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
Over the past four years, Aon plc (NYSE:AON) has demonstrated steady financial performance with some fluctuations typical for a large insurance and professional services company. Below is a summary of key trends and notable points extracted from their quarterly financial statements:
- Net Income Growth: Aon's consolidated net income showed an overall upward trend from approximately $408M in Q3 2022 to $594M in Q2 2025, indicating improving profitability.
- Strong Operating Cash Flows: Net cash from continuing operating activities has generally been positive and robust, with $796M reported in Q2 2025, underpinning healthy cash generation from core business operations.
- Increasing Total Assets: Total assets have grown from around $31.22B in Q3 2022 to approximately $54.01B by Q2 2025, reflecting business expansion and increased capital deployment.
- Equity Strengthening: Total common equity rose from negative or near-zero territory earlier in the period to $7.84B in Q2 2025, signaling balance sheet strengthening and retained earnings improvement.
- Capital Return Activities: Aon has been actively engaging in share repurchases and dividend payments, with repurchases around $250M in recent quarters and dividends per share steadily increasing to $0.745 in Q2 2025, showing shareholder return focus.
- Interest Expense: Interest expense on long-term debt rose from about $103M in Q3 2022 to $212M by Q2 2025, slightly weighing on net interest income, which has remained negative in recent quarters.
- Non-Interest Income: The company continues to rely heavily on non-interest income sources such as realized and unrealized capital gains, which have been significant contributors to revenue ($3.37B in Q4 2023, $4.15B in recent quarters).
- High Levels of Goodwill and Intangible Assets: Goodwill and intangible assets remain large components of total assets (over $23B combined in Q2 2025), which may expose the company to impairment risks on acquisitions.
- Fluctuating Operating Expenses: Total non-interest expenses including restructuring and impairment charges have shown variability, with charges as high as $132M in Q2 2024, impacting operating margin.
- Rising Long-Term Debt: Long-term debt increased from about $10.1B in mid-2022 to $15.4B by mid-2025, potentially increasing financial leverage and interest costs.
Summary: Aon has grown earnings, assets, and equity while generating healthy operating cashflow. The firm is actively returning capital to shareholders through dividends and buybacks, signaling confidence. However, rising interest expenses, elevated goodwill and intangible assets, and increased leverage are risks that investors should monitor. Overall, the company shows solid financial performance and a stable balance sheet heading into 2025.
09/12/25 05:25 PM ETAI Generated. May Contain Errors.