389          $ 337
                                 =========     ==========     ==========     ==========

      Basic shares outstanding       260            260            259            259
      Common stock equivalents         3              4              3              4
                                 ---------     ----------     ----------     ----------
      Dilutive potential
       common shares                 263            264            262            263
      -------------------------------------------------------------------------------------
      Basic net income per share   $0.53          $0.53          $1.50          $1.30
      Dilutive net income per
       share                       $0.53          $0.52          $1.49          $1.28
      -------------------------------------------------------------------------------------
</TABLE>


10.   Alexander & Alexander Services Inc. (A&A) Discontinued Operations
      -----------------------------------------------------------------

      A&A  discontinued  its  property  and  casualty   insurance   underwriting
      operations in 1985, some of which were then placed into run-off,  with the
      remainder  sold in 1987.  In  connection  with those  sales,  A&A provided
      indemnities  to  the  purchasers  for  various   estimated  and  potential
      liabilities,  including  provisions to cover future losses attributable to
      insurance pooling  arrangements,  a stop-loss

                                     - 10 -
<PAGE>
      reinsurance  agreement,  and actions or omissions by various  underwriting
      agencies  previously  managed by an A&A  subsidiary.  As of September  30,
      2000,  the  liabilities  associated  with the  foregoing  indemnities  and
      liabilities of insurance  underwriting  subsidiaries that are currently in
      run-off were included in other  liabilities in the accompanying  condensed
      consolidated statement of financial position. Such liabilities amounted to
      $143 million and would be substantially reduced if a February, 2000 ruling
      from the Court of Appeal in England  favorable to the Company,  in respect
      of which  right to appeal  has been  granted,  were  upheld in a  decision
      expected in or around 2002. The stated liabilities are net of $174 million
      of reinsurance recoverables and other assets.


11.   Contingencies
      -------------

      Aon and its subsidiaries  are subject to numerous claims,  tax assessments
      and lawsuits  that arise in the ordinary  course of business.  The damages
      that may be claimed are  substantial,  including in many instances  claims
      for punitive or extraordinary damages.  Accruals for these items have been
      provided to the extent that losses are deemed probable and are estimable.

      In 1998, the Internal  Revenue  Service (IRS) proposed  adjustments to the
      tax of certain Aon  subsidiaries for the period of 1990 through 1993. Most
      of these adjustments should be resolved through factual  substantiation of
      certain  accounting   matters.   However,   the  IRS  has  contended  that
      retro-rated  extended warranty  contracts do not constitute  insurance for
      tax purposes.  Accordingly,  the IRS has proposed a deferral of deductions
      for obligations  under those contracts.  The effect of such deferral would
      be to increase the current tax obligations of certain Aon  subsidiaries by
      approximately  $74 million,  $3 million,  $5 million and $12 million (plus
      interest) in years 1990, 1991, 1992, and 1993, respectively.  Aon believes
      that the IRS's  position is without merit and  inconsistent  with numerous
      previous IRS private letter rulings.  Aon has commenced an  administrative
      appeal and intends to contest vigorously such treatment. Aon believes that
      if the contracts  are deemed not to be insurance  for tax  purposes,  they
      would be  recharacterized  in such a way that the increased  taxes for the
      years in question would be far less than the proposed assessments.

      In the second  quarter of 1999,  Allianz Life  Insurance  Company of North
      America, Inc. ("Allianz") filed an amended complaint in Minnesota adding a
      brokerage  subsidiary  of Aon as a defendant  in an action  which  Allianz
      brought against three insurance carriers reinsured by Allianz. These three
      carriers provided certain types of workers' compensation  reinsurance to a
      pool of insurers and to certain  facilities  managed by Unicover Managers,
      Inc.  ("Unicover"),  a New Jersey  corporation  not  affiliated  with Aon.
      Allianz  alleges  that the Aon  subsidiary  acted as an agent of the three
      carriers when placing reinsurance coverage on their behalf. Allianz claims
      that the  reinsurance  it issued  should be rescinded or that it should be
      awarded  damages,  based on alleged  fraudulent,  negligent  and  innocent
      misrepresentations  by the carriers,  through their agents,  including the
      Aon  subsidiary  defendant.  Aon  believes  that  the Aon  subsidiary  has
      meritorious  defenses and the Aon subsidiary  intends to vigorously defend
      this claim.

      Except for an action  filed in  Illinois  seeking to compel Aon to produce
      documents  and for an action  filed in England  disputing  entitlement  to
      commissions  and  fees to both of which  Aon is  responding,  the  Allianz
      lawsuit is the only lawsuit or  arbitration  relating to Unicover in which
      any Aon related  entity is a party.  However,  in fourth  quarter 1999 Aon
      recognized  a pretax  charge for $72  million in general  expenses  in its
      insurance  brokerage  and  other  services  segment  relating  to  various
      litigation matters including  Unicover.  As of September 30, 2000, Aon has
      $49 million

                                     - 11 -
<PAGE>
      remaining in general  expense  liabilities  for these  various  litigation
      matters, which are complex and, therefore, the timing of resolution cannot
      yet be determined.

      Certain U.K.  subsidiaries  of Aon have been required by their  regulatory
      body, the Personal  Investment  Authority (PIA), to review advice given by
      those  subsidiaries  to  individuals  who bought  pension plans during the
      period  from April 1988 to June 1994.  These  reviews  have  resulted in a
      requirement to pay  compensation to clients based on guidelines  issued by
      the PIA. In 1999,  Aon charged  general  expenses  for $121 million in the
      consulting  segment,  of which $43 million was in first  quarter  1999, to
      provide for these payments.  As of September 30, 2000, Aon has $66 million
      remaining in general  expense  liabilities  for these  payments  which are
      expected to be  disbursed  over the next  several  years.  Aon's  ultimate
      exposure from the private pension plan review, as presently calculated, is
      subject to a number of variable factors including,  among others,  general
      level of  pricing  in the  equity  markets,  the rate of  response  to the
      pension review mailings,  the interest rate  established  quarterly by the
      PIA for  calculating  compensation,  and the precise  scope,  duration and
      methodology of the review,  including whether recent  regulatory  guidance
      will have to be applied to previously settled claims.

      Although the ultimate  outcome of all matters  referred to above cannot be
      ascertained and liabilities in indeterminate amounts may be imposed on Aon
      or its subsidiaries, on the basis of present information,  availability of
      insurance  coverages  and legal  advice  received,  it is the  opinion  of
      management that the disposition or ultimate  determination  of such claims
      will not have a  material  adverse  effect on the  consolidated  financial
      position of Aon beyond  amounts  provided.  However,  it is possible  that
      future results of operations or cash flows for any particular quarterly or
      annual period could be materially affected by an unfavorable resolution of
      these matters.


12.   Subsequent Event
      ----------------

      In October 2000, Aon acquired ASA  Acquisition  Corp.  (ASA),  an employee
      benefits and compensation consulting firm. The acquisition was financed by
      the  issuance of 3.9 million  shares of common stock and will be accounted
      for as a purchase.

                                     - 12 -
<PAGE>

                                 Aon CORPORATION
                   MANAGEMENT'S ANALYSIS OF OPERATING RESULTS
                             AND FINANCIAL CONDITION

                      REVENUE AND INCOME BEFORE INCOME TAX
                     FOR THIRD QUARTER AND NINE MONTHS 2000



INFORMATION CONCERNING FORWARD-LOOKING STATEMENTS
-------------------------------------------------

This quarterly  report contains certain  statements  relating to future results,
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 historical results or those  anticipated,  depending on a
variety of factors such as general  economic  conditions in different  countries
around the  world,  fluctuations  in global  equity  and fixed  income  markets,
changes in  commercial  property and casualty  premium  rates,  the  competitive
environment,  the actual cost of resolution of contingent liabilities, the final
form of the business  transformation  plan,  the ultimate cost and timing of the
implementation  thereof and the actual cost savings and other benefits resulting
therefrom.  (See "Business  Transformation Plan / Future Restructuring  Charges"
section below).


GENERAL
-------

BUSINESS TRANSFORMATION PLAN / FUTURE RESTRUCTURING CHARGES

In  November  2000,  Aon's  board  of  directors  approved,   in  principle,   a
comprehensive   business   transformation   plan  (the   "Plan")   designed   to
significantly  improve the way Aon  conducts  its  business,  to improve  client
service  and to  enhance  profitability.  The  Plan  combines  existing,  proven
technology  with  process  redesign  and  organizational  change.  The  business
transformation costs, estimated to be between $250 million and $325 million on a
pretax basis,  will include a  restructuring  charge and transition  costs,  the
majority of which will be incurred over the next three quarters when the Plan is
being  implemented.  The  majority  of the total  costs  will be  recorded  as a
restructuring charge beginning in fourth quarter 2000.

Major elements of the Plan include severance  payments for workforce  reductions
relating to the  elimination  of  approximately  3,000  positions or 6% of Aon's
50,000 total worldwide workforce.  Transition costs are related primarily to the
running of parallel  functions and will mostly  offset savings through the first
half of 2001. A majority of the total  charges are expected to be taken over the
fourth quarter 2000 and first quarter 2001 with the remaining amount expected to
be recognized in second quarter 2001.

Annualized  pretax savings from the Plan are estimated to be approximately  $150
million to $200  million.  The majority of the annualized savings is expected to
be realized beginning in fourth quarter 2001.  Temporary revenue  shortfalls may
occur during the early implementation stage of the Plan.

The majority of the charges and savings  relate to the  Insurance  Brokerage and
Other Services segment and the majority of the related savings will occur in the
U.S.  and the U.K.  where  most of Aon's  offices  and  employees  are  located.
Positions to be eliminated will occur at all  levels including senior and middle
management, corporate staff functions, administrative and clerical.

                                     - 13 -
<PAGE>
CONSOLIDATED RESULTS
--------------------

REVENUE AND INCOME BEFORE INCOME TAX
------------------------------------

REVENUE:

Total revenue  increased $15 million or 1% in the third quarter and $222 million
or 4% in nine months 2000.  Foreign  exchange rate reductions and the absence of
revenue from the Unicover  workers  compensation  pool slowed  revenue growth in
third quarter and nine months 2000. The impact of lower total returns on private
equity  investments  and lower levels of income on disposals  contributed to the
slight increase in third quarter revenues compared to prior year.On a comparable
currency basis, total revenues improved 4% in the quarter compared to 1999.

Brokerage commissions and fees increased $49 million or 4% in third quarter 2000
and $202 million or 6% in nine months 2000, primarily reflecting internal growth
from  increased  new business  and growth from  business  combination  activity.
Partially  offsetting the growth in brokerage commission and fees was the impact
of foreign exchange rates in the quarter and nine months.

Premiums  and other,  primarily  related to insurance  underwriting  operations,
increased $1 million in third  quarter 2000 and $82 million or 6% in nine months
2000  compared  with the same period  last year.  The absence of growth in third
quarter 2000  premiums and other  revenue over prior year  primarily  reflects a
significant  decline in extended  warranty revenue following a change in the mix
of warranty services  delivered to clients.  The intentional  discontinuation of
one major warranty  renewal that did not meet profitability hurdles and the loss
of  revenue  from  the  exit of one retailer from the appliances and electronics
line also impacted  revenue growth in the quarter. Total premiums earned  in the
insurance  underwriting  segment were $472 million, an increase of $3 million or
1% over third quarter 1999. The  increase  primarily reflects  continued  strong
growth in accident  and  health  core  business which was  largely offset by the
reduction in extended warranty revenues mentioned above.

Investment  income,  which  includes  related  expenses and income on disposals,
decreased  21% or $35 million  and 14% or $62  million in the third  quarter and
nine months  2000,  respectively,  when  compared to prior year.  Revenues  from
private  equity  investments  fluctuate due to the inherent  volatility of these
investments.  The decline in third  quarter  2000  investment  income  primarily
reflected a decrease in income on disposals  and lower total  returns on private
equity  investments  when compared to 1999. Nine months 2000  investment  income
declined  from prior year  largely due to lower  levels of income on  disposals.
Partially  offsetting  this decline were higher total returns on private  equity
investments  in the first six months of 2000.  For nine months 1999,  investment
income  included a gain of $30 million of income on the  disposal of  tax-exempt
bonds, the settlement of a dispute relating to investments with a third party in
second  quarter  1999  and  other  significant  income  on  disposals,  with  no
comparable amounts in 2000. Investment income from insurance brokerage and other
services,  and consulting  operations,  primarily  relating to fiduciary  funds,
increased  $4 million in third  quarter  2000  compared to third  quarter  1999.
Higher short-term interest rates coupled with improved cash flows contributed to
the overall investment income increase in the brokerage segments.


EXPENSES:

General  expenses  decreased 1% in the quarter  reflecting the impact of foreign
exchange fluctuations and lower policy acquisition costs and commissions paid in
the insurance  underwriting  segment.  On a comparable  currency basis,  general
expenses increased 4% in the quarter. In the nine months 2000,

                                     - 14 -
<PAGE>
general  expenses,  excluding 1999 special  charges (see below),  increased $206
million or 6%,  primarily  reflecting  investments in new business  initiatives,
acquisitions  and  technology.  Such  costs included the rollout of  Aon's  U.S.
retail  brokerage  computer system platform and related conversions,  running of
parallel systems and training expenses.

Benefits  to  policyholders  increased  $13 million or 5% in the quarter and $46
million or 6% in nine months 2000 when  compared  to prior year.  The  increases
were  consistent  with growth in related premium earned and reflected no unusual
claims activity in the nine months comparisons.

Interest expense  increased 31% in the quarter compared to prior year and 38% in
nine months 2000,  attributed  primarily to acquisition  financing from 1999 and
2000  acquisitions,  higher short-term  interest rates and the issuances of $250
million  of 6.9%  notes at the end of second  quarter  1999 and $250  million of
8.65% notes in second quarter 2000 (see note 5).

Based on the above,  total  expenses  increased  $10  million or 1% in the third
quarter 2000 and $127 million or 3% for the first nine months when compared with
the prior year.  For the nine months  2000,  the  increase  would have been $290
million or 7% after adjusting for the 1999 special charges.

In first  quarter  1999,  Aon recorded  special  charges of $163  million  ($102
million  after-tax or $0.39 per share)  including  provisions  for U.K.  pension
selling,  an early retirement plan in the U.S. and Canada and the  consolidation
of  Aon's  European   insurance   brokerage  and  other   services   operations.
Restructuring  liabilities for recent acquisitions and 1999 special charges have
been reduced by payments as planned.


INCOME BEFORE INCOME TAX:

As a result of the above revenue and expenses  discussions for the third quarter
2000, income before income tax and minority interest  increased $5 million or 2%
in third  quarter  2000 when  compared to prior year,  primarily  due to revenue
growth  in the  brokerage  and  consulting  segments  and a decline  in  general
expenses which were offset in part by lower total returns on equity  investments
and higher interest and goodwill amortization expenses.  Nine months 2000 income
before  income  tax  increased  $95  million  or 16% over  1999  reflecting  the
inclusion of 1999 special charges.  Excluding special charges,  nine months 2000
income  before  income tax  decreased  $68 million or 9% when  compared to prior
year, primarily  reflecting lower total returns on equity investments,  costs to
integrate  Aon's  global  network,  increased  technology  expenses  related  to
brokerage  computer systems,  additional  interest expense,  absence of Unicover
revenues and the  inclusion of the $30 million  income on disposal of tax-exempt
securities in 1999.

Although  foreign  exchange  rates  negatively  affected  revenues  in the third
quarter,   pretax  income  was  generally  protected  against  foreign  currency
fluctuations  through the use of derivative  instruments.  In the third quarter,
the net  foreign  exchange  impact  to  pretax  income,  after  the  benefit  of
derivative  activity,  was minimal.  For the nine months 2000,  the  unfavorable
foreign exchange impact to pretax income was $9 million.

                                     - 15 -
<PAGE>
BUSINESS SEGMENTS
-----------------

GENERAL
-------

For purposes of the following business segments discussions, comparisons against
1999 results exclude special charges.  In addition,  references to income before
income tax exclude minority interest related to the capital securities.

Aon classifies its businesses  into three major  operating  segments:  Insurance
Brokerage and Other Services,  Consulting and Insurance  Underwriting;  and into
one nonoperating segment, Corporate and Other. A description of operations and a
review  of  financial  performance for each of these four segments follows.


INSURANCE BROKERAGE AND OTHER SERVICES
--------------------------------------

The Insurance Brokerage and Other Services segment consists principally of Aon's
retail and reinsurance brokerage and related operations, which include specialty
and wholesale activity.

Third  quarter  2000  revenue  was $1.04  billion,  up 3%, and nine  months 2000
revenue was $3.2 billion, up 5% from 1999. Internal growth as well as post-third
quarter  1999  acquisitions  accounted  for the majority of this revenue growth.
Excluding  the  impact of  acquisitions,  foreign exchange and Unicover, revenue
related  to  Insurance  Brokerage  and   Other  Services  core  businesses  grew
approximately  7%  in  the  quarter in a very competitive  environment.  Revenue
growth in the quarter, on a comparable  currency basis, was also 7% compared  to
prior year. Revenue growth was slowed in the quarter primarily due to a decrease
in one-time transaction  revenues in the U.S. retail  brokerage  sector and  the
absence of revenue from the Unicover workers compensation pool.  Revenue related
to reinsurance  obtained by Unicover was $11 million and $25 million  for  third
quarter and nine months 1999, respectively.

In third quarter 2000,  U.S.  revenue of $549 million was up slightly from 1999.
Pricing  trends in the  marketplace  were  basically  flat in the  quarter  when
compared to second  quarter  2000.  U.K. and  Continental Europe revenue of $365
million  increased  5%  from  1999,  primarily due to  strong  internal  growth,
particularly  in the retail,  specialty and reinsurance  sectors.  The impact of
foreign  exchange  rates  partially  offset this revenue growth.  Rest  of world
revenue  increased  4%  in 2000 primarily due to new  initiatives  and  internal
growth.

In the nine  months,  U.S.  revenue of $1.6  billion in 2000 was up 4% from 1999
reflecting  increased  new  business,  acquisitions,  and the  impact of minimal
premium  rate  declines  and  growth  in U.S.  specialty  operations.  U. K. and
Continental  Europe  revenue of $1.2 billion  increased 5% from 1999,  primarily
due  to  internal   growth  as   mentioned   above  and  to  a  lesser   extent,
acquisitions.  The  impact of  foreign  exchange  rates  partially  offset  this
revenue  growth.  Rest of world  revenue  increased  $42  million or 12% in 2000
primarily reflecting new initiatives and internal growth.

Excluding 1999 special  charges,  pretax income grew 12% in third quarter and 2%
in nine  months  2000 over prior  year,  primarily  reflecting  strong  internal
growth, particularly in the retail, specialty and reinsurance sectors. Partially
offsetting the pretax income growth in the nine months was lower revenue sharing
income with  insurers who are  experiencing  higher  industry-wide  underwriting
losses.  While this negatively affected  short-term  results,  poor underwriting
performance contributed to continued price firming.

                                     - 16 -
<PAGE>
Third  quarter  pretax  margins in this segment  were 17.5% in 2000  compared to
16.1%  in the  prior  year.  International  retail,  specialty  and  reinsurance
businesses had strong results in the quarter. In the nine months, pretax margins
were 17.1% compared to 17.7% in 1999. Third quarter 1999 results  benefited from
high margin  Unicover  revenue  which was absent in 2000.  In  addition,  higher
technology costs related to the rollout of Aon's U.S. retail brokerage  computer
system platform and investments in new initiatives,  with little or no immediate
revenue growth, contributed to margin declines in the nine months.

CONSULTING
----------

The  Consulting  segment  provides  a range  of  consulting  services  including
employee benefits, human resources, compensation and change management.

In the  Consulting  segment,  third  quarter 2000 revenue  increased 15% to $182
million while nine months 2000 revenue of $538 million grew 13%. Internal growth
and  acquisition  activity  principally  influenced  third  quarter 2000 revenue
growth.  Excluding  the impact of  acquisitions  and foreign  exchange,  revenue
related to Consulting core businesses grew approximately 14% in the quarter.  On
a comparable currency basis, Consulting revenue grew 18% in the quarter compared
to 1999.

U.S.  revenue  of $118  million  in third  quarter  2000  was up 16%  from  1999
reflecting   growth  primarily  in  employee   benefit   consulting  and  change
management.  U.K. and  Continental  Europe revenue of $48 million  increased 12%
from  1999.  U.K.  revenue  declined  3% from the prior  period  reflecting  the
absence of  revenues  from the sale of the  financial  planning  business in the
quarter.  Continental  Europe  revenue  increased  86% or $6 million  reflecting
revenue  growth of  existing  businesses  and  transfers  of  certain  operating
activities  to the  consulting  segment,  partially  offset  by the  unfavorable
impact of foreign exchange rates.

U.S. revenue of $326 million in nine months 2000 was up 12% from 1999 reflecting
growth primarily in employee benefit consulting and change management.  U.K. and
Continental  Europe  revenue of $163  million  increased  16% from 1999.  Strong
growth  in  employee  benefit  services  partially  offset  by the  sale  of the
financial planning  consulting business led to the U.K.'s 6% increase in revenue
growth from the prior period.  Continental  Europe revenue  increased 53% or $17
million  reflecting  growth of  existing  businesses  and  transfers  of certain
operating activities to the consulting segment,  partially offset by unfavorable
foreign exchange rates.

Third quarter and nine months pretax  income,  excluding  1999 special  charges,
increased 73% to $26 million and 33% to $68 million,  respectively,  compared to
1999 primarily reflecting U.K. operations and domestic employee benefits,  human
resources  and change  management  consulting.  Pretax  margins in this  segment
improved  to  14.3% in the  quarter  from  9.5% in the  prior  period  primarily
reflecting  core  business  growth.  Nine months 2000 pretax  margins were 12.7%
compared to 10.8% in 1999 representing  strong  fundamental  improvement in this
segment.  Nine months 2000 margin is more indicative of future  operating trends
in the consulting segment.


INSURANCE UNDERWRITING
----------------------

The  Insurance  Underwriting  segment is comprised of accident,  health and life
insurance and extended warranty and casualty insurance products.

Revenue was $536 million in third quarter 2000,  down 1% from 1999,  caused by a
change in the mix of warranty  services  delivered to clients. Also contributing
to the revenue decline in the quarter was the

                                     - 17 -
<PAGE>
intentional  discontinuation  of  one  major warranty renewal that did  not meet
profitability hurdles and the loss of revenue from the exit of one retailer from
the appliances and electronics line.  These reductions in revenue did not affect
the overall profitability  of this segment.  Accident  and  health continued  to
expand  product  distribution  through  worksite  marketing  programs,  and  the
development  of new product  initiatives  introduced in 1999 on a global  basis.
However,  the above  revenue  growth  is predominantly from core operations  and
acquisitions as these new initiatives continue to build momentum.  Excluding the
impact  of  acquisitions  and foreign  exchange,  written  premiums  related  to
insurance  underwriting  core businesses grew  approximately  2% in the quarter.
Excluding  the impact of foreign  exchange  adjustments,  revenue  growth in the
quarter was 1% on a comparable currency basis.

U.S.  revenue of $384 million was up 4% in third  quarter 2000  principally  due
to  growth  in  revenues  for  accident and  health  core  businesses.  U.K. and
Continental  Europe  revenue of $99 million  declined 20% principally reflecting
a change in the mix of warranty  services  delivered.  Rest of world revenue was
$53  million, up  15% from prior year reflecting continued geographic expansion.

U.S.  revenue of $1.15  billion  was up 9% in nine  months  2000 driven by life,
accident  and  health  products  and  extended  warranty   products.   U.K.  and
Continental  Europe revenue of $312 million  declined 9% reflecting the transfer
of certain  business to the Insurance  Brokerage and Other  Services  segment in
first  quarter 2000.  Rest of world revenue was $152 million,  up 13% from prior
year reflecting continued geographic expansion.

Pretax income was $81 million in third quarter 2000, up 8% from last year.  Nine
months 2000 pretax income was $227  million,  an increase of 6% over prior year.
Partially  impacting  third quarter 2000  comparisons was the positive runoff of
specialty liability policies.  This is the final year that underwriting earnings
are expected to be impacted by the runoff of those policies.  Revenue growth and
expense  management  was  partially  offset by  start-up  costs  related  to new
accident  and  health  product   initiatives  and  investments  in  new  product
development  in the extended  warranty  product  lines.  Pretax  margins in this
segment  grew to  15.1%  in  third  quarter  2000  compared  to  13.9%  in 1999,
principally  reflecting  improved  results  in  the  accident  and  health  core
businesses and the positive runoff of special liability policies,  and offset in
part, by the effect of the start-up costs mentioned above.


CORPORATE AND OTHER
-------------------

Revenue in this  category  consists  primarily of investment  income  (including
income on disposals) which is not otherwise allocated to the operating segments.
Corporate operating expenses include goodwill amortization, interest expense and
general  expenses  such as  administrative  and certain  information  technology
costs.

Corporate  and Other  revenue for the third quarter 2000 was down $35 million or
58% from  third  quarter  1999  primarily  reflecting  a  decrease  in income on
disposals  and lower  total  returns  from  private  equity  investments.  These
investments  generate  a  more  variable  income  stream  due  to  the  inherent
fluctuations of equity security valuations. Nine months 2000 Corporate and Other
revenue  declined  $72  million or 48% from prior  year  primarily  due to lower
levels of income on  disposals.  Partially  offsetting  this decline were higher
total  returns on private  equity  investments  in the first six months of 2000.
Nine months 1999  investment  income included a gain of $30 million of income on
the disposal of tax-exempt bonds and other significant income on disposals, with
no comparable amounts in 2000.

Corporate  and Other  expenses for the quarter  declined $3 million and for nine
months were up $36 million from the same periods last year.  Third  quarter 1999
expenses  included costs related to the branding

                                     - 18 -
<PAGE>
campaign without a comparable  amount in the current  quarter.  Interest expense
and goodwill  amortization were up a total of $11 million over the third quarter
1999  reflecting  the impact  and  financing  of  acquisitions  made  during the
previous twelve months,  higher  short-term  interest rates, and the issuance of
approximately $500 million of debt securities since June 1999.

Lower revenues from equity  investments  and income on disposals,  and increased
interest and amortization  expenses were the primary factors that contributed to
the overall  corporate  and other  pretax loss of $46 million in the quarter and
$150  million for nine months 2000,  a decline  of $32 million and $108 million,
respectively.

                                     - 19 -
<PAGE>
               NET INCOME FOR THIRD QUARTER AND NINE MONTHS 2000


Third  quarter  2000 net  income was $139  million  ($0.53  dilutive  per share)
compared to $138 million  ($0.52  dilutive per share) in 1999.  Nine months 2000
net income was $391 million ($1.49  dilutive per share) compared to $339 million
($1.28  dilutive per share) in 1999.  Nine months 1999 net income was  primarily
influenced by after-tax  1999 special  charges of $102 million ($0.39 per share)
with no  comparable  amount in nine months 2000.  In the third quarter and first
nine months of 2000,  there was no net income  reflected  in Aon's  consolidated
financial  statements  from the  impact  of  Unicover  revenues.  The  impact of
Unicover revenues in 1999 was approximately $0.03 per share in the third quarter
and $0.06 per share for the first nine months.

Basic net income per share,  including 1999 special  charges,  was $0.53 in both
third  quarter  2000 and 1999 and $1.50 and $1.30 in nine  months 2000 and 1999,
respectively.  Dividends on the  redeemable  preferred  stock have been deducted
from net income to compute income per share.  The effective tax rate was 39% and
38.25%  for third  quarter  2000 and 1999,  respectively.  The  increase  in the
effective rate was primarily attributable to a shift in business mix and to less
tax-exempt investment income.



                        CASH FLOW AND FINANCIAL POSITION
                         AT THE END OF NINE MONTHS 2000


Cash flows from operating activities reflect the net income earned by Aon in the
reported  periods  adjusted  for  non-cash  charges  and  changes  in assets and
liabilities.  Cash flows  provided by operating  activities  in nine months 2000
were $534 million,  an increase of $56 million from the $478 million reported at
nine months  1999.  The  increase is primarily  due to  overpayments  in 1999 on
income taxes applied to the 2000 expense.  Other cash flows consist primarily of
timing of receivables and liabilities.  Partially  offsetting this increase were
payments on special charges  related to  restructuring  and purchase  accounting
liabilities from business  combinations.  Aon has reformatted the "Cash Provided
by Operating  Activities"  section of the Condensed  Consolidated  Statements of
Cash Flows from earlier 2000 filings.  The  following  table  demonstrates,  for
comparability  purposes,  Aon's cash flows from operating  activities in the new
reporting  format  for the six months  ended June 30,  2000 and 1999 and for the
three months ended March 31, 2000 and 1999, respectively.


                                     - 20 -
<PAGE>
<TABLE>
<CAPTION>
                                                         Six Months Ended   Three Months Ended
                                                         ----------------   ------------------
                                                         June 30,  June 30, March 31, March 31,
                                                           2000      1999     2000      1999
                                                           ----      ----     ----      ----
(millions)

CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                                       <C>       <C>      <C>       <C>
   Net Income                                             $ 252     $ 201    $ 123     $  50
   Adjustments to reconcile net income to cash provided
       by operating activities
     Insurance operating assets/liabilities net of
             reinsurance                                     18       122       87        89
     Amortization of intangible assets                       77        69       38        34
     Depreciation and amortization of property,
       equipment and software                                88        89       44        44
     Income taxes                                            62       (23)      17       (20)
     Special charge and purchase accounting liabilities
       (notes 8 and 11)                                     (73)       73      (43)      138

     Valuation changes on investments and income on
        disposals                                           (49)      (69)     (25)      (36)
     Other receivables and liabilities - net               (113)     (105)     (95)      (36)
                                                          ------    ------   ------    ------
CASH PROVIDED BY OPERATING ACTIVITIES                     $ 262     $ 357    $ 146     $ 263
                                                          ======    ======   ======    ======
</TABLE>


Investing  activities  used cash of $345 million,  which was made available from
financing and operating  activities.  Cash used for acquisition  activity during
nine months 2000 was $60 million,  primarily reflecting brokerage  acquisitions.
Property and equipment and other capital  expenditures for the first nine months
of 2000 were $104  million,  net of  proceeds  of $42  million  from the sale of
certain assets.

Financing  activities  during  nine months  2000 used cash of $37  million.  Net
withdrawals  of $210  million  related to capital  accumulation  products  and a
reduction  of new  short-term  borrowings  of  $150  million  were  the  primary
contributors  towards  the $404  million  decline in cash  flows from  financing
activities.  Cash was used to pay  dividends of $166 million on common stock and
$2 million on  redeemable  preferred  stock during nine months 2000.  Because of
regulatory  requirements relating to Aon's underwriting and overseas operations,
availability of operating cash flows for general corporate purposes is delayed.

Aon's operating subsidiaries anticipate that there will be adequate liquidity to
meet their needs in the foreseeable future.  Aon's liquidity needs are primarily
for  servicing  its debt and for the payment of  dividends  on stock  issues and
capital securities.  The businesses of Aon's operating  subsidiaries continue to
provide  substantial  positive  cash  flow.  Brokerage  cash  flow has been used
primarily  for  business  reinvestment  (i.e.  rollout  of the new  U.S.  retail
brokerage  system,  acquisition  financing  and  payments of special  charge and
purchase accounting liabilities).

Aon anticipates continuation of the company's positive cash flow, the ability of
the parent company to access adequate short-term lines of credit, and sufficient
cash flow in the long term.  Given these factors,  Aon  anticipates a sufficient
level of future  operating  cash  flows to offset  the  impact of cash  payments
related to both  restructuring  charges and transition costs associated with the
implementation of the Business  Transformation Plan that will commence in fourth
quarter 2000 and continue  through the end of 2001.  Given

                                     - 21 -
<PAGE>
this expected future use of available cash flows, Aon anticipates  deferring any
material reduction of debt levels until after the Business  Transformation  Plan
is materially implemented.

Aon's fixed  maturity  investments  are invested  primarily in investment  grade
holdings  (95%) and have a fair value of $2.4  billion at  September  30,  2000,
which is approximately 96% of amortized cost.

Total  assets  increased  $699 million to $21.8  billion  since  year-end  1999.
Invested assets at September 30, 2000 increased $72 million from year-end levels
primarily from higher levels of short-term investments and other investments and
were offset in part by a reduction in fixed  maturities  to fund special  charge
payments and to settle  policyholder  fund  liabilities.  The amortized cost and
fair value of less than investment  grade fixed maturity  investments  were $103
million and $89 million, respectively, at September 30, 2000. The carrying value
of non-income producing investments in Aon's portfolio at September 30, 2000 was
$61 million, or 1% of total invested assets.

In general,  Aon uses  derivative  financial  instruments  (primarily  financial
futures,  swaps,  options  interest  rate  floors and caps and  forward  foreign
currency contracts) to manage: (a) foreign currency  translation and transaction
risks, interest rate risk and other business risks (e.g. credit risk); (b) asset
price  risk  associated  with  financial  instruments  whose  change in value is
reported under SFAS 115; and (c) overall asset/liability duration matches. As of
September  30,  2000, there were no  net  unrealized gains or losses included in
accumulated other comprehensive loss related to these instruments.

Short-term  borrowings  increased at the end of nine months 2000 by $173 million
when compared to year-end 1999 to primarily fund the financing of  acquisitions,
in  particular  the  completion of minority  interest  buyouts  associated  with
previous acquisitions. Notes payable increased at the end of nine months 2000 by
$190 million when compared to year-end  1999. The principal  factor  influencing
this increase is the issuance of $250 million of 8.65% debt  securities  due May
2005 (see note 5).  Debt  repayments  partially  offset  the  increase  in notes
payable.  Included in notes payable at September 30, 2000 is  approximately  $12
million,  which  represents the principal  amount of notes to be paid within one
year.

Stockholders'  equity  increased  $131 million in nine months 2000 to $12.42 per
share, an increase of $0.51 per share since year-end 1999. The principal  factor
influencing  this increase was net income.  Partially  offsetting  this increase
were net foreign  exchange  losses of $111 million and dividends to stockholders
of $168 million.  Unrealized  investment  gains and losses and foreign  exchange
gains and losses  fluctuations from period to period are largely based on market
conditions.  These short-term non-cash  fluctuations are not economical to hedge
completely.


REVIEW BY INDEPENDENT AUDITORS
------------------------------

The condensed  consolidated  financial  statements at September 30, 2000 and for
the third  quarter  and nine  months  then  ended have been  reviewed,  prior to
filing,  by Ernst & Young LLP, Aon's independent  auditors,  and their report is
included herein.

                                     - 22 -
<PAGE>

INDEPENDENT ACCOUNTANTS' REVIEW REPORT


Board of Directors and Stockholders
Aon Corporation

We have reviewed the accompanying  condensed consolidated statement of financial
position of Aon Corporation as of September 30, 2000, and the related  condensed
consolidated  statements of income for the  three-month  and nine-month  periods
ended September 30, 2000 and 1999, and the condensed consolidated  statements of
cash flows for the nine-month  periods ended September 30, 2000 and 1999.  These
financial statements are the responsibility of the Company's management.

We  conducted  our  reviews in  accordance  with  standards  established  by the
American  Institute  of  Certified  Public  Accountants.  A  review  of  interim
financial  information consists principally of applying analytical procedures to
financial  data, and making  inquiries of persons  responsible for financial and
accounting matters. It is substantially less in scope than an audit conducted in
accordance  with auditing  standards  generally  accepted in the United  States,
which will be performed  for the full year with the  objective of  expressing an
opinion regarding the financial statements taken as a whole. Accordingly,  we do
not express such an opinion.

Based on our reviews, we are not aware of any material modifications that should
be made to the accompanying condensed consolidated financial statements referred
to above  for them to be in  conformity  with  accounting  principles  generally
accepted in the United States.

We have  previously  audited,  in accordance with auditing  standards  generally
accepted in the United States, the consolidated  statement of financial position
of Aon  Corporation  as of  December  31,  1999,  and the  related  consolidated
statements  of income,  stockholders'  equity,  and cash flows for the year then
ended,  not  presented  herein,  and in our report  dated  February 8, 2000,  we
expressed an unqualified opinion on those consolidated financial statements.  In
our  opinion,   the  information  set  forth  in  the   accompanying   condensed
consolidated  statement of financial position as of December 31, 1999, is fairly
stated, in all material respects,  in relation to the consolidated  statement of
financial position from which it has been derived.




                                                /s/ Ernst & Young LLP


Chicago, Illinois
November 8, 2000

                                     - 23 -
<PAGE>

                                     PART II
                                     -------

                                OTHER INFORMATION
                                -----------------


ITEM 6.          EXHIBITS AND REPORTS ON FORM 8-K

    (a)          Exhibits - The  exhibits  filed with this  report are listed on
                 --------
                 the attached Exhibit Index.

    (b)          Reports on Form 8-K -
                 -------------------

                 (i)   No Current Reports on Form 8-K were filed for the quarter
                       ended September 30, 2000.
                 (ii)  The Registrant filed one Current Report on Form 8-K dated
                       November 3, 2000.  The following  exhibit was included in
                       the report: Exhibit 99 - Press Release issued on November
                       2, 2000.


SIGNATURE

Pursuant to the  requirements  of the  Securities  and Exchange Act of 1934, the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                            Aon Corporation
                                            ---------------
                                            (Registrant)

November 13, 2000                           /s/  Harvey N. Medvin
                                            ------------------------------------
                                            HARVEY N. MEDVIN
                                            EXECUTIVE VICE PRESIDENT AND
                                            CHIEF FINANCIAL OFFICER
                                            (Principal  Financial and Accounting
                                            Officer)


                                     - 24 -
<PAGE>

Aon CORPORATION
---------------

Exhibit Number
In Regulation S-K


Item 601 Exhibit Table
----------------------


(12) Statements regarding Computation of Ratios.

        (a)   Statement  regarding  Computation  of  Ratio  of
              Earnings to Fixed Charges.
        (b)   Statement  regarding  Computation  of  Ratio  of
              Earnings   to   Combined   Fixed   Charges   and
              Preferred Stock Dividends.

(15) Letter re: Unaudited Interim Financial Information

(27) Financial Data Schedule


                                     - 25 -

<PAGE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission