Free Trial

AON (AON) Financials

AON logo
$374.47 -0.80 (-0.21%)
Closing price 08/22/2025 03:59 PM Eastern
Extended Trading
$375.18 +0.71 (+0.19%)
As of 08/22/2025 05:52 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for AON

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.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
1,397 1,385 1,396 1,226 1,134 1,532 1,969 1,255 2,589 2,564 2,654
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
Net Income / (Loss) Continuing Operations
1,431 1,253 1,253 435 1,100 1,573 2,018 1,308 2,646 2,628 2,720
Total Pre-Tax Income
1,765 1,428 1,401 810 1,246 1,870 2,466 1,931 3,156 3,169 3,462
Total Revenue
11,800 9,221 9,136 -255 10,497 10,714 10,738 11,882 12,091 12,923 14,977
Net Interest Income / (Expense)
-245 -259 -273 -255 -273 -299 -328 -311 -388 -453 -721
Total Interest Income
10 14 9.00 27 5.00 8.00 6.00 11 18 31 67
Investment Securities Interest Income
10 14 9.00 27 5.00 8.00 6.00 11 18 31 67
Total Interest Expense
255 273 282 282 278 307 334 322 406 484 788
Other Interest Expense
255 - - - 278 - - 322 - 484 788
Total Non-Interest Income
12,045 9,480 9,409 0.00 10,770 11,013 11,066 12,193 12,479 13,376 15,698
Other Non-Interest Income
- 9,480 - - - - - - - - 15,698
Total Non-Interest Expense
10,079 7,793 7,735 -1,065 9,226 8,844 8,272 10,103 8,935 9,591 11,863
Salaries and Employee Benefits
7,014 5,605 5,514 6,003 6,103 6,054 5,905 6,738 6,477 6,902 8,283
Net Occupancy & Equipment Expense
- 751 729 767 854 833 735 804 798 828 864
Other Operating Expenses
3,065 1,100 1,173 1,272 1,500 1,393 1,232 2,235 1,271 1,470 1,641
Depreciation Expense
- 164 162 187 176 172 167 179 151 167 183
Impairment Charge
- - - 704 593 - - 147 - 89 503
Restructuring Charge
- - - - - - - 0.00 0.00 135 389
Nonoperating Income / (Expense), net
- - - - -25 0.00 - 152 - -163 348
Income Tax Expense
334 175 148 250 146 297 448 623 510 541 742
Net Income / (Loss) Attributable to Noncontrolling Interest
34 37 34 37 40 41 49 53 57 64 66
Basic Earnings per Share
$4.73 $4.93 $5.21 $4.74 $4.62 $6.42 $8.49 $5.59 $12.23 $12.60 $12.55
Weighted Average Basic Shares Outstanding
295.50M 280.80M 268.10M 258.50M 245.20M 238.60M 231.90M 224.70M 211.70M 203.50M 211.40M
Diluted Earnings per Share
$4.66 $4.88 $5.16 $4.70 $4.59 $6.37 $8.45 $5.55 $12.14 $12.51 $12.49
Weighted Average Diluted Shares Outstanding
299.60M 283.80M 270.30M 260.70M 247M 240.60M 233.10M 226.10M 213.20M 205M 212.50M
Weighted Average Basic & Diluted Shares Outstanding
295.30M 280.90M 267.90M 258.60M 240.00M 231.58M 225.98M 213.94M 205.14M 198.30M 216.00M
Cash Dividends to Common per Share
$0.92 $1.15 $1.29 $1.41 $1.56 $1.72 $1.78 $1.99 $2.19 $2.41 $2.64

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
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
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
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
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
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
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
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
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
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
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
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
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
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
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 (NYSE: AON) has demonstrated a generally stable financial performance over the past four years with recent quarterly data through Q2 2025 showing signs of both strengths and areas of caution for investors.

Positive Trends:

  • Aon’s consolidated net income remained positive and relatively stable in recent quarters, with $594 million reported in Q2 2025, supporting profitability continuity.
  • Operating cash flow has shown resilience, generating $796 million in Q2 2025, indicating strong cash generation from core business operations.
  • Net realized and unrealized capital gains contributed a substantial $4.16 billion in non-interest income in Q2 2025, boosting total revenue.
  • Capital expenditures on property and equipment remain controlled relative to operating cash flows, with $64 million spent in Q2 2025, supporting asset maintenance without overextension.
  • Repayment of debt increased recently, with $414 million paid down in Q2 2025, signaling efforts to reduce financial leverage and interest expenses.
  • Aon returned cash to shareholders steadily via dividends ($0.745 per share in Q2 2025) and continued share repurchases, supporting shareholder value.
  • Total assets increased year-over-year reaching $54 billion in Q2 2025 from $33.9 billion in Q4 2023, indicating growth and asset base expansion.
  • Goodwill and intangible assets have grown consistently, reflecting business acquisitions potentially supporting future revenue growth.
  • Cash and equivalents improved notably in Q2 2025 to approximately $1 billion, enhancing liquidity position.

Neutral Observations:

  • Interest expense remains significant, with $212 million in Q2 2025, largely affecting net interest income, resulting in a net interest expense of $212 million; this reflects the cost of financing but is stable.
  • Total liabilities rose to $45.9 billion in Q2 2025 from $34.7 billion in Q4 2023, reflecting increased leveraging or other financial obligations that are typical for a large insurer/broker.
  • Restructuring and other special charges fluctuate quarterly but remain within a moderate range, indicating ongoing operational adjustments.
  • Changes in operating assets and liabilities impact cash from operations positively in recent quarters, but may introduce some variability.
  • The company's currency exchange impacts are material, with a $500 million positive effect in Q2 2025, reflecting exposure to international markets.

Negative Aspects:

  • Accumulated other comprehensive income (loss) showed notable negative balances around -$3.8 billion in Q2 2025, highlighting unrealized losses that could pressure equity.
  • Retained earnings are negative at about -$1.57 billion in Q2 2025, suggesting historical distributions or losses impacting accumulated profitability.
  • Net cash from financing activities was negative at -$24 million in Q2 2025, indicating outflows possibly due to share repurchases and dividend payments exceeding inflows.
  • Long-term debt remains substantial at approximately $15.45 billion, necessitating continued interest expense and refinancing risk vigilance.
  • Despite strong non-interest income, total non-interest expense remains high ($3.24 billion in Q2 2025), pressuring pre-tax income margins.

Summary: Aon has maintained overall profitability with strong cash flow generation and significant capital return to shareholders over the last several quarters. The company’s growing asset base and controlled capital expenditures underscore operational stability. However, the sizeable debt levels and accumulated negative retained earnings and other comprehensive losses highlight financial risks that require close monitoring. Interest expenses, while stable, continue to offset net interest income. The large realized and unrealized gains boost revenue but involve market risks.

For investors, Aon appears fundamentally sound with consistent earnings and cash flow, but the financial leverage and some equity pressures suggest balancing growth prospects with risk exposure.

08/23/25 03:06 AMAI Generated. May Contain Errors.

Frequently Asked Questions About AON's Financials

When does AON's financial year end?

According to the most recent income statement we have on file, AON's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has AON's net income changed over the last 10 years?

AON's net income appears to be on an upward trend, with a most recent value of $2.72 billion in 2024, rising from $1.43 billion in 2014. The previous period was $2.63 billion in 2023. See where experts think AON is headed by visiting AON's forecast page.

How has AON's revenue changed over the last 10 years?

Over the last 10 years, AON's total revenue changed from $11.80 billion in 2014 to $14.98 billion in 2024, a change of 26.9%.

How much debt does AON have?

AON's total liabilities were at $42.54 billion at the end of 2024, a 22.6% increase from 2023, and a 83.8% increase since 2014.

How much cash does AON have?

In the past 10 years, AON's cash and equivalents has ranged from $374 million in 2014 to $1.09 billion in 2024, and is currently $1.09 billion as of their latest financial filing in 2024.

How has AON's book value per share changed over the last 10 years?

Over the last 10 years, AON's book value per share changed from 23.05 in 2014 to 28.30 in 2024, a change of 22.8%.



This page (NYSE:AON) was last updated on 8/23/2025 by MarketBeat.com Staff
From Our Partners