Financhill
Sell
34

AON Quote, Financials, Valuation and Earnings

Last price:
$349.77
Seasonality move :
4.87%
Day range:
$346.07 - $353.24
52-week range:
$268.06 - $395.33
Dividend yield:
0.76%
P/E ratio:
29.49x
P/S ratio:
4.88x
P/B ratio:
12.11x
Volume:
957.1K
Avg. volume:
956.3K
1-year change:
16.78%
Market cap:
$75.6B
Revenue:
$13.4B
EPS (TTM):
$11.85
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $11B $11.1B $12.2B $12.5B $13.4B
Revenue Growth (YoY) 2.26% 0.48% 10.18% 2.35% 7.19%
 
Cost of Revenues $6.1B $5.9B $6.7B $6.5B $6.9B
Gross Profit $5B $5.2B $5.5B $6B $6.5B
Gross Profit Margin 45.03% 46.64% 44.74% 48.1% 48.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.5B $2.5B $1.7B $1.9B
Other Inc / (Exp) -$9M $7M $131M $54M -$200M
Operating Expenses $2.8B $2.4B $3.3B $2.5B $2.7B
Operating Income $2.2B $2.8B $2.1B $3.5B $3.8B
 
Net Interest Expenses $299M $328M $311M $388M $453M
EBT. Incl. Unusual Items $1.9B $2.5B $1.9B $3.2B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $297M $448M $623M $510M $541M
Net Income to Company $1.6B $2B $1.3B $2.6B $2.6B
 
Minority Interest in Earnings -$41M -$49M -$53M -$57M -$64M
Net Income to Common Excl Extra Items $1.5B $2B $1.3B $2.6B $2.6B
 
Basic EPS (Cont. Ops) $6.42 $8.49 $5.59 $12.23 $12.60
Diluted EPS (Cont. Ops) $6.37 $8.45 $5.55 $12.14 $12.51
Weighted Average Basic Share $238.6M $231.9M $224.7M $211.7M $203.5M
Weighted Average Diluted Share $240.6M $233.1M $226.1M $213.2M $205M
 
EBITDA $2.7B $3.2B $2.6B $3.8B $3.9B
EBIT $2.2B $2.8B $2.3B $3.6B $3.7B
 
Revenue (Reported) $11B $11.1B $12.2B $12.5B $13.4B
Operating Income (Reported) $2.2B $2.8B $2.1B $3.5B $3.8B
Operating Income (Adjusted) $2.2B $2.8B $2.3B $3.6B $3.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4B $2.7B $2.7B $3B $3.7B
Revenue Growth (YoY) 0.25% 13.29% -0.22% 9.53% 26.01%
 
Cost of Revenues $1.4B $1.8B $1.5B $1.7B $2.2B
Gross Profit $998M $867M $1.2B $1.3B $1.6B
Gross Profit Margin 41.85% 32.09% 43.18% 42.94% 42.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $358M $1.4B $373M $392M $531M
Other Inc / (Exp) -$4M $5M $19M -$9M -$20M
Operating Expenses $553M $1.7B $577M $589M $893M
Operating Income $445M -$796M $587M $679M $678M
 
Net Interest Expenses $77M $77M $96M $110M $209M
EBT. Incl. Unusual Items $364M -$868M $510M $560M $449M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $82M $23M $92M $93M $94M
Net Income to Company $282M -$891M $418M $467M $355M
 
Minority Interest in Earnings -$7M -$9M -$10M -$11M -$12M
Net Income to Common Excl Extra Items $275M -$900M $408M $456M $343M
 
Basic EPS (Cont. Ops) $1.18 -$3.99 $1.93 $2.25 $1.58
Diluted EPS (Cont. Ops) $1.18 -$3.99 $1.92 $2.23 $1.57
Weighted Average Basic Share $232.6M $225.4M $210.9M $202.9M $217.4M
Weighted Average Diluted Share $233.5M $225.4M $212.6M $204.6M $218.4M
 
EBITDA $536M -$696M $684M $741M $883M
EBIT $444M -$788M $613M $679M $662M
 
Revenue (Reported) $2.4B $2.7B $2.7B $3B $3.7B
Operating Income (Reported) $445M -$796M $587M $679M $678M
Operating Income (Adjusted) $444M -$788M $613M $679M $662M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11B $12.1B $12.4B $13.1B $14.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9B $6.8B $6.5B $6.8B $7.8B
Gross Profit $5.1B $5.3B $5.9B $6.4B $7.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $2.6B $1.5B $1.8B $2.1B
Other Inc / (Exp) $4M -$21M $223M -$59M -$106M
Operating Expenses $2.5B $3.4B $2.3B $2.6B $3.2B
Operating Income $2.6B $1.9B $3.6B $3.8B $3.9B
 
Net Interest Expenses $323M $309M $364M $448M $631M
EBT. Incl. Unusual Items $2.3B $1.5B $3.5B $3.3B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $415M $552M $630M $482M $687M
Net Income to Company $1.9B $969M $2.9B $2.8B $2.5B
 
Minority Interest in Earnings -$47M -$53M -$58M -$64M -$57M
Net Income to Common Excl Extra Items $1.8B $916M $2.8B $2.7B $2.4B
 
Basic EPS (Cont. Ops) $7.79 $3.99 $12.97 $13.25 $11.92
Diluted EPS (Cont. Ops) $7.75 $3.94 $12.88 $13.15 $11.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.1B $2.2B $4.1B $4B $4.4B
EBIT $2.6B $1.8B $3.9B $3.7B $3.9B
 
Revenue (Reported) $11B $12.1B $12.4B $13.1B $14.9B
Operating Income (Reported) $2.6B $1.9B $3.6B $3.8B $3.9B
Operating Income (Adjusted) $2.6B $1.8B $3.9B $3.7B $3.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.1B $9.1B $9.3B $10B $11.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.3B $5.2B $4.9B $5.2B $6.2B
Gross Profit $3.8B $3.9B $4.4B $4.8B $5.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $2.2B $1.2B $1.2B $1.5B
Other Inc / (Exp) $9M -$12M $80M -$33M $61M
Operating Expenses $1.8B $2.8B $1.8B $1.8B $2.4B
Operating Income $2.1B $1.1B $2.6B $2.9B $3B
 
Net Interest Expenses $247M $228M $281M $341M $519M
EBT. Incl. Unusual Items $1.8B $895M $2.4B $2.6B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $356M $460M $467M $439M $585M
Net Income to Company $1.5B $435M $2B $2.1B $2B
 
Minority Interest in Earnings -$39M -$43M -$48M -$55M -$48M
Net Income to Common Excl Extra Items $1.4B $392M $1.9B $2.1B $1.9B
 
Basic EPS (Cont. Ops) $6.20 $1.70 $9.03 $10.08 $9.43
Diluted EPS (Cont. Ops) $6.17 $1.67 $8.98 $10.01 $9.38
Weighted Average Basic Share $698.5M $679.5M $639.5M $613.7M $629M
Weighted Average Diluted Share $701.6M $681.5M $643.7M $618M $631.8M
 
EBITDA $2.4B $1.4B $2.9B $3.1B $3.6B
EBIT $2.1B $1.1B $2.7B $2.9B $3.2B
 
Revenue (Reported) $8.1B $9.1B $9.3B $10B $11.6B
Operating Income (Reported) $2.1B $1.1B $2.6B $2.9B $3B
Operating Income (Adjusted) $2.1B $1.1B $2.7B $2.9B $3.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $790M $884M $544M $690M $778M
Short Term Investments $138M $308M $292M $452M $369M
Accounts Receivable, Net $3.1B $3.1B $3.1B $3B $3.3B
Inventory -- -- -- -- --
Prepaid Expenses $97M $111M $137M $109M $100M
Other Current Assets $82M $79M $165M $108M $137M
Total Current Assets $16.5B $18.7B $19B $20.7B $21.7B
 
Property Plant And Equipment $1.7B $1.6B $1.4B $1.3B $1.3B
Long-Term Investments $53M $74M $64M $60M $45M
Goodwill $8.2B $8.7B $8.4B $8.3B $8.4B
Other Intangibles $783M $640M $492M $447M $234M
Other Long-Term Assets $144M $138M $111M $112M $140M
Total Assets $29.4B $32.1B $31.9B $32.7B $34B
 
Accounts Payable $1.9B $2B $2.2B $2.1B $2.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $712M $448M $1.2B $945M $1.2B
Current Portion Of Capital Lease Obligations $210M $234M $213M $186M $182M
Other Current Liabilities $12.3B $14.4B $15B $16.6B $17.4B
Total Current Liabilities $15.6B $17.4B $19.1B $20.3B $21.7B
 
Long-Term Debt $6.6B $7.3B $8.2B $9.8B $10B
Capital Leases -- -- -- -- --
Total Liabilities $26B $28.5B $30.8B $33.1B $34.7B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$4B -$3.9B -$3.9B -$4.6B -$4.4B
Common Equity $3.4B $3.5B $1.1B -$529M -$826M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $74M $88M $97M $100M $84M
Total Equity $3.4B $3.6B $1.2B -$429M -$742M
 
Total Liabilities and Equity $29.4B $32.1B $31.9B $32.7B $34B
Cash and Short Terms $928M $1.2B $836M $1.1B $1.1B
Total Debt $7.3B $7.7B $9.4B $10.8B $11.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $821M $609M $692M $808M $1.1B
Short Term Investments $448M $310M -- $7.4B $196M
Accounts Receivable, Net $2.9B $3.1B $3B $3.3B $4B
Inventory -- -- -- -- --
Prepaid Expenses $116M $146M $123M $147M $172M
Other Current Assets $58M $95M $120M $141M $203M
Total Current Assets $18.2B $18.7B $19.2B $21.1B $23.7B
 
Property Plant And Equipment $1.6B $1.4B $1.2B $1.3B $1.4B
Long-Term Investments $59M $65M $62M $45M $87M
Goodwill $8.5B $8.5B $8B $8.2B $15.6B
Other Intangibles $665M $529M $456M $252M $6.8B
Other Long-Term Assets $132M $119M $101M $134M $194M
Total Assets $31.4B $31.8B $31.2B $33.1B $49.9B
 
Accounts Payable $1.6B $2B $1.8B $1.7B $2.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $472M -- $711M $1.3B --
Current Portion Of Capital Lease Obligations $224M $217M $180M $181M $199M
Other Current Liabilities $14.2B $14.8B $15.5B $17B $18.8B
Total Current Liabilities $16.9B $17.5B $18.7B $20.7B $22.1B
 
Long-Term Debt $7.3B $8.3B $10.1B $10B $17.1B
Capital Leases -- -- -- -- --
Total Liabilities $27.7B $29.5B $31.9B $33.6B $43.3B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$4.1B -$3.9B -$4.9B -$4.6B -$4.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $78M $90M $113M $100M $309M
Total Equity $3.6B $2.3B -$670M -$486M $6.6B
 
Total Liabilities and Equity $31.4B $31.8B $31.2B $33.1B $49.9B
Cash and Short Terms $1.3B $919M $692M $8.2B $1.3B
Total Debt $7.7B $8.4B $10.8B $11.3B $17.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.6B $2B $1.3B $2.6B $2.6B
Depreciation & Amoritzation $564M $413M $326M $264M $256M
Stock-Based Compensation $317M $312M $449M $397M $438M
Change in Accounts Receivable -$371M $108M -$119M -$96M -$188M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $2.8B $2.2B $3.2B $3.4B
 
Capital Expenditures $225M $141M $137M $196M $252M
Cash Acquisitions $13M -$338M $204M -$81M -$30M
Cash From Investing -$229M -$679M $49M -$449M -$188M
 
Dividends Paid (Ex Special Dividend) -$410M -$412M -$447M -$463M -$489M
Special Dividend Paid
Long-Term Debt Issued $6.1B $4.2B $1.5B $2B $744M
Long-Term Debt Repaid -$4.9B -$3.9B -$413M -$500M -$350M
Repurchase of Common Stock -$2B -$1.8B -$3.5B -$3.2B -$2.7B
Other Financing Activities $1.1B $281M $258M $416M -$115M
Cash From Financing -$247M -$1.8B -$1.9B -$1.8B -$2.9B
 
Beginning Cash (CF) $4.5B $5.9B $6.6B $6.6B $7.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $332M $307M $980M $382M
Ending Cash (CF) $5.9B $6.6B $6.6B $7.1B $7.7B
 
Levered Free Cash Flow $1.6B $2.6B $2B $3B $3.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $282M -$891M $418M $467M $355M
Depreciation & Amoritzation $92M $92M $71M $62M $221M
Stock-Based Compensation $67M $130M $93M $95M $114M
Change in Accounts Receivable $1B $398M $528M $414M $575M
Change in Inventories -- -- -- -- --
Cash From Operations $804M -$94M $1B $1B $1B
 
Capital Expenditures $30M $32M $58M $58M $62M
Cash Acquisitions -- -$4M $47M -$10M $103M
Cash From Investing $177M -$89M -$84M -$76M $29M
 
Dividends Paid (Ex Special Dividend) -$103M -$116M -$118M -$125M -$147M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $986M $496M -- --
Long-Term Debt Repaid -$310M -$13M -- -- -$550M
Repurchase of Common Stock -$500M -$1.3B -$1.2B -$850M -$300M
Other Financing Activities -$45M $367M $513M -$160M $264M
Cash From Financing -$942M $142M -$302M -$1.2B -$699M
 
Beginning Cash (CF) $757M $7.2B $7.2B $8.5B $8.3B
Foreign Exchange Rate Adjustment $25M -$122M -$656M -$260M $379M
Additions / Reductions $39M -$41M $660M -$195M $343M
Ending Cash (CF) $821M $7B $7.2B $8B $9B
 
Levered Free Cash Flow $774M -$126M $988M $985M $951M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.9B $969M $2.9B $2.8B $2.5B
Depreciation & Amoritzation $474M $334M $278M $251M $521M
Stock-Based Compensation $272M $451M $407M $414M $478M
Change in Accounts Receivable -$1.2B $887M -$186M -$240M -$282M
Change in Inventories -- -- -- -- --
Cash From Operations $2.7B $2B $3.1B $3.2B $3.1B
 
Capital Expenditures $177M $124M $161M $273M $212M
Cash Acquisitions -$329M $5M $125M -$24M -$2.3B
Cash From Investing -$813M $20M -$44M -$188M -$2.5B
 
Dividends Paid (Ex Special Dividend) -$410M -$440M -$459M -$482M -$539M
Special Dividend Paid
Long-Term Debt Issued $5.3B $999M $2.5B $744M $7.9B
Long-Term Debt Repaid -$4.9B -$438M -- -- --
Repurchase of Common Stock -$1.4B -$2.3B -$4.5B -$2.6B -$1.6B
Other Financing Activities $1.2B $981M $534M $53M -$434M
Cash From Financing -$425M -$1.2B -$1.7B -$2.7B -$99M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B $811M $1.4B $376M $501M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.5B $1.9B $2.9B $2.9B $2.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.5B $435M $2B $2.1B $2B
Depreciation & Amoritzation $329M $250M $202M $189M $454M
Stock-Based Compensation $207M $346M $304M $321M $361M
Change in Accounts Receivable -$858M -$79M -$146M -$290M -$384M
Change in Inventories -- -- -- -- --
Cash From Operations $2B $1.3B $2.2B $2.2B $1.8B
 
Capital Expenditures $119M $102M $126M $203M $163M
Cash Acquisitions -$338M $5M -$74M -$17M -$2.3B
Cash From Investing -$815M -$116M -$209M $52M -$2.3B
 
Dividends Paid (Ex Special Dividend) -$307M -$335M -$347M -$366M -$416M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.2B $999M $2B $744M $7.9B
Long-Term Debt Repaid -$3.9B -$413M -- -- -$4.9B
Repurchase of Common Stock -$963M -$1.5B -$2.5B -$2B -$800M
Other Financing Activities -$31M $669M $945M $582M $263M
Cash From Financing -$1.1B -$594M -$339M -$1.2B $1.6B
 
Beginning Cash (CF) $2.2B $20.3B $21.1B $23.8B $24.2B
Foreign Exchange Rate Adjustment -$31M -$93M -$1.1B -$57M $177M
Additions / Reductions $62M $541M $1.6B $1B $1.1B
Ending Cash (CF) $2.3B $20.7B $21.7B $24.7B $25.5B
 
Levered Free Cash Flow $1.9B $1.1B $2.1B $2B $1.7B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Broadcom Stock Overvalued?
Is Broadcom Stock Overvalued?

The semiconductor company Broadcom Inc. (NASDAQ:AVGO) is having a stellar…

4 Top Dividend Stocks to Buy Now
4 Top Dividend Stocks to Buy Now

If you’re looking for steady income, dividend stocks are a…

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock