Financhill
Sell
30

AON Quote, Financials, Valuation and Earnings

Last price:
$361.46
Seasonality move :
5.1%
Day range:
$356.69 - $361.63
52-week range:
$268.06 - $395.33
Dividend yield:
0.73%
P/E ratio:
30.52x
P/S ratio:
5.05x
P/B ratio:
12.52x
Volume:
281.6K
Avg. volume:
1.1M
1-year change:
23.98%
Market cap:
$78.2B
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 The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock