Aon plc (FRA:4VK)
Germany
· Delayed Price · Currency is EUR 300.00
-23.60 (-7.29%)
At close: Apr 25, 2025, 10:00 PM CET
Aon plc Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 16,357 | 15,698 | 13,376 | 12,479 | 12,193 | 11,066 | Upgrade
|
| Revenue Growth (YoY) | 20.49% | 17.36% | 7.19% | 2.35% | 10.18% | 0.48% | Upgrade
|
| Cost of Revenue | 8,710 | 8,331 | 7,000 | 6,656 | 6,717 | 5,892 | Upgrade
|
| Gross Profit | 7,647 | 7,367 | 6,376 | 5,823 | 5,476 | 5,174 | Upgrade
|
| Selling, General & Admin | 2,399 | 2,292 | 2,084 | 2,011 | 3,039 | 1,967 | Upgrade
|
| Operating Expenses | 3,270 | 2,978 | 2,340 | 2,275 | 3,365 | 2,380 | Upgrade
|
| Operating Income | 4,377 | 4,389 | 4,036 | 3,548 | 2,111 | 2,794 | Upgrade
|
| Interest Expense | -850 | -788 | -484 | -406 | -322 | -334 | Upgrade
|
| Interest & Investment Income | 44 | 67 | 31 | 18 | 11 | 6 | Upgrade
|
| Earnings From Equity Investments | 6 | 10 | 5 | 10 | 8 | 4 | Upgrade
|
| Currency Exchange Gain (Loss) | 4 | 8 | -99 | -14 | 2 | -11 | Upgrade
|
| Other Non Operating Income (Expenses) | 46 | 48 | 25 | 4 | -21 | -11 | Upgrade
|
| EBT Excluding Unusual Items | 3,627 | 3,734 | 3,514 | 3,160 | 1,789 | 2,448 | Upgrade
|
| Merger & Restructuring Charges | -580 | -575 | -152 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 275 | 337 | 4 | 54 | 142 | 25 | Upgrade
|
| Legal Settlements | - | - | -197 | -58 | - | - | Upgrade
|
| Other Unusual Items | -34 | -34 | - | - | - | -7 | Upgrade
|
| Pretax Income | 3,288 | 3,462 | 3,169 | 3,156 | 1,931 | 2,466 | Upgrade
|
| Income Tax Expense | 679 | 742 | 541 | 510 | 623 | 448 | Upgrade
|
| Earnings From Continuing Operations | 2,609 | 2,720 | 2,628 | 2,646 | 1,308 | 2,018 | Upgrade
|
| Net Income to Company | 2,609 | 2,720 | 2,628 | 2,646 | 1,308 | 2,018 | Upgrade
|
| Minority Interest in Earnings | -61 | -66 | -64 | -57 | -53 | -49 | Upgrade
|
| Net Income | 2,548 | 2,654 | 2,564 | 2,589 | 1,255 | 1,969 | Upgrade
|
| Net Income to Common | 2,548 | 2,654 | 2,564 | 2,589 | 1,255 | 1,969 | Upgrade
|
| Net Income Growth | -1.43% | 3.51% | -0.97% | 106.30% | -36.26% | 28.52% | Upgrade
|
| Shares Outstanding (Basic) | 216 | 211 | 204 | 212 | 225 | 232 | Upgrade
|
| Shares Outstanding (Diluted) | 217 | 213 | 205 | 213 | 226 | 233 | Upgrade
|
| Shares Change (YoY) | 6.74% | 3.66% | -3.85% | -5.71% | -3.00% | -3.12% | Upgrade
|
| EPS (Basic) | 11.81 | 12.55 | 12.60 | 12.23 | 5.59 | 8.49 | Upgrade
|
| EPS (Diluted) | 11.75 | 12.49 | 12.51 | 12.14 | 5.55 | 8.45 | Upgrade
|
| EPS Growth | -7.63% | -0.16% | 3.05% | 118.74% | -34.32% | 32.65% | Upgrade
|
| Free Cash Flow | 2,640 | 2,817 | 3,183 | 3,023 | 2,045 | 2,642 | Upgrade
|
| Free Cash Flow Per Share | 12.17 | 13.26 | 15.53 | 14.18 | 9.04 | 11.33 | Upgrade
|
| Dividend Per Share | 2.770 | 2.640 | 2.410 | 2.190 | 1.990 | 1.780 | Upgrade
|
| Dividend Growth | 12.37% | 9.54% | 10.05% | 10.05% | 11.80% | 3.49% | Upgrade
|
| Gross Margin | 46.75% | 46.93% | 47.67% | 46.66% | 44.91% | 46.76% | Upgrade
|
| Operating Margin | 26.76% | 27.96% | 30.17% | 28.43% | 17.31% | 25.25% | Upgrade
|
| Profit Margin | 15.58% | 16.91% | 19.17% | 20.75% | 10.29% | 17.79% | Upgrade
|
| Free Cash Flow Margin | 16.14% | 17.95% | 23.80% | 24.22% | 16.77% | 23.88% | Upgrade
|
| EBITDA | 5,248 | 5,075 | 4,292 | 3,812 | 2,437 | 3,207 | Upgrade
|
| EBITDA Margin | 32.08% | 32.33% | 32.09% | 30.55% | 19.99% | 28.98% | Upgrade
|
| D&A For EBITDA | 871 | 686 | 256 | 264 | 326 | 413 | Upgrade
|
| EBIT | 4,377 | 4,389 | 4,036 | 3,548 | 2,111 | 2,794 | Upgrade
|
| EBIT Margin | 26.76% | 27.96% | 30.17% | 28.43% | 17.31% | 25.25% | Upgrade
|
| Effective Tax Rate | 20.65% | 21.43% | 17.07% | 16.16% | 32.26% | 18.17% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.