Annual Income Statements for AON
This table shows AON's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for AON
This table shows AON's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
657 |
1,050 |
560 |
456 |
498 |
1,071 |
524 |
343 |
716 |
965 |
579 |
Consolidated Net Income / (Loss) |
|
666 |
1,079 |
575 |
467 |
507 |
1,093 |
538 |
355 |
734 |
982 |
594 |
Net Income / (Loss) Continuing Operations |
|
666 |
1,079 |
575 |
467 |
507 |
1,093 |
538 |
355 |
734 |
982 |
594 |
Total Pre-Tax Income |
|
709 |
1,342 |
658 |
560 |
609 |
1,424 |
698 |
449 |
891 |
1,250 |
703 |
Total Revenue |
|
3,023 |
3,765 |
3,052 |
2,843 |
3,263 |
3,954 |
3,566 |
3,512 |
3,945 |
4,528 |
3,943 |
Net Interest Income / (Expense) |
|
-107 |
-106 |
-125 |
-110 |
-112 |
-116 |
-194 |
-209 |
-202 |
-201 |
-212 |
Total Interest Income |
|
3.00 |
5.00 |
5.00 |
9.00 |
12 |
28 |
31 |
4.00 |
4.00 |
5.00 |
0.00 |
Investment Securities Interest Income |
|
3.00 |
5.00 |
5.00 |
9.00 |
12 |
28 |
31 |
4.00 |
4.00 |
5.00 |
0.00 |
Total Interest Expense |
|
110 |
111 |
130 |
119 |
124 |
144 |
225 |
213 |
206 |
206 |
212 |
Long-Term Debt Interest Expense |
|
110 |
111 |
- |
- |
- |
- |
- |
213 |
- |
206 |
212 |
Total Non-Interest Income |
|
3,130 |
3,871 |
3,177 |
2,953 |
3,375 |
4,070 |
3,760 |
3,721 |
4,147 |
4,729 |
4,155 |
Net Realized & Unrealized Capital Gains on Investments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
4,729 |
4,155 |
Total Non-Interest Expense |
|
2,284 |
2,398 |
2,335 |
2,262 |
2,596 |
2,605 |
3,104 |
3,098 |
3,292 |
3,278 |
3,240 |
Salaries and Employee Benefits |
|
1,539 |
1,792 |
1,754 |
1,685 |
1,671 |
1,883 |
2,130 |
2,150 |
2,120 |
2,249 |
2,360 |
Net Occupancy & Equipment Expense |
|
211 |
214 |
197 |
209 |
208 |
195 |
214 |
229 |
226 |
218 |
221 |
Other Operating Expenses |
|
306 |
329 |
320 |
300 |
521 |
348 |
455 |
429 |
409 |
446 |
373 |
Depreciation Expense |
|
36 |
38 |
39 |
42 |
48 |
44 |
45 |
47 |
47 |
46 |
47 |
Amortization Expense |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
199 |
201 |
Restructuring Charge |
|
- |
0.00 |
0.00 |
6.00 |
129 |
119 |
132 |
69 |
69 |
110 |
94 |
Other Special Charges |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
10 |
-56 |
Income Tax Expense |
|
43 |
263 |
83 |
93 |
102 |
331 |
160 |
94 |
157 |
268 |
109 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
9.00 |
29 |
15 |
11 |
9.00 |
22 |
14 |
12 |
18 |
17 |
15 |
Basic Earnings per Share |
|
$3.20 |
$5.09 |
$2.74 |
$2.25 |
$2.52 |
$5.38 |
$2.47 |
$1.58 |
$3.12 |
$4.46 |
$2.68 |
Weighted Average Basic Shares Outstanding |
|
211.70M |
206.10M |
204.70M |
202.90M |
203.50M |
199.10M |
212.50M |
217.40M |
211.40M |
216.40M |
216.20M |
Diluted Earnings per Share |
|
$3.16 |
$5.07 |
$2.71 |
$2.23 |
$2.50 |
$5.35 |
$2.46 |
$1.57 |
$3.11 |
$4.43 |
$2.66 |
Weighted Average Diluted Shares Outstanding |
|
213.20M |
207.10M |
206.30M |
204.60M |
205M |
200.10M |
213.30M |
218.40M |
212.50M |
217.90M |
217.30M |
Weighted Average Basic & Diluted Shares Outstanding |
|
205.14M |
204.25M |
202.87M |
200.22M |
198.30M |
217.43M |
217.24M |
216.27M |
216.00M |
215.94M |
215.63M |
Cash Dividends to Common per Share |
|
- |
$0.56 |
$0.62 |
$0.62 |
- |
$0.62 |
$0.68 |
$0.68 |
- |
$0.68 |
$0.75 |
Annual Cash Flow Statements for AON
This table details how cash moves in and out of AON's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-103 |
10 |
47 |
325 |
166 |
1,422 |
629 |
72 |
431 |
646 |
611 |
Net Cash From Operating Activities |
|
1,812 |
2,009 |
2,326 |
734 |
1,686 |
1,835 |
2,783 |
2,182 |
3,219 |
3,435 |
3,035 |
Net Cash From Continuing Operating Activities |
|
1,812 |
1,840 |
2,183 |
669 |
1,834 |
1,835 |
2,783 |
2,182 |
3,219 |
3,435 |
3,035 |
Net Income / (Loss) Continuing Operations |
|
1,431 |
1,591 |
1,607 |
2,091 |
1,248 |
1,573 |
2,018 |
1,308 |
2,646 |
2,628 |
2,720 |
Consolidated Net Income / (Loss) |
|
1,431 |
1,422 |
1,430 |
1,263 |
1,174 |
1,573 |
2,018 |
1,308 |
2,646 |
2,628 |
2,720 |
Depreciation Expense |
|
242 |
164 |
162 |
187 |
176 |
172 |
167 |
179 |
151 |
167 |
183 |
Amortization Expense |
|
352 |
174 |
157 |
704 |
593 |
392 |
246 |
147 |
113 |
89 |
503 |
Non-Cash Adjustments to Reconcile Net Income |
|
149 |
16 |
243 |
301 |
344 |
268 |
298 |
323 |
261 |
89 |
-308 |
Changes in Operating Assets and Liabilities, net |
|
-362 |
-105 |
14 |
-958 |
-527 |
-570 |
54 |
225 |
48 |
462 |
-63 |
Net Cash From Investing Activities |
|
-545 |
-138 |
-954 |
2,787 |
31 |
-229 |
-679 |
49 |
-449 |
-188 |
-2,833 |
Net Cash From Continuing Investing Activities |
|
-545 |
-48 |
-888 |
2,806 |
31 |
-229 |
-679 |
49 |
-449 |
-188 |
-2,833 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-256 |
-200 |
-156 |
-183 |
-240 |
-225 |
-141 |
-137 |
-196 |
-252 |
-218 |
Purchase of Investment Securities |
|
-389 |
-273 |
-882 |
-1,325 |
-80 |
-117 |
-632 |
-90 |
-269 |
-17 |
-3,678 |
Divestitures |
|
48 |
205 |
107 |
4,246 |
- |
52 |
30 |
218 |
81 |
5.00 |
700 |
Sale and/or Maturity of Investments |
|
52 |
220 |
43 |
68 |
419 |
61 |
64 |
58 |
-65 |
76 |
363 |
Net Cash From Financing Activities |
|
-1,303 |
-1,689 |
-1,286 |
-3,265 |
-1,699 |
-247 |
-1,772 |
-1,924 |
-1,790 |
-2,865 |
796 |
Net Cash From Continuing Financing Activities |
|
-1,303 |
-1,689 |
-1,286 |
-3,265 |
-1,699 |
-247 |
-1,772 |
-1,924 |
-1,790 |
-2,865 |
796 |
Issuance of Debt |
|
5,239 |
5,351 |
3,467 |
1,654 |
5,754 |
6,052 |
991 |
1,495 |
1,967 |
744 |
7,926 |
Issuance of Common Equity |
|
- |
- |
- |
- |
- |
- |
44 |
55 |
58 |
72 |
79 |
Repayment of Debt |
|
-3,918 |
-5,098 |
-2,945 |
-1,999 |
-5,417 |
-4,941 |
-720 |
258 |
-565 |
-377 |
-5,519 |
Repurchase of Common Equity |
|
-2,250 |
-1,550 |
-1,257 |
-2,399 |
-1,470 |
-1,960 |
-1,763 |
-3,543 |
-3,203 |
-2,700 |
-1,000 |
Payment of Dividends |
|
-273 |
-323 |
-345 |
-364 |
-417 |
-410 |
-412 |
-447 |
-463 |
-489 |
-562 |
Other Financing Activities, Net |
|
-101 |
-69 |
-206 |
-157 |
-149 |
1,012 |
88 |
258 |
416 |
-115 |
-128 |
Effect of Exchange Rate Changes |
|
-67 |
-172 |
-39 |
69 |
- |
63 |
297 |
-235 |
-549 |
264 |
-387 |
Other Net Changes in Cash |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Interest Paid |
|
245 |
254 |
272 |
272 |
266 |
289 |
326 |
328 |
351 |
446 |
658 |
Cash Income Taxes Paid |
|
337 |
249 |
218 |
1,182 |
337 |
353 |
455 |
412 |
546 |
740 |
1,053 |
Quarterly Cash Flow Statements for AON
This table details how cash moves in and out of AON's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
-119 |
1,110 |
313 |
-455 |
-322 |
463 |
136 |
722 |
-710 |
-305 |
1,296 |
Net Cash From Operating Activities |
|
1,042 |
443 |
688 |
1,043 |
1,261 |
309 |
513 |
1,013 |
1,200 |
140 |
796 |
Net Cash From Continuing Operating Activities |
|
1,042 |
443 |
688 |
1,043 |
1,261 |
309 |
513 |
1,013 |
1,200 |
140 |
796 |
Net Income / (Loss) Continuing Operations |
|
666 |
1,079 |
575 |
467 |
507 |
1,093 |
538 |
355 |
734 |
982 |
594 |
Consolidated Net Income / (Loss) |
|
666 |
1,079 |
575 |
467 |
507 |
1,093 |
538 |
355 |
734 |
982 |
594 |
Depreciation Expense |
|
36 |
38 |
39 |
42 |
48 |
44 |
45 |
47 |
47 |
46 |
47 |
Amortization Expense |
|
26 |
25 |
25 |
20 |
19 |
16 |
128 |
174 |
185 |
199 |
201 |
Non-Cash Adjustments to Reconcile Net Income |
|
96 |
57 |
29 |
31 |
-28 |
-28 |
-216 |
- |
-64 |
13 |
-100 |
Changes in Operating Assets and Liabilities, net |
|
218 |
-756 |
20 |
483 |
715 |
-816 |
18 |
437 |
298 |
-1,100 |
54 |
Net Cash From Investing Activities |
|
-240 |
205 |
-77 |
-76 |
-240 |
-4,961 |
2,676 |
29 |
-577 |
-292 |
24 |
Net Cash From Continuing Investing Activities |
|
-240 |
205 |
-77 |
-76 |
-240 |
-4,961 |
2,676 |
29 |
-577 |
-292 |
24 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-70 |
-76 |
-69 |
-58 |
-49 |
-48 |
-53 |
-62 |
-55 |
-56 |
-64 |
Purchase of Investment Securities |
|
-35 |
267 |
-49 |
-297 |
62 |
-60 |
2,424 |
-465 |
-531 |
-280 |
-58 |
Divestitures |
|
1.00 |
1.00 |
- |
- |
4.00 |
75 |
- |
- |
14 |
24 |
95 |
Sale and/or Maturity of Investments |
|
-136 |
13 |
41 |
279 |
-257 |
-4,928 |
28 |
222 |
-5.00 |
20 |
51 |
Net Cash From Financing Activities |
|
-1,451 |
404 |
-443 |
-1,162 |
-1,664 |
5,261 |
-2,997 |
-699 |
-769 |
-349 |
-24 |
Net Cash From Continuing Financing Activities |
|
-1,451 |
404 |
-443 |
-1,162 |
-1,664 |
5,261 |
-2,997 |
-699 |
-769 |
-349 |
-24 |
Issuance of Common Equity |
|
9.00 |
25 |
8.00 |
30 |
9.00 |
25 |
2.00 |
34 |
18 |
30 |
3.00 |
Repayment of Debt |
|
-140 |
-173 |
173 |
-274 |
-103 |
-591 |
-3,737 |
-1,141 |
-50 |
594 |
-414 |
Repurchase of Common Equity |
|
-675 |
-550 |
-550 |
-850 |
-750 |
-250 |
-250 |
-300 |
-200 |
-250 |
-250 |
Payment of Dividends |
|
-116 |
-115 |
-126 |
-125 |
-123 |
-123 |
-146 |
-147 |
-146 |
-147 |
-161 |
Other Financing Activities, Net |
|
-529 |
473 |
269 |
-160 |
-697 |
258 |
-259 |
264 |
-391 |
-576 |
798 |
Effect of Exchange Rate Changes |
|
530 |
58 |
145 |
-260 |
321 |
-146 |
-56 |
379 |
-564 |
196 |
500 |
Cash Interest Paid |
|
132 |
79 |
141 |
89 |
137 |
95 |
161 |
282 |
120 |
273 |
143 |
Cash Income Taxes Paid |
|
128 |
206 |
255 |
152 |
127 |
244 |
309 |
297 |
203 |
233 |
459 |
Annual Balance Sheets for AON
This table presents AON's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
29,772 |
26,883 |
26,615 |
26,088 |
26,422 |
29,405 |
32,114 |
31,917 |
32,704 |
33,959 |
48,965 |
Cash and Due from Banks |
|
374 |
384 |
426 |
756 |
656 |
790 |
884 |
544 |
690 |
778 |
1,085 |
Trading Account Securities |
|
394 |
356 |
290 |
529 |
172 |
138 |
308 |
292 |
452 |
369 |
219 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
2,815 |
2,564 |
2,106 |
2,478 |
2,760 |
3,112 |
3,070 |
3,094 |
3,035 |
3,254 |
3,803 |
Premises and Equipment, Net |
|
765 |
765 |
550 |
564 |
588 |
621 |
599 |
529 |
558 |
638 |
637 |
Separate Account Business Assets |
|
11,638 |
9,932 |
8,959 |
9,625 |
10,166 |
11,834 |
13,798 |
14,386 |
15,900 |
16,307 |
17,566 |
Goodwill |
|
8,860 |
8,448 |
7,410 |
8,358 |
8,171 |
8,165 |
8,666 |
8,434 |
8,292 |
8,414 |
15,234 |
Intangible Assets |
|
2,520 |
2,180 |
1,890 |
1,733 |
1,149 |
783 |
640 |
492 |
447 |
234 |
6,743 |
Other Assets |
|
2,406 |
2,254 |
4,984 |
2,045 |
2,760 |
3,962 |
4,149 |
4,146 |
3,330 |
3,965 |
3,678 |
Total Liabilities & Shareholders' Equity |
|
29,772 |
26,883 |
26,615 |
26,088 |
26,422 |
29,405 |
32,114 |
31,917 |
32,704 |
33,959 |
48,965 |
Total Liabilities |
|
23,141 |
20,824 |
21,083 |
21,440 |
22,203 |
25,956 |
28,531 |
30,759 |
33,133 |
34,701 |
42,535 |
Short-Term Debt |
|
783 |
562 |
336 |
299 |
251 |
712 |
448 |
1,164 |
945 |
1,204 |
751 |
Other Short-Term Payables |
|
2,593 |
10,751 |
9,615 |
10,495 |
2,879 |
3,025 |
3,187 |
3,523 |
3,461 |
4,140 |
4,678 |
Long-Term Debt |
|
4,799 |
5,138 |
5,869 |
5,667 |
5,993 |
6,627 |
7,281 |
8,228 |
9,825 |
9,995 |
16,265 |
Separate Account Business Liabilities |
|
11,638 |
1,772 |
1,604 |
1,961 |
10,166 |
11,834 |
13,798 |
14,386 |
15,900 |
16,307 |
17,566 |
Other Long-Term Liabilities |
|
3,328 |
2,601 |
3,659 |
3,018 |
2,914 |
3,758 |
3,817 |
3,458 |
3,002 |
3,055 |
3,275 |
Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
125 |
Total Equity & Noncontrolling Interests |
|
6,631 |
6,059 |
5,532 |
4,648 |
4,219 |
3,449 |
3,583 |
1,158 |
-429 |
-742 |
6,305 |
Total Preferred & Common Equity |
|
6,571 |
6,002 |
5,475 |
4,583 |
4,151 |
3,375 |
3,495 |
1,061 |
-529 |
-826 |
6,121 |
Total Common Equity |
|
6,571 |
6,002 |
5,475 |
4,583 |
4,151 |
3,375 |
3,495 |
1,061 |
-529 |
-826 |
6,121 |
Common Stock |
|
5,100 |
5,412 |
5,580 |
5,777 |
5,967 |
6,154 |
6,314 |
6,626 |
6,866 |
6,946 |
13,175 |
Retained Earnings |
|
4,605 |
4,013 |
3,807 |
2,302 |
2,093 |
1,254 |
1,042 |
-1,694 |
-2,772 |
-3,399 |
-2,309 |
Accumulated Other Comprehensive Income / (Loss) |
|
-3,134 |
-3,423 |
-3,912 |
-3,496 |
-3,909 |
-4,033 |
-3,861 |
-3,871 |
-4,623 |
-4,373 |
-4,745 |
Noncontrolling Interest |
|
60 |
57 |
57 |
65 |
68 |
74 |
88 |
97 |
100 |
84 |
184 |
Quarterly Balance Sheets for AON
This table presents AON's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
32,704 |
34,253 |
36,049 |
33,112 |
33,959 |
40,767 |
51,453 |
49,885 |
48,965 |
50,304 |
54,010 |
Cash and Due from Banks |
|
690 |
1,119 |
952 |
808 |
778 |
995 |
974 |
1,103 |
1,085 |
964 |
1,008 |
Trading Account Securities |
|
452 |
172 |
200 |
175 |
369 |
5,413 |
182 |
196 |
219 |
366 |
379 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
3,035 |
3,713 |
3,764 |
3,300 |
3,254 |
4,035 |
4,459 |
4,004 |
3,803 |
4,620 |
4,905 |
Premises and Equipment, Net |
|
558 |
605 |
639 |
652 |
638 |
590 |
636 |
650 |
637 |
650 |
664 |
Separate Account Business Assets |
|
15,900 |
16,629 |
18,193 |
15,965 |
16,307 |
17,161 |
18,865 |
17,596 |
17,566 |
17,766 |
20,677 |
Goodwill |
|
8,292 |
8,319 |
8,360 |
8,245 |
8,414 |
8,302 |
15,281 |
15,612 |
15,234 |
15,697 |
16,024 |
Intangible Assets |
|
447 |
425 |
268 |
252 |
234 |
217 |
6,794 |
6,789 |
6,743 |
6,865 |
6,733 |
Other Assets |
|
3,330 |
3,271 |
3,673 |
3,715 |
3,965 |
4,054 |
4,262 |
3,935 |
3,678 |
3,376 |
3,620 |
Total Liabilities & Shareholders' Equity |
|
32,704 |
34,253 |
36,049 |
33,112 |
33,959 |
40,767 |
51,453 |
49,885 |
48,965 |
50,304 |
54,010 |
Total Liabilities |
|
33,133 |
34,195 |
35,887 |
33,598 |
34,701 |
40,795 |
45,295 |
43,332 |
42,535 |
43,030 |
45,921 |
Short-Term Debt |
|
945 |
775 |
1,338 |
1,282 |
1,204 |
606 |
4.00 |
0.00 |
751 |
1,348 |
1,837 |
Other Short-Term Payables |
|
3,461 |
3,191 |
3,418 |
3,475 |
4,140 |
4,071 |
4,629 |
4,502 |
4,678 |
4,219 |
4,561 |
Long-Term Debt |
|
9,825 |
10,577 |
9,989 |
9,969 |
9,995 |
15,916 |
17,610 |
17,090 |
16,265 |
16,284 |
15,451 |
Separate Account Business Liabilities |
|
15,900 |
16,629 |
18,193 |
15,965 |
16,307 |
17,161 |
18,865 |
17,596 |
17,566 |
17,766 |
20,677 |
Other Long-Term Liabilities |
|
3,002 |
3,023 |
2,949 |
2,907 |
3,055 |
3,041 |
4,187 |
4,144 |
3,275 |
3,413 |
3,395 |
Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
0.00 |
- |
130 |
135 |
125 |
79 |
81 |
Total Equity & Noncontrolling Interests |
|
-429 |
58 |
162 |
-486 |
-742 |
-28 |
6,028 |
6,418 |
6,305 |
7,195 |
8,008 |
Total Preferred & Common Equity |
|
-529 |
-70 |
65 |
-586 |
-826 |
-133 |
5,860 |
6,244 |
6,121 |
7,004 |
7,843 |
Total Common Equity |
|
-529 |
-70 |
65 |
-586 |
-826 |
-133 |
5,860 |
6,244 |
6,121 |
7,004 |
7,843 |
Common Stock |
|
6,866 |
6,862 |
6,908 |
7,017 |
6,946 |
6,971 |
12,912 |
13,047 |
13,175 |
13,200 |
13,260 |
Retained Earnings |
|
-2,772 |
-2,388 |
-2,505 |
-3,024 |
-3,399 |
-2,700 |
-2,574 |
-2,682 |
-2,309 |
-1,740 |
-1,574 |
Accumulated Other Comprehensive Income / (Loss) |
|
-4,623 |
-4,544 |
-4,338 |
-4,579 |
-4,373 |
-4,404 |
-4,478 |
-4,121 |
-4,745 |
-4,456 |
-3,843 |
Noncontrolling Interest |
|
100 |
128 |
97 |
100 |
84 |
105 |
168 |
174 |
184 |
191 |
165 |
Annual Metrics And Ratios for AON
This table displays calculated financial ratios and metrics derived from AON's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
1.60% |
-21.86% |
-0.92% |
-102.79% |
4,216.47% |
2.07% |
0.22% |
10.65% |
1.76% |
6.88% |
15.89% |
EBITDA Growth |
|
9.98% |
-23.71% |
-2.60% |
-1.10% |
19.93% |
19.31% |
18.28% |
-26.88% |
62.47% |
4.91% |
5.91% |
EBIT Growth |
|
17.07% |
-17.03% |
-1.89% |
-42.18% |
56.91% |
47.13% |
31.87% |
-27.86% |
77.40% |
5.58% |
-6.54% |
NOPAT Growth |
|
24.65% |
-12.44% |
0.00% |
-55.31% |
100.37% |
40.19% |
28.29% |
-40.29% |
119.58% |
4.43% |
-11.46% |
Net Income Growth |
|
24.65% |
-0.63% |
0.56% |
-11.68% |
-7.05% |
33.99% |
28.29% |
-35.18% |
102.29% |
-0.68% |
3.50% |
EPS Growth |
|
32.01% |
4.72% |
5.74% |
-8.91% |
-2.34% |
38.78% |
32.65% |
-34.32% |
118.74% |
3.05% |
-0.16% |
Operating Cash Flow Growth |
|
3.37% |
10.87% |
15.78% |
-68.44% |
129.70% |
8.84% |
51.66% |
-21.60% |
47.53% |
6.71% |
-11.64% |
Free Cash Flow Firm Growth |
|
237.45% |
-5.27% |
-25.31% |
32.00% |
-24.36% |
-1.97% |
19.71% |
31.66% |
45.14% |
-7.28% |
-498.25% |
Invested Capital Growth |
|
-2.95% |
-3.72% |
-0.19% |
-9.57% |
-1.42% |
3.11% |
4.86% |
-6.74% |
-1.98% |
1.12% |
124.21% |
Revenue Q/Q Growth |
|
0.79% |
-19.46% |
21.42% |
-102.69% |
1,529.97% |
1.03% |
0.70% |
0.96% |
0.22% |
1.89% |
4.77% |
EBITDA Q/Q Growth |
|
4.89% |
-14.93% |
9.07% |
9.81% |
-4.14% |
0.54% |
4.96% |
12.75% |
-8.51% |
-5.08% |
9.01% |
EBIT Q/Q Growth |
|
7.63% |
-6.18% |
-0.64% |
13.60% |
-7.29% |
1.03% |
8.68% |
16.05% |
-8.79% |
-5.58% |
5.03% |
NOPAT Q/Q Growth |
|
7.43% |
-3.39% |
-2.87% |
-30.17% |
17.13% |
6.57% |
8.73% |
24.36% |
-7.26% |
-0.85% |
-1.86% |
Net Income Q/Q Growth |
|
8.08% |
9.47% |
-8.39% |
-27.16% |
45.12% |
1.88% |
8.15% |
34.98% |
-7.26% |
-5.71% |
9.11% |
EPS Q/Q Growth |
|
9.91% |
12.18% |
-7.19% |
-26.79% |
47.12% |
2.74% |
8.75% |
40.51% |
-5.60% |
-5.01% |
5.13% |
Operating Cash Flow Q/Q Growth |
|
9.69% |
-9.67% |
6.26% |
-39.04% |
24.34% |
-2.08% |
3.27% |
8.50% |
3.57% |
6.81% |
-1.97% |
Free Cash Flow Firm Q/Q Growth |
|
154.52% |
-14.69% |
-25.18% |
35.51% |
-11.47% |
-9.63% |
11.33% |
21.95% |
-15.91% |
21.49% |
-1.52% |
Invested Capital Q/Q Growth |
|
-4.38% |
-2.56% |
0.71% |
-5.35% |
-2.52% |
-0.38% |
-0.27% |
-1.39% |
1.81% |
-2.86% |
-0.83% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
19.62% |
19.15% |
18.83% |
0.00% |
19.43% |
22.72% |
26.81% |
17.72% |
28.29% |
27.76% |
25.37% |
EBIT Margin |
|
14.58% |
15.49% |
15.33% |
0.00% |
12.11% |
17.45% |
22.97% |
14.97% |
26.10% |
25.78% |
20.79% |
Profit (Net Income) Margin |
|
12.13% |
15.42% |
15.65% |
0.00% |
11.18% |
14.68% |
18.79% |
11.01% |
21.88% |
20.34% |
18.16% |
Tax Burden Percent |
|
81.08% |
99.58% |
102.07% |
155.93% |
94.22% |
84.12% |
81.83% |
67.74% |
83.84% |
82.93% |
78.57% |
Interest Burden Percent |
|
102.56% |
100.00% |
100.00% |
100.00% |
98.03% |
100.00% |
100.00% |
108.54% |
100.00% |
95.11% |
111.18% |
Effective Tax Rate |
|
18.92% |
12.25% |
10.56% |
30.86% |
11.72% |
15.88% |
18.17% |
32.26% |
16.16% |
17.07% |
21.43% |
Return on Invested Capital (ROIC) |
|
11.54% |
10.45% |
10.67% |
0.00% |
10.65% |
14.80% |
18.26% |
11.02% |
25.33% |
26.57% |
14.43% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.54% |
13.45% |
13.64% |
0.00% |
11.50% |
14.80% |
18.26% |
12.23% |
25.33% |
25.34% |
16.37% |
Return on Net Nonoperating Assets (RNNOA) |
|
7.76% |
11.96% |
14.01% |
0.00% |
15.83% |
26.22% |
39.13% |
44.15% |
700.59% |
-475.42% |
81.21% |
Return on Equity (ROE) |
|
19.30% |
22.41% |
24.67% |
24.81% |
26.48% |
41.03% |
57.39% |
55.18% |
725.93% |
-448.85% |
95.64% |
Cash Return on Invested Capital (CROIC) |
|
14.53% |
14.24% |
10.85% |
15.06% |
12.08% |
11.75% |
13.52% |
18.00% |
27.33% |
25.46% |
-62.19% |
Operating Return on Assets (OROA) |
|
5.73% |
5.04% |
5.24% |
0.00% |
4.84% |
6.70% |
8.02% |
5.56% |
9.77% |
10.00% |
7.51% |
Return on Assets (ROA) |
|
4.77% |
5.02% |
5.35% |
0.00% |
4.47% |
5.64% |
6.56% |
4.09% |
8.19% |
7.88% |
6.56% |
Return on Common Equity (ROCE) |
|
19.16% |
22.20% |
24.43% |
24.52% |
26.08% |
40.27% |
56.07% |
53.03% |
529.76% |
-519.37% |
89.03% |
Return on Equity Simple (ROE_SIMPLE) |
|
21.78% |
23.69% |
26.12% |
27.56% |
28.28% |
46.61% |
57.74% |
123.28% |
-500.19% |
-318.16% |
44.44% |
Net Operating Profit after Tax (NOPAT) |
|
1,431 |
1,253 |
1,253 |
560 |
1,122 |
1,573 |
2,018 |
1,205 |
2,646 |
2,763 |
2,447 |
NOPAT Margin |
|
12.13% |
13.59% |
13.72% |
0.00% |
10.69% |
14.68% |
18.79% |
10.14% |
21.88% |
21.38% |
16.34% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-3.00% |
-2.97% |
-11.55% |
-0.85% |
0.00% |
0.00% |
-1.20% |
0.00% |
1.23% |
-1.94% |
SG&A Expenses to Revenue |
|
59.44% |
68.93% |
68.33% |
0.00% |
66.28% |
64.28% |
61.84% |
63.47% |
60.17% |
59.82% |
61.07% |
Operating Expenses to Revenue |
|
85.42% |
84.51% |
84.67% |
0.00% |
87.89% |
82.55% |
77.03% |
85.03% |
73.90% |
74.22% |
79.21% |
Earnings before Interest and Taxes (EBIT) |
|
1,721 |
1,428 |
1,401 |
810 |
1,271 |
1,870 |
2,466 |
1,779 |
3,156 |
3,332 |
3,114 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,315 |
1,766 |
1,720 |
1,701 |
2,040 |
2,434 |
2,879 |
2,105 |
3,420 |
3,588 |
3,800 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.76 |
3.89 |
5.02 |
6.92 |
8.07 |
13.96 |
13.48 |
61.36 |
0.00 |
0.00 |
12.02 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
2.09 |
2.53 |
3.01 |
0.00 |
3.19 |
4.40 |
4.39 |
5.48 |
5.04 |
4.57 |
4.91 |
Price to Earnings (P/E) |
|
17.69 |
16.87 |
19.69 |
25.87 |
29.55 |
30.76 |
23.92 |
51.87 |
23.56 |
23.05 |
27.71 |
Dividend Yield |
|
1.07% |
1.35% |
1.23% |
1.11% |
1.12% |
0.85% |
0.86% |
0.67% |
0.74% |
0.83% |
0.74% |
Earnings Yield |
|
5.65% |
5.93% |
5.08% |
3.87% |
3.38% |
3.25% |
4.18% |
1.93% |
4.24% |
4.34% |
3.61% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.45 |
2.44 |
2.84 |
3.48 |
3.74 |
4.98 |
4.78 |
7.02 |
6.88 |
6.66 |
3.83 |
Enterprise Value to Revenue (EV/Rev) |
|
2.54 |
3.12 |
3.65 |
0.00 |
3.73 |
5.02 |
5.03 |
6.23 |
5.89 |
5.39 |
5.99 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
12.95 |
16.27 |
19.37 |
21.74 |
19.20 |
22.08 |
18.77 |
35.18 |
20.81 |
19.40 |
23.63 |
Enterprise Value to EBIT (EV/EBIT) |
|
17.42 |
20.12 |
23.78 |
45.66 |
30.82 |
28.75 |
21.91 |
41.62 |
22.55 |
20.89 |
28.83 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
20.95 |
22.93 |
26.59 |
66.05 |
34.91 |
34.17 |
26.78 |
61.45 |
26.90 |
25.19 |
36.70 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.55 |
14.30 |
14.32 |
50.39 |
23.23 |
29.29 |
19.42 |
33.93 |
22.11 |
20.26 |
29.58 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
16.64 |
16.83 |
26.13 |
21.98 |
30.77 |
43.07 |
36.17 |
37.64 |
24.93 |
26.29 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.84 |
0.94 |
1.12 |
1.28 |
1.48 |
2.13 |
2.16 |
8.11 |
-25.10 |
-15.09 |
2.65 |
Long-Term Debt to Equity |
|
0.72 |
0.85 |
1.06 |
1.22 |
1.42 |
1.92 |
2.03 |
7.11 |
-22.90 |
-13.47 |
2.53 |
Financial Leverage |
|
0.67 |
0.89 |
1.03 |
1.20 |
1.38 |
1.77 |
2.14 |
3.61 |
27.66 |
-18.76 |
4.96 |
Leverage Ratio |
|
4.05 |
4.46 |
4.62 |
5.18 |
5.92 |
7.28 |
8.75 |
13.51 |
88.64 |
-56.93 |
14.58 |
Compound Leverage Factor |
|
4.15 |
4.46 |
4.62 |
5.18 |
5.81 |
7.28 |
8.75 |
14.66 |
88.64 |
-54.14 |
16.21 |
Debt to Total Capital |
|
45.71% |
48.47% |
52.87% |
56.21% |
59.68% |
68.03% |
68.33% |
89.02% |
104.15% |
107.10% |
72.58% |
Short-Term Debt to Total Capital |
|
6.41% |
4.78% |
2.86% |
2.82% |
2.40% |
6.60% |
3.96% |
11.03% |
9.14% |
11.51% |
3.20% |
Long-Term Debt to Total Capital |
|
39.29% |
43.69% |
50.00% |
53.39% |
57.28% |
61.43% |
64.37% |
77.99% |
95.01% |
95.58% |
69.37% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.49% |
0.48% |
0.49% |
0.61% |
0.65% |
0.69% |
0.78% |
0.92% |
0.97% |
0.80% |
1.32% |
Common Equity to Total Capital |
|
53.80% |
51.04% |
46.65% |
43.18% |
39.67% |
31.28% |
30.90% |
10.06% |
-5.12% |
-7.90% |
26.11% |
Debt to EBITDA |
|
2.41 |
3.23 |
3.61 |
3.51 |
3.06 |
3.02 |
2.68 |
4.46 |
3.15 |
3.12 |
4.48 |
Net Debt to EBITDA |
|
2.25 |
3.01 |
3.36 |
3.06 |
2.74 |
2.69 |
2.38 |
4.20 |
2.95 |
2.90 |
4.19 |
Long-Term Debt to EBITDA |
|
2.07 |
2.91 |
3.41 |
3.33 |
2.94 |
2.72 |
2.53 |
3.91 |
2.87 |
2.79 |
4.28 |
Debt to NOPAT |
|
3.90 |
4.55 |
4.95 |
10.65 |
5.56 |
4.67 |
3.83 |
7.79 |
4.07 |
4.05 |
6.96 |
Net Debt to NOPAT |
|
3.64 |
4.24 |
4.61 |
9.30 |
4.98 |
4.16 |
3.39 |
7.34 |
3.81 |
3.77 |
6.51 |
Long-Term Debt to NOPAT |
|
3.35 |
4.10 |
4.68 |
10.12 |
5.34 |
4.21 |
3.61 |
6.83 |
3.71 |
3.62 |
6.65 |
Noncontrolling Interest Sharing Ratio |
|
0.74% |
0.92% |
0.98% |
1.20% |
1.50% |
1.85% |
2.30% |
3.90% |
27.02% |
-15.71% |
6.91% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,802 |
1,707 |
1,275 |
1,683 |
1,273 |
1,248 |
1,494 |
1,967 |
2,855 |
2,647 |
-10,542 |
Operating Cash Flow to CapEx |
|
707.81% |
1,004.50% |
1,491.03% |
401.09% |
702.50% |
815.56% |
1,973.76% |
1,592.70% |
1,642.35% |
1,363.10% |
1,392.20% |
Free Cash Flow to Firm to Interest Expense |
|
7.07 |
6.25 |
4.52 |
5.97 |
4.58 |
4.07 |
4.47 |
6.11 |
7.03 |
5.47 |
-13.38 |
Operating Cash Flow to Interest Expense |
|
7.11 |
7.36 |
8.25 |
2.60 |
6.06 |
5.98 |
8.33 |
6.78 |
7.93 |
7.10 |
3.85 |
Operating Cash Flow Less CapEx to Interest Expense |
|
6.10 |
6.63 |
7.70 |
1.95 |
5.20 |
5.24 |
7.91 |
6.35 |
7.45 |
6.58 |
3.57 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.39 |
0.33 |
0.34 |
0.00 |
0.40 |
0.38 |
0.35 |
0.37 |
0.37 |
0.39 |
0.36 |
Fixed Asset Turnover |
|
15.17 |
12.05 |
13.90 |
0.00 |
18.22 |
17.72 |
17.60 |
21.07 |
22.25 |
21.61 |
23.49 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
12,213 |
11,759 |
11,737 |
10,614 |
10,463 |
10,788 |
11,312 |
10,550 |
10,341 |
10,457 |
23,446 |
Invested Capital Turnover |
|
0.95 |
0.77 |
0.78 |
0.00 |
1.00 |
1.01 |
0.97 |
1.09 |
1.16 |
1.24 |
0.88 |
Increase / (Decrease) in Invested Capital |
|
-371 |
-454 |
-22 |
-1,123 |
-151 |
325 |
524 |
-762 |
-209 |
116 |
12,989 |
Enterprise Value (EV) |
|
29,981 |
28,734 |
33,320 |
36,987 |
39,167 |
53,754 |
54,041 |
74,045 |
71,174 |
69,601 |
89,785 |
Market Capitalization |
|
24,713 |
23,361 |
27,484 |
31,712 |
33,511 |
47,131 |
47,108 |
65,100 |
60,994 |
59,096 |
73,545 |
Book Value per Share |
|
$23.05 |
$21.91 |
$20.81 |
$18.34 |
$17.24 |
$14.41 |
$15.29 |
$4.82 |
($2.56) |
($4.13) |
$28.30 |
Tangible Book Value per Share |
|
($16.87) |
($16.89) |
($14.54) |
($22.04) |
($21.46) |
($23.80) |
($25.42) |
($35.70) |
($44.80) |
($47.32) |
($73.32) |
Total Capital |
|
12,213 |
11,759 |
11,737 |
10,614 |
10,463 |
10,788 |
11,312 |
10,550 |
10,341 |
10,457 |
23,446 |
Total Debt |
|
5,582 |
5,700 |
6,205 |
5,966 |
6,244 |
7,339 |
7,729 |
9,392 |
10,770 |
11,199 |
17,016 |
Total Long-Term Debt |
|
4,799 |
5,138 |
5,869 |
5,667 |
5,993 |
6,627 |
7,281 |
8,228 |
9,825 |
9,995 |
16,265 |
Net Debt |
|
5,208 |
5,316 |
5,779 |
5,210 |
5,588 |
6,549 |
6,845 |
8,848 |
10,080 |
10,421 |
15,931 |
Capital Expenditures (CapEx) |
|
256 |
200 |
156 |
183 |
240 |
225 |
141 |
137 |
196 |
252 |
218 |
Net Nonoperating Expense (NNE) |
|
0.00 |
-169 |
-177 |
-703 |
-52 |
0.00 |
0.00 |
-103 |
0.00 |
135 |
-273 |
Net Nonoperating Obligations (NNO) |
|
5,582 |
5,700 |
6,205 |
5,966 |
6,244 |
7,339 |
7,729 |
9,392 |
10,770 |
11,199 |
17,016 |
Total Depreciation and Amortization (D&A) |
|
594 |
338 |
319 |
891 |
769 |
564 |
413 |
326 |
264 |
256 |
686 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$6.42 |
$8.49 |
$5.59 |
$12.23 |
$12.60 |
$12.55 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
238.60M |
231.90M |
224.70M |
211.70M |
203.50M |
211.40M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$6.37 |
$8.45 |
$5.55 |
$12.14 |
$12.51 |
$12.49 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
240.60M |
233.10M |
226.10M |
213.20M |
205M |
212.50M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
231.58M |
225.98M |
213.94M |
205.14M |
198.30M |
216.00M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,431 |
1,253 |
1,253 |
-5,865 |
1,646 |
1,573 |
2,007 |
1,305 |
2,751 |
2,949 |
3,147 |
Normalized NOPAT Margin |
|
12.13% |
13.59% |
13.72% |
0.00% |
15.68% |
14.68% |
18.69% |
10.98% |
22.75% |
22.82% |
21.01% |
Pre Tax Income Margin |
|
14.96% |
15.49% |
15.33% |
0.00% |
11.87% |
17.45% |
22.97% |
16.25% |
26.10% |
24.52% |
23.12% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.75 |
5.23 |
4.97 |
2.87 |
4.57 |
6.09 |
7.38 |
5.52 |
7.77 |
6.88 |
3.95 |
NOPAT to Interest Expense |
|
5.61 |
4.59 |
4.44 |
1.99 |
4.04 |
5.12 |
6.04 |
3.74 |
6.52 |
5.71 |
3.10 |
EBIT Less CapEx to Interest Expense |
|
5.75 |
4.50 |
4.41 |
2.22 |
3.71 |
5.36 |
6.96 |
5.10 |
7.29 |
6.36 |
3.68 |
NOPAT Less CapEx to Interest Expense |
|
4.61 |
3.86 |
3.89 |
1.34 |
3.17 |
4.39 |
5.62 |
3.32 |
6.03 |
5.19 |
2.83 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
19.08% |
22.71% |
24.13% |
28.82% |
35.52% |
26.06% |
20.42% |
34.17% |
17.50% |
18.61% |
20.66% |
Augmented Payout Ratio |
|
176.31% |
131.72% |
112.03% |
218.76% |
160.73% |
150.67% |
107.78% |
305.05% |
138.55% |
121.35% |
57.43% |
Quarterly Metrics And Ratios for AON
This table displays calculated financial ratios and metrics derived from AON's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.87% |
5.11% |
5.75% |
9.35% |
7.94% |
5.02% |
16.84% |
23.53% |
20.90% |
14.52% |
10.57% |
EBITDA Growth |
|
-17.17% |
4.38% |
16.92% |
10.67% |
-8.36% |
-1.47% |
11.52% |
-1.24% |
20.57% |
6.10% |
49.76% |
EBIT Growth |
|
-17.06% |
4.83% |
18.91% |
13.92% |
-9.74% |
-1.32% |
-2.65% |
-28.74% |
-2.10% |
-7.34% |
52.16% |
NOPAT Growth |
|
-11.30% |
4.88% |
27.96% |
15.91% |
-16.62% |
-5.79% |
-14.13% |
-32.44% |
32.18% |
-5.16% |
66.81% |
Net Income Growth |
|
-23.71% |
2.96% |
11.87% |
11.72% |
-23.87% |
1.30% |
-6.43% |
-23.98% |
44.77% |
-10.16% |
10.41% |
EPS Growth |
|
-18.56% |
7.19% |
16.31% |
16.15% |
-20.89% |
5.52% |
-9.23% |
-29.60% |
24.40% |
-17.20% |
8.13% |
Operating Cash Flow Growth |
|
11.92% |
-4.32% |
2.99% |
-0.29% |
21.02% |
-30.25% |
-25.44% |
-2.88% |
-4.84% |
-54.69% |
55.17% |
Free Cash Flow Firm Growth |
|
-42.16% |
15.23% |
-71.22% |
-112.86% |
-49.80% |
-420.27% |
-3,653.09% |
-10,063.52% |
-2,889.76% |
-83.52% |
91.52% |
Invested Capital Growth |
|
-1.98% |
-1.43% |
2.64% |
5.99% |
1.12% |
44.56% |
106.91% |
119.63% |
124.21% |
51.00% |
6.75% |
Revenue Q/Q Growth |
|
16.27% |
24.55% |
-18.94% |
-6.85% |
14.77% |
21.18% |
-9.81% |
-1.51% |
12.33% |
14.78% |
-12.92% |
EBITDA Q/Q Growth |
|
37.87% |
54.43% |
-45.38% |
-17.67% |
14.15% |
136.41% |
-38.18% |
-27.10% |
39.37% |
68.93% |
-36.39% |
EBIT Q/Q Growth |
|
44.90% |
58.22% |
-47.55% |
-18.97% |
14.80% |
155.01% |
-48.26% |
-40.69% |
57.73% |
91.42% |
-43.76% |
NOPAT Q/Q Growth |
|
59.33% |
65.03% |
-42.99% |
-22.67% |
14.61% |
104.23% |
-48.04% |
-39.16% |
124.24% |
33.79% |
-39.51% |
Net Income Q/Q Growth |
|
59.33% |
62.01% |
-46.71% |
-18.78% |
8.57% |
115.58% |
-50.78% |
-34.01% |
106.76% |
33.79% |
-39.51% |
EPS Q/Q Growth |
|
64.58% |
60.44% |
-46.55% |
-17.71% |
12.11% |
114.00% |
-54.02% |
-36.18% |
98.09% |
42.44% |
-39.95% |
Operating Cash Flow Q/Q Growth |
|
-0.38% |
-57.49% |
55.30% |
51.60% |
20.90% |
-75.50% |
66.02% |
97.47% |
18.46% |
-88.33% |
468.57% |
Free Cash Flow Firm Q/Q Growth |
|
-8.85% |
44.47% |
-73.85% |
-137.36% |
455.73% |
-1,135.44% |
-190.10% |
-6.86% |
2.36% |
39.37% |
86.39% |
Invested Capital Q/Q Growth |
|
1.81% |
10.34% |
0.69% |
-6.30% |
-2.86% |
57.73% |
44.13% |
-0.54% |
-0.83% |
6.23% |
1.89% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
26.50% |
37.98% |
25.59% |
22.62% |
22.49% |
35.63% |
24.43% |
18.08% |
22.43% |
33.02% |
24.12% |
EBIT Margin |
|
24.45% |
36.31% |
23.49% |
20.44% |
20.44% |
34.12% |
19.57% |
11.79% |
16.55% |
27.61% |
17.83% |
Profit (Net Income) Margin |
|
22.03% |
28.66% |
18.84% |
16.43% |
15.54% |
27.64% |
15.09% |
10.11% |
18.61% |
21.69% |
15.06% |
Tax Burden Percent |
|
93.94% |
80.40% |
87.39% |
83.39% |
83.25% |
76.76% |
77.08% |
79.06% |
82.38% |
78.56% |
84.50% |
Interest Burden Percent |
|
95.94% |
98.17% |
91.77% |
96.39% |
91.30% |
105.56% |
100.00% |
108.45% |
136.45% |
100.00% |
100.00% |
Effective Tax Rate |
|
6.06% |
19.60% |
12.61% |
16.61% |
16.75% |
23.24% |
22.92% |
20.94% |
17.62% |
21.44% |
15.51% |
Return on Invested Capital (ROIC) |
|
25.50% |
31.18% |
22.52% |
20.66% |
21.15% |
24.61% |
11.66% |
7.74% |
16.44% |
16.29% |
9.76% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
25.50% |
30.99% |
22.04% |
20.50% |
20.71% |
25.02% |
11.66% |
7.94% |
16.44% |
16.29% |
9.76% |
Return on Net Nonoperating Assets (RNNOA) |
|
705.30% |
497.06% |
504.28% |
-391.59% |
-388.51% |
23,250.08% |
53.40% |
37.09% |
81.54% |
76.80% |
23.92% |
Return on Equity (ROE) |
|
730.80% |
528.24% |
526.80% |
-370.93% |
-367.36% |
23,274.69% |
65.06% |
44.83% |
97.98% |
93.09% |
33.68% |
Cash Return on Invested Capital (CROIC) |
|
27.33% |
24.73% |
21.53% |
20.83% |
25.46% |
-17.50% |
-54.89% |
-60.36% |
-62.19% |
-28.03% |
4.31% |
Operating Return on Assets (OROA) |
|
9.15% |
13.16% |
8.26% |
8.06% |
7.93% |
11.93% |
6.10% |
4.06% |
5.98% |
9.43% |
5.39% |
Return on Assets (ROA) |
|
8.24% |
10.38% |
6.62% |
6.48% |
6.02% |
9.66% |
4.70% |
3.48% |
6.72% |
7.41% |
4.55% |
Return on Common Equity (ROCE) |
|
533.32% |
433.48% |
415.34% |
-439.27% |
-425.09% |
-157,492.09% |
60.99% |
41.81% |
91.21% |
88.27% |
32.40% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-3,824.29% |
4,212.31% |
-475.60% |
0.00% |
-1,986.47% |
44.45% |
39.93% |
0.00% |
37.25% |
33.98% |
Net Operating Profit after Tax (NOPAT) |
|
666 |
1,099 |
627 |
485 |
555 |
1,035 |
538 |
327 |
734 |
982 |
594 |
NOPAT Margin |
|
22.03% |
29.19% |
20.53% |
17.04% |
17.02% |
26.19% |
15.09% |
9.32% |
18.61% |
21.69% |
15.06% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.19% |
0.47% |
0.16% |
0.44% |
-0.41% |
0.00% |
-0.20% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
57.89% |
53.28% |
63.93% |
66.62% |
57.59% |
52.55% |
65.73% |
67.74% |
59.47% |
54.48% |
65.46% |
Operating Expenses to Revenue |
|
75.55% |
63.69% |
76.51% |
79.56% |
79.56% |
65.88% |
80.43% |
88.21% |
83.45% |
72.39% |
82.17% |
Earnings before Interest and Taxes (EBIT) |
|
739 |
1,367 |
717 |
581 |
667 |
1,349 |
698 |
414 |
653 |
1,250 |
703 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
801 |
1,430 |
781 |
643 |
734 |
1,409 |
871 |
635 |
885 |
1,495 |
951 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1,080.37 |
0.00 |
0.00 |
0.00 |
10.28 |
11.37 |
12.02 |
11.69 |
9.33 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
5.04 |
5.23 |
5.65 |
5.20 |
4.57 |
5.22 |
4.42 |
4.97 |
4.91 |
5.26 |
4.59 |
Price to Earnings (P/E) |
|
23.56 |
24.53 |
26.25 |
24.22 |
23.05 |
26.48 |
23.63 |
29.14 |
27.71 |
32.13 |
28.12 |
Dividend Yield |
|
0.74% |
0.72% |
0.67% |
0.73% |
0.83% |
0.74% |
0.86% |
0.75% |
0.74% |
0.68% |
0.78% |
Earnings Yield |
|
4.24% |
4.08% |
3.81% |
4.13% |
4.34% |
3.78% |
4.23% |
3.43% |
3.61% |
3.11% |
3.56% |
Enterprise Value to Invested Capital (EV/IC) |
|
6.88 |
6.53 |
7.02 |
7.11 |
6.66 |
5.10 |
3.25 |
3.69 |
3.83 |
3.97 |
3.54 |
Enterprise Value to Revenue (EV/Rev) |
|
5.89 |
6.07 |
6.49 |
6.03 |
5.39 |
6.41 |
5.66 |
6.11 |
5.99 |
6.35 |
5.63 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
20.81 |
20.68 |
21.70 |
20.24 |
19.40 |
24.70 |
22.08 |
25.04 |
23.63 |
25.43 |
21.35 |
Enterprise Value to EBIT (EV/EBIT) |
|
22.55 |
22.29 |
23.34 |
21.67 |
20.89 |
26.69 |
24.64 |
29.43 |
28.83 |
32.77 |
27.55 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
26.90 |
27.84 |
29.47 |
27.45 |
25.19 |
31.83 |
29.62 |
35.01 |
36.70 |
37.87 |
33.66 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.11 |
23.30 |
25.07 |
23.78 |
20.26 |
25.47 |
24.68 |
28.19 |
29.58 |
34.48 |
28.49 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
24.93 |
26.23 |
33.05 |
35.10 |
26.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
84.63 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
-25.10 |
195.72 |
69.92 |
-23.15 |
-15.09 |
-590.07 |
2.86 |
2.61 |
2.65 |
2.42 |
2.14 |
Long-Term Debt to Equity |
|
-22.90 |
182.36 |
61.66 |
-20.51 |
-13.47 |
-568.43 |
2.86 |
2.61 |
2.53 |
2.24 |
1.91 |
Financial Leverage |
|
27.66 |
16.04 |
22.88 |
-19.10 |
-18.76 |
929.13 |
4.58 |
4.67 |
4.96 |
4.71 |
2.45 |
Leverage Ratio |
|
88.64 |
50.22 |
74.49 |
-55.65 |
-56.93 |
2,500.67 |
13.85 |
13.68 |
14.58 |
12.57 |
7.40 |
Compound Leverage Factor |
|
85.04 |
49.30 |
68.36 |
-53.64 |
-51.98 |
2,639.70 |
13.85 |
14.84 |
19.89 |
12.57 |
7.40 |
Debt to Total Capital |
|
104.15% |
99.49% |
98.59% |
104.51% |
107.10% |
100.17% |
74.10% |
72.28% |
72.58% |
70.79% |
68.12% |
Short-Term Debt to Total Capital |
|
9.14% |
6.79% |
11.65% |
11.91% |
11.51% |
3.67% |
0.02% |
0.00% |
3.20% |
5.41% |
7.24% |
Long-Term Debt to Total Capital |
|
95.01% |
92.70% |
86.94% |
92.61% |
95.58% |
96.50% |
74.08% |
72.28% |
69.37% |
65.38% |
60.89% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.97% |
1.12% |
0.84% |
0.93% |
0.80% |
0.64% |
1.25% |
1.31% |
1.32% |
1.08% |
0.97% |
Common Equity to Total Capital |
|
-5.12% |
-0.61% |
0.57% |
-5.44% |
-7.90% |
-0.81% |
24.65% |
26.41% |
26.11% |
28.12% |
30.91% |
Debt to EBITDA |
|
3.15 |
3.15 |
3.05 |
2.98 |
3.12 |
4.85 |
5.04 |
4.90 |
4.48 |
4.54 |
4.11 |
Net Debt to EBITDA |
|
2.95 |
2.84 |
2.79 |
2.76 |
2.90 |
4.56 |
4.76 |
4.59 |
4.19 |
4.29 |
3.87 |
Long-Term Debt to EBITDA |
|
2.87 |
2.93 |
2.69 |
2.64 |
2.79 |
4.68 |
5.04 |
4.90 |
4.28 |
4.19 |
3.68 |
Debt to NOPAT |
|
4.07 |
4.24 |
4.14 |
4.04 |
4.05 |
6.25 |
6.76 |
6.86 |
6.96 |
6.76 |
6.49 |
Net Debt to NOPAT |
|
3.81 |
3.82 |
3.79 |
3.75 |
3.77 |
5.88 |
6.39 |
6.41 |
6.51 |
6.39 |
6.11 |
Long-Term Debt to NOPAT |
|
3.71 |
3.95 |
3.65 |
3.58 |
3.62 |
6.02 |
6.76 |
6.86 |
6.65 |
6.24 |
5.80 |
Noncontrolling Interest Sharing Ratio |
|
27.02% |
17.94% |
21.16% |
-18.43% |
-15.71% |
776.67% |
6.25% |
6.74% |
6.91% |
5.18% |
3.82% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
875 |
1,264 |
331 |
-123 |
439 |
-4,049 |
-11,745 |
-12,551 |
-12,255 |
-7,430 |
-1,011 |
Operating Cash Flow to CapEx |
|
1,488.57% |
582.89% |
997.10% |
1,798.28% |
2,573.47% |
643.75% |
967.92% |
1,633.87% |
2,181.82% |
250.00% |
1,243.75% |
Free Cash Flow to Firm to Interest Expense |
|
7.95 |
11.39 |
2.54 |
-1.04 |
3.54 |
-28.12 |
-52.20 |
-58.92 |
-59.49 |
-36.07 |
-4.77 |
Operating Cash Flow to Interest Expense |
|
9.47 |
3.99 |
5.29 |
8.76 |
10.17 |
2.15 |
2.28 |
4.76 |
5.83 |
0.68 |
3.75 |
Operating Cash Flow Less CapEx to Interest Expense |
|
8.84 |
3.31 |
4.76 |
8.28 |
9.77 |
1.81 |
2.04 |
4.46 |
5.56 |
0.41 |
3.45 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.37 |
0.36 |
0.35 |
0.39 |
0.39 |
0.35 |
0.31 |
0.34 |
0.36 |
0.34 |
0.30 |
Fixed Asset Turnover |
|
22.25 |
21.92 |
21.75 |
21.83 |
21.61 |
21.94 |
21.37 |
21.96 |
23.49 |
25.08 |
24.50 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
10,341 |
11,410 |
11,489 |
10,765 |
10,457 |
16,494 |
23,772 |
23,643 |
23,446 |
24,906 |
25,377 |
Invested Capital Turnover |
|
1.16 |
1.07 |
1.10 |
1.21 |
1.24 |
0.94 |
0.77 |
0.83 |
0.88 |
0.75 |
0.65 |
Increase / (Decrease) in Invested Capital |
|
-209 |
-165 |
296 |
608 |
116 |
5,084 |
12,283 |
12,878 |
12,989 |
8,412 |
1,605 |
Enterprise Value (EV) |
|
71,174 |
74,536 |
80,696 |
76,490 |
69,601 |
84,092 |
77,164 |
87,273 |
89,785 |
98,808 |
89,713 |
Market Capitalization |
|
60,994 |
64,175 |
70,224 |
65,947 |
59,096 |
68,460 |
60,226 |
70,977 |
73,545 |
81,870 |
73,187 |
Book Value per Share |
|
($2.56) |
($0.34) |
$0.32 |
($2.89) |
($4.13) |
($0.67) |
$26.95 |
$28.74 |
$28.30 |
$32.43 |
$36.32 |
Tangible Book Value per Share |
|
($44.80) |
($42.97) |
($41.93) |
($44.77) |
($47.32) |
($43.46) |
($74.58) |
($74.37) |
($73.32) |
($72.03) |
($69.07) |
Total Capital |
|
10,341 |
11,410 |
11,489 |
10,765 |
10,457 |
16,494 |
23,772 |
23,643 |
23,446 |
24,906 |
25,377 |
Total Debt |
|
10,770 |
11,352 |
11,327 |
11,251 |
11,199 |
16,522 |
17,614 |
17,090 |
17,016 |
17,632 |
17,288 |
Total Long-Term Debt |
|
9,825 |
10,577 |
9,989 |
9,969 |
9,995 |
15,916 |
17,610 |
17,090 |
16,265 |
16,284 |
15,451 |
Net Debt |
|
10,080 |
10,233 |
10,375 |
10,443 |
10,421 |
15,527 |
16,640 |
15,987 |
15,931 |
16,668 |
16,280 |
Capital Expenditures (CapEx) |
|
70 |
76 |
69 |
58 |
49 |
48 |
53 |
62 |
55 |
56 |
64 |
Net Nonoperating Expense (NNE) |
|
0.00 |
20 |
52 |
18 |
48 |
-58 |
0.00 |
-28 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
10,770 |
11,352 |
11,327 |
11,251 |
11,199 |
16,522 |
17,614 |
17,090 |
17,016 |
17,632 |
17,288 |
Total Depreciation and Amortization (D&A) |
|
62 |
63 |
64 |
62 |
67 |
60 |
173 |
221 |
232 |
245 |
248 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.20 |
$5.09 |
$2.74 |
$2.25 |
$2.52 |
$5.38 |
$2.47 |
$1.58 |
$3.12 |
$4.46 |
$2.68 |
Adjusted Weighted Average Basic Shares Outstanding |
|
211.70M |
206.10M |
204.70M |
202.90M |
203.50M |
199.10M |
212.50M |
217.40M |
211.40M |
216.40M |
216.20M |
Adjusted Diluted Earnings per Share |
|
$3.16 |
$5.07 |
$2.71 |
$2.23 |
$2.50 |
$5.35 |
$2.46 |
$1.57 |
$3.11 |
$4.43 |
$2.66 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
213.20M |
207.10M |
206.30M |
204.60M |
205M |
200.10M |
213.30M |
218.40M |
212.50M |
217.90M |
217.30M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
205.14M |
204.25M |
202.87M |
200.22M |
198.30M |
217.43M |
217.24M |
216.27M |
216.00M |
215.94M |
215.63M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
666 |
1,119 |
648 |
506 |
678 |
1,139 |
458 |
519 |
791 |
1,076 |
626 |
Normalized NOPAT Margin |
|
22.03% |
29.73% |
21.25% |
17.80% |
20.79% |
28.81% |
12.84% |
14.79% |
20.05% |
23.77% |
15.88% |
Pre Tax Income Margin |
|
23.45% |
35.64% |
21.56% |
19.70% |
18.66% |
36.01% |
19.57% |
12.78% |
22.59% |
27.61% |
17.83% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.72 |
12.32 |
5.52 |
4.88 |
5.38 |
9.37 |
3.10 |
1.94 |
3.17 |
6.07 |
3.32 |
NOPAT to Interest Expense |
|
6.05 |
9.90 |
4.82 |
4.07 |
4.48 |
7.19 |
2.39 |
1.54 |
3.56 |
4.77 |
2.80 |
EBIT Less CapEx to Interest Expense |
|
6.08 |
11.63 |
4.98 |
4.40 |
4.98 |
9.03 |
2.87 |
1.65 |
2.90 |
5.80 |
3.01 |
NOPAT Less CapEx to Interest Expense |
|
5.42 |
9.22 |
4.29 |
3.58 |
4.08 |
6.86 |
2.16 |
1.25 |
3.30 |
4.50 |
2.50 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
17.50% |
17.48% |
17.35% |
17.29% |
18.61% |
18.81% |
19.85% |
21.62% |
20.66% |
22.46% |
22.55% |
Augmented Payout Ratio |
|
138.55% |
126.75% |
126.00% |
111.48% |
121.35% |
109.65% |
100.46% |
83.79% |
57.43% |
60.79% |
60.08% |
Key Financial Trends
Aon plc's recent quarterly financials through Q2 2025 reflect several important trends and noteworthy highlights for retail investors to consider:
- Consistent Profitability: Aon has reported positive consolidated net income for each quarter analyzed, with Q2 2025 net income at $594 million and Q1 2025 at $982 million, demonstrating ongoing profitability.
- Strong Cash Flow from Operations: Net cash from continuing operating activities was robust in Q2 2025 at $796 million, supporting operational strength and cash generation capacity.
- Non-Interest Income Growth: Total non-interest income remains substantial, with $4.155 billion in Q2 2025, indicating strong revenue from services and investments beyond core interest income, which was negative due to interest expenses.
- Capital Gains Contributions: The company realized significant net capital gains on investments (e.g., $4.155 billion in Q2 2025 and $4.729 billion in Q1 2025), contributing positively to revenue and earnings.
- Dividend Increases: Cash dividends per common share have gradually increased from $0.56 in early 2023 to $0.745 in Q2 2025, reflecting confidence in sustained cash flows and shareholder returns.
- Share Repurchase Programs: Aon has actively repurchased common equity ($250 million in Q2 2025 and $250 million in Q1 2025), a positive signal of capital allocation aimed at returning value to shareholders.
- Increasing Long-Term Debt: Long-term debt rose to $15.451 billion by Q2 2025 from approximately $10 billion in late 2023 and earlier, which could indicate leveraging for expansions or acquisitions but increases interest expense.
- Effective Tax Rate Consistency: Income tax expenses have consistently represented around 15-20% of pre-tax income, consistent with expectations for the sector and does not indicate major fluctuations.
- Net Interest Expense: The company shows negative net interest income (e.g., -$212 million in Q2 2025), driven by substantial interest expense (~$212 million), likely related to its elevated debt levels.
- Declining Equity Base with Negative Retained Earnings and AOCI: The balance sheet shows recurring negative retained earnings and accumulated other comprehensive loss, which reduces total common equity. For example, retained earnings were -$1.574 billion and AOCI was -$3.843 billion in Q2 2025, potentially indicating accumulated losses or unfavorable accounting adjustments impacting book value.
Summary: Over the last few years, Aon has maintained solid profitability and cash generation, supported by strong non-interest income and capital gains. The company actively returns capital to shareholders via dividends and share repurchases. However, increasing leverage and recurring negative components in shareholders’ equity could pose risks. Investors should monitor debt levels and interest expenses, while appreciating the firm’s ability to convert earnings into cash and sustain shareholder returns.
10/03/25 05:16 PM ETAI Generated. May Contain Errors.