Aon plc (LON: 0XHL)
London
· Delayed Price · Currency is GBP · Price in USD359.69
+5.43 (1.53%)
At close: Dec 20, 2024
Aon plc Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 29, 2024 | Dec '23 Dec 30, 2023 | Dec '22 Dec 30, 2022 | Dec '21 Dec 30, 2021 | Dec '20 Dec 30, 2020 | Dec '19 Dec 30, 2019 | 2018 - 2014 |
| Revenue | 14,926 | 13,376 | 12,479 | 12,193 | 11,066 | 11,013 | Upgrade
|
| Revenue Growth (YoY) | 13.67% | 7.19% | 2.35% | 10.18% | 0.48% | 2.26% | Upgrade
|
| Cost of Revenue | 7,932 | 7,000 | 6,656 | 6,717 | 5,892 | 6,045 | Upgrade
|
| Gross Profit | 6,994 | 6,376 | 5,823 | 5,476 | 5,174 | 4,968 | Upgrade
|
| Selling, General & Admin | 2,385 | 2,084 | 2,011 | 3,039 | 1,967 | 2,226 | Upgrade
|
| Operating Expenses | 3,220 | 2,340 | 2,275 | 3,365 | 2,380 | 2,790 | Upgrade
|
| Operating Income | 3,774 | 4,036 | 3,548 | 2,111 | 2,794 | 2,178 | Upgrade
|
| Interest Expense | -706 | -484 | -406 | -322 | -334 | -307 | Upgrade
|
| Interest & Investment Income | 75 | 31 | 18 | 11 | 6 | 8 | Upgrade
|
| Earnings From Equity Investments | 5 | 5 | 10 | 8 | 4 | 4 | Upgrade
|
| Currency Exchange Gain (Loss) | -62 | -62 | -3 | 2 | -11 | -9 | Upgrade
|
| Other Non Operating Income (Expenses) | 439 | -12 | -7 | -21 | -11 | -17 | Upgrade
|
| EBT Excluding Unusual Items | 3,525 | 3,514 | 3,160 | 1,789 | 2,448 | 1,857 | Upgrade
|
| Merger & Restructuring Charges | -152 | -152 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 4 | 4 | 54 | 142 | 25 | 13 | Upgrade
|
| Legal Settlements | -197 | -197 | -58 | - | - | - | Upgrade
|
| Other Unusual Items | - | - | - | - | -7 | - | Upgrade
|
| Pretax Income | 3,180 | 3,169 | 3,156 | 1,931 | 2,466 | 1,870 | Upgrade
|
| Income Tax Expense | 687 | 541 | 510 | 623 | 448 | 297 | Upgrade
|
| Earnings From Continuing Operations | 2,493 | 2,628 | 2,646 | 1,308 | 2,018 | 1,573 | Upgrade
|
| Net Income to Company | 2,493 | 2,628 | 2,646 | 1,308 | 2,018 | 1,573 | Upgrade
|
| Minority Interest in Earnings | -57 | -64 | -57 | -53 | -49 | -41 | Upgrade
|
| Net Income | 2,436 | 2,564 | 2,589 | 1,255 | 1,969 | 1,532 | Upgrade
|
| Net Income to Common | 2,436 | 2,564 | 2,589 | 1,255 | 1,969 | 1,532 | Upgrade
|
| Net Income Growth | -10.54% | -0.97% | 106.29% | -36.26% | 28.52% | 35.10% | Upgrade
|
| Shares Outstanding (Basic) | 207 | 204 | 212 | 225 | 232 | 239 | Upgrade
|
| Shares Outstanding (Diluted) | 208 | 205 | 213 | 226 | 233 | 241 | Upgrade
|
| Shares Change (YoY) | 0.82% | -3.85% | -5.71% | -3.00% | -3.12% | -2.59% | Upgrade
|
| EPS (Basic) | 11.75 | 12.60 | 12.23 | 5.59 | 8.49 | 6.42 | Upgrade
|
| EPS (Diluted) | 11.69 | 12.51 | 12.14 | 5.55 | 8.45 | 6.37 | Upgrade
|
| EPS Growth | -11.27% | 3.05% | 118.74% | -34.32% | 32.65% | 38.79% | Upgrade
|
| Free Cash Flow | 2,884 | 3,183 | 3,023 | 2,045 | 2,642 | 1,610 | Upgrade
|
| Free Cash Flow Per Share | 13.84 | 15.53 | 14.18 | 9.04 | 11.33 | 6.69 | Upgrade
|
| Dividend Per Share | 2.580 | 2.405 | 2.190 | 1.990 | 1.780 | 1.720 | Upgrade
|
| Dividend Growth | 9.79% | 9.82% | 10.05% | 11.80% | 3.49% | 10.26% | Upgrade
|
| Gross Margin | 46.86% | 47.67% | 46.66% | 44.91% | 46.76% | 45.11% | Upgrade
|
| Operating Margin | 25.28% | 30.17% | 28.43% | 17.31% | 25.25% | 19.78% | Upgrade
|
| Profit Margin | 16.32% | 19.17% | 20.75% | 10.29% | 17.79% | 13.91% | Upgrade
|
| Free Cash Flow Margin | 19.32% | 23.80% | 24.22% | 16.77% | 23.87% | 14.62% | Upgrade
|
| EBITDA | 4,295 | 4,292 | 3,812 | 2,437 | 3,207 | 2,742 | Upgrade
|
| EBITDA Margin | 28.78% | 32.09% | 30.55% | 19.99% | 28.98% | 24.90% | Upgrade
|
| D&A For EBITDA | 521 | 256 | 264 | 326 | 413 | 564 | Upgrade
|
| EBIT | 3,774 | 4,036 | 3,548 | 2,111 | 2,794 | 2,178 | Upgrade
|
| EBIT Margin | 25.28% | 30.17% | 28.43% | 17.31% | 25.25% | 19.78% | Upgrade
|
| Effective Tax Rate | 21.60% | 17.07% | 16.16% | 32.26% | 18.17% | 15.88% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.