Financhill
Buy
75

AON Quote, Financials, Valuation and Earnings

Last price:
$394.15
Seasonality move :
2.4%
Day range:
$395.42 - $400.07
52-week range:
$268.06 - $412.97
Dividend yield:
0.68%
P/E ratio:
31.56x
P/S ratio:
5.41x
P/B ratio:
14.10x
Volume:
1.5M
Avg. volume:
1.3M
1-year change:
19.7%
Market cap:
$86.3B
Revenue:
$15.7B
EPS (TTM):
$12.66
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.1B $12.2B $12.5B $13.4B $15.7B
Revenue Growth (YoY) 0.48% 10.18% 2.35% 7.19% 17.36%
 
Cost of Revenues $5.9B $6.7B $6.5B $6.9B $8.3B
Gross Profit $5.2B $5.5B $6B $6.5B $7.4B
Gross Profit Margin 46.64% 44.74% 48.1% 48.4% 47.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $2.5B $1.7B $1.9B $2B
Other Inc / (Exp) $7M $131M $54M -$200M $91M
Operating Expenses $2.4B $3.3B $2.5B $2.7B $3.2B
Operating Income $2.8B $2.1B $3.5B $3.8B $4.2B
 
Net Interest Expenses $328M $311M $388M $453M $721M
EBT. Incl. Unusual Items $2.5B $1.9B $3.2B $3.2B $3.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $448M $623M $510M $541M $742M
Net Income to Company $2B $1.3B $2.6B $2.6B $2.7B
 
Minority Interest in Earnings -$49M -$53M -$57M -$64M -$66M
Net Income to Common Excl Extra Items $2B $1.3B $2.6B $2.6B $2.7B
 
Basic EPS (Cont. Ops) $8.49 $5.59 $12.23 $12.60 $12.55
Diluted EPS (Cont. Ops) $8.45 $5.55 $12.14 $12.51 $12.49
Weighted Average Basic Share $231.9M $224.7M $211.7M $203.5M $211.4M
Weighted Average Diluted Share $233.1M $226.1M $213.2M $205M $212.5M
 
EBITDA $3.2B $2.6B $3.8B $3.9B $4.9B
EBIT $2.8B $2.3B $3.6B $3.7B $4.3B
 
Revenue (Reported) $11.1B $12.2B $12.5B $13.4B $15.7B
Operating Income (Reported) $2.8B $2.1B $3.5B $3.8B $4.2B
Operating Income (Adjusted) $2.8B $2.3B $3.6B $3.7B $4.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3B $3.1B $3.1B $3.4B $4.1B
Revenue Growth (YoY) 2.77% 3.88% 1.62% 7.83% 22.87%
 
Cost of Revenues $1.6B $1.6B $1.5B $1.7B $2.1B
Gross Profit $1.3B $1.5B $1.6B $1.7B $2B
Gross Profit Margin 44.86% 49.48% 50.83% 50.49% 48.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $401M $335M $549M $618M $506M
Other Inc / (Exp) -$9M $143M -$26M -$167M $30M
Operating Expenses $614M $548M $749M $816M $880M
Operating Income $716M $976M $842M $888M $1.1B
 
Net Interest Expenses $81M $83M $107M $112M $202M
EBT. Incl. Unusual Items $626M $1B $709M $609M $891M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $92M $163M $43M $102M $157M
Net Income to Company $534M $873M $666M $507M $734M
 
Minority Interest in Earnings -$10M -$10M -$9M -$9M -$18M
Net Income to Common Excl Extra Items $524M $863M $657M $498M $716M
 
Basic EPS (Cont. Ops) $2.29 $3.94 $3.17 $2.49 $3.31
Diluted EPS (Cont. Ops) $2.27 $3.90 $3.14 $2.47 $3.28
Weighted Average Basic Share $229.2M $219.3M $207.2M $200.2M $216.5M
Weighted Average Diluted Share $230.7M $221.3M $209M $202M $218.2M
 
EBITDA $792M $1.2B $881M $800M $1.3B
EBIT $708M $1.1B $819M $733M $1.1B
 
Revenue (Reported) $3B $3.1B $3.1B $3.4B $4.1B
Operating Income (Reported) $716M $976M $842M $888M $1.1B
Operating Income (Adjusted) $708M $1.1B $819M $733M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.1B $12.2B $12.5B $13.4B $15.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9B $6.7B $6.5B $6.9B $8.3B
Gross Profit $5.2B $5.5B $6B $6.5B $7.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $2.5B $1.7B $1.9B $2B
Other Inc / (Exp) -- $131M $54M -$200M $91M
Operating Expenses $2.4B $3.3B $2.5B $2.7B $3.2B
Operating Income $2.8B $2.1B $3.5B $3.8B $4.2B
 
Net Interest Expenses $328M $311M $388M $453M $721M
EBT. Incl. Unusual Items $2.5B $1.9B $3.2B $3.2B $3.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $448M $623M $510M $541M $742M
Net Income to Company $2B $1.3B $2.6B $2.6B $2.7B
 
Minority Interest in Earnings -$49M -$53M -$57M -$64M -$66M
Net Income to Common Excl Extra Items $2B $1.3B $2.6B $2.6B $2.7B
 
Basic EPS (Cont. Ops) $8.49 $5.64 $12.20 $12.57 $12.74
Diluted EPS (Cont. Ops) $8.44 $5.57 $12.12 $12.48 $12.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.2B $2.6B $3.8B $3.9B $4.9B
EBIT $2.8B $2.3B $3.6B $3.7B $4.3B
 
Revenue (Reported) $11.1B $12.2B $12.5B $13.4B $15.7B
Operating Income (Reported) $2.8B $2.1B $3.5B $3.8B $4.2B
Operating Income (Adjusted) $2.8B $2.3B $3.6B $3.7B $4.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.2B $12.5B $13.4B $15.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.7B $6.5B $6.9B $8.3B --
Gross Profit $5.5B $6B $6.5B $7.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B $1.7B $1.9B $2B --
Other Inc / (Exp) $131M $54M -$200M $91M --
Operating Expenses $3.3B $2.5B $2.7B $3.2B --
Operating Income $2.1B $3.5B $3.8B $4.2B --
 
Net Interest Expenses $311M $388M $453M $721M --
EBT. Incl. Unusual Items $1.9B $3.2B $3.2B $3.5B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $623M $510M $541M $742M --
Net Income to Company $1.3B $2.6B $2.6B $2.7B --
 
Minority Interest in Earnings -$53M -$57M -$64M -$66M --
Net Income to Common Excl Extra Items $1.3B $2.6B $2.6B $2.7B --
 
Basic EPS (Cont. Ops) $5.64 $12.20 $12.57 $12.74 --
Diluted EPS (Cont. Ops) $5.57 $12.12 $12.48 $12.66 --
Weighted Average Basic Share $898.8M $846.7M $813.9M $845.5M --
Weighted Average Diluted Share $902.8M $852.7M $820M $850M --
 
EBITDA $2.6B $3.8B $3.9B $4.9B --
EBIT $2.3B $3.6B $3.7B $4.3B --
 
Revenue (Reported) $12.2B $12.5B $13.4B $15.7B --
Operating Income (Reported) $2.1B $3.5B $3.8B $4.2B --
Operating Income (Adjusted) $2.3B $3.6B $3.7B $4.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $884M $544M $690M $778M $1.1B
Short Term Investments $308M $292M $452M $369M $10.5B
Accounts Receivable, Net $3.1B $3.1B $3B $3.3B $3.8B
Inventory -- -- -- -- --
Prepaid Expenses $111M $137M $109M $100M $135M
Other Current Assets $79M $165M $108M $137M $156M
Total Current Assets $18.7B $19B $20.7B $21.7B $23.4B
 
Property Plant And Equipment $1.6B $1.4B $1.3B $1.3B $1.4B
Long-Term Investments $74M $64M $60M $45M $90M
Goodwill $8.7B $8.4B $8.3B $8.4B $15.2B
Other Intangibles $640M $492M $447M $234M $6.7B
Other Long-Term Assets $138M $111M $112M $140M $602M
Total Assets $32.1B $31.9B $32.7B $34B $49B
 
Accounts Payable $2B $2.2B $2.1B $2.3B $2.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $448M $1.2B $945M $1.2B $751M
Current Portion Of Capital Lease Obligations $234M $213M $186M $182M $191M
Other Current Liabilities $14.4B $15B $16.6B $17.4B $18.6B
Total Current Liabilities $17.4B $19.1B $20.3B $21.7B $23B
 
Long-Term Debt $7.3B $8.2B $9.8B $10B $16.3B
Capital Leases -- -- -- -- --
Total Liabilities $28.5B $30.8B $33.1B $34.7B $42.5B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$3.9B -$3.9B -$4.6B -$4.4B -$4.7B
Common Equity $3.5B $1.1B -$529M -$826M $6.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $88M $97M $100M $84M $309M
Total Equity $3.6B $1.2B -$429M -$742M $6.4B
 
Total Liabilities and Equity $32.1B $31.9B $32.7B $34B $49B
Cash and Short Terms $1.2B $836M $1.1B $1.1B $11.6B
Total Debt $7.7B $9.4B $10.8B $11.2B $17B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $884M $544M $690M $778M $1.1B
Short Term Investments $308M $292M $452M $369M $10.5B
Accounts Receivable, Net $3.1B $3.1B $3B $3.3B $3.8B
Inventory -- -- -- -- --
Prepaid Expenses $111M $137M $109M $100M $135M
Other Current Assets $79M $165M $108M $137M $156M
Total Current Assets $18.7B $19B $20.7B $21.7B $23.4B
 
Property Plant And Equipment $1.6B $1.4B $1.3B $1.3B $1.4B
Long-Term Investments $74M $64M $60M $45M $90M
Goodwill $8.7B $8.4B $8.3B $8.4B $15.2B
Other Intangibles $640M $492M $447M $234M $6.7B
Other Long-Term Assets $138M $111M $112M $140M $602M
Total Assets $32.1B $31.9B $32.7B $34B $49B
 
Accounts Payable $2B $2.2B $2.1B $2.3B $2.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $448M $1.2B $945M $1.2B $751M
Current Portion Of Capital Lease Obligations $234M $213M $186M $182M $191M
Other Current Liabilities $14.4B $15B $16.6B $17.4B $18.6B
Total Current Liabilities $17.4B $19.1B $20.3B $21.7B $23B
 
Long-Term Debt $7.3B $8.2B $9.8B $10B $16.3B
Capital Leases -- -- -- -- --
Total Liabilities $28.5B $30.8B $33.1B $34.7B $42.5B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$3.9B -$3.9B -$4.6B -$4.4B -$4.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $88M $97M $100M $84M $309M
Total Equity $3.6B $1.2B -$429M -$742M $6.4B
 
Total Liabilities and Equity $32.1B $31.9B $32.7B $34B $49B
Cash and Short Terms $1.2B $836M $1.1B $1.1B $11.6B
Total Debt $7.7B $9.4B $10.8B $11.2B $17B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $1.3B $2.6B $2.6B $2.7B
Depreciation & Amoritzation $413M $326M $264M $256M $686M
Stock-Based Compensation $312M $449M $397M $438M $474M
Change in Accounts Receivable $108M -$119M -$96M -$188M -$312M
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B $2.2B $3.2B $3.4B $3B
 
Capital Expenditures $141M $137M $196M $252M $218M
Cash Acquisitions -$338M $204M -$81M -$30M -$2.8B
Cash From Investing -$679M $49M -$449M -$188M -$2.8B
 
Dividends Paid (Ex Special Dividend) -$412M -$447M -$463M -$489M -$562M
Special Dividend Paid
Long-Term Debt Issued $4.2B $1.5B $2B $744M $7.9B
Long-Term Debt Repaid -$3.9B -$413M -$500M -$350M -$4.9B
Repurchase of Common Stock -$1.8B -$3.5B -$3.2B -$2.7B -$1B
Other Financing Activities $281M $258M $416M -$115M -$128M
Cash From Financing -$1.8B -$1.9B -$1.8B -$2.9B $796M
 
Beginning Cash (CF) $5.9B $6.6B $6.6B $7.1B $7.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $332M $307M $980M $382M $998M
Ending Cash (CF) $6.6B $6.6B $7.1B $7.7B $8.3B
 
Levered Free Cash Flow $2.6B $2B $3B $3.2B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $534M $873M $666M $507M $734M
Depreciation & Amoritzation $84M $76M $62M $67M $232M
Stock-Based Compensation $105M $103M $93M $117M $113M
Change in Accounts Receivable $966M -$40M $50M $102M $72M
Change in Inventories -- -- -- -- --
Cash From Operations $760M $931M $1B $1.3B $1.2B
 
Capital Expenditures $22M $35M $70M $49M $55M
Cash Acquisitions -- $199M -$7M -$13M -$481M
Cash From Investing $136M $165M -$240M -$240M -$577M
 
Dividends Paid (Ex Special Dividend) -$105M -$112M -$116M -$123M -$146M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $496M -- -- --
Long-Term Debt Repaid -$25M -- -- -$350M -$50M
Repurchase of Common Stock -$800M -$2B -$675M -$750M -$200M
Other Financing Activities $312M -$411M -$529M -$697M -$391M
Cash From Financing -$626M -$1.3B -$1.5B -$1.7B -$769M
 
Beginning Cash (CF) $821M $7B $7.2B $8B $9B
Foreign Exchange Rate Adjustment $328M -$142M $530M $321M -$564M
Additions / Reductions $270M -$234M -$649M -$643M -$146M
Ending Cash (CF) $6.6B $6.6B $7.1B $7.7B $8.3B
 
Levered Free Cash Flow $738M $896M $972M $1.2B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $1.3B $2.6B $2.6B $2.7B
Depreciation & Amoritzation $413M $326M $264M $256M $686M
Stock-Based Compensation $312M $449M $397M $438M $474M
Change in Accounts Receivable $108M -$119M -$96M -$188M -$312M
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B $2.2B $3.2B $3.4B $3B
 
Capital Expenditures $141M $137M $196M $252M $218M
Cash Acquisitions -$338M $204M -$81M -$30M -$2.8B
Cash From Investing -$679M $49M -$449M -$188M -$2.8B
 
Dividends Paid (Ex Special Dividend) -$412M -$447M -$463M -$489M -$562M
Special Dividend Paid
Long-Term Debt Issued $4.2B $1.5B $2B $744M $7.9B
Long-Term Debt Repaid -$3.9B -$413M -- -- --
Repurchase of Common Stock -$1.8B -$3.5B -$3.2B -$2.7B -$1B
Other Financing Activities $281M $258M $416M -$115M -$128M
Cash From Financing -$1.8B -$1.9B -$1.8B -$2.9B $796M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $332M $307M $980M $382M $998M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $2B $3B $3.2B $2.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.3B $2.6B $2.6B $2.7B --
Depreciation & Amoritzation $326M $264M $256M $686M --
Stock-Based Compensation $449M $397M $438M $474M --
Change in Accounts Receivable -$119M -$96M -$188M -$312M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $3.2B $3.4B $3B --
 
Capital Expenditures $137M $196M $252M $218M --
Cash Acquisitions $204M -$81M -$30M -$2.8B --
Cash From Investing $49M -$449M -$188M -$2.8B --
 
Dividends Paid (Ex Special Dividend) -$447M -$463M -$489M -$562M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $2B $744M $7.9B --
Long-Term Debt Repaid -$413M -- -$350M -$4.9B --
Repurchase of Common Stock -$3.5B -$3.2B -$2.7B -$1B --
Other Financing Activities $258M $416M -$115M -$128M --
Cash From Financing -$1.9B -$1.8B -$2.9B $796M --
 
Beginning Cash (CF) $27.3B $28.3B $31.8B $33.3B --
Foreign Exchange Rate Adjustment -$235M -$549M $264M -$387M --
Additions / Reductions $307M $980M $382M $998M --
Ending Cash (CF) $27.4B $28.8B $32.5B $33.9B --
 
Levered Free Cash Flow $2B $3B $3.2B $2.8B --

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

GET BETTER TRADE IDEAS

Popular

Is it Finally Time to Buy Medical Properties Trust?
Is it Finally Time to Buy Medical Properties Trust?

Medical Properties Trust (NYSE:MPW) is a REIT that focuses on…

Why Did Signet Jewelers Stock Go Up So Much?
Why Did Signet Jewelers Stock Go Up So Much?

Signet Jewelers (NYSE:SIG) is the largest diamond retailer in the…

Why Did HealthEquity Stock Fall So Much?
Why Did HealthEquity Stock Fall So Much?

HealthEquity (NASDAQ:HQY) is a fintech company that acts as an…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
69
CNXC alert for Mar 28

Concentrix [CNXC] is down 12.39% over the past day.

Buy
74
SLNO alert for Mar 28

Soleno Therapeutics [SLNO] is up 6.8% over the past day.

Buy
51
CAR alert for Mar 28

Avis Budget Group [CAR] is up 0.71% over the past day.

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

Show me the best stock