Aon plc (LON:0XHL)
London
· Delayed Price · Currency is GBP · Price in USD 356.06
+3.07 (0.87%)
At close: Jun 27, 2025
Aon plc Cash Flow 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 |
Net Income | 2,548 | 2,654 | 2,564 | 2,589 | 1,255 | 1,969 | Upgrade
|
Depreciation & Amortization | 871 | 615 | 194 | 264 | 326 | 413 | Upgrade
|
Other Amortization | - | 80 | 81 | - | - | - | Upgrade
|
Loss (Gain) From Sale of Assets | -337 | -337 | -4 | -54 | -142 | -25 | Upgrade
|
Stock-Based Compensation | 491 | 474 | 438 | 397 | 449 | 312 | Upgrade
|
Other Operating Activities | -360 | -388 | -300 | -25 | 69 | 60 | Upgrade
|
Change in Accounts Receivable | -228 | -312 | -188 | -96 | -119 | 108 | Upgrade
|
Change in Accounts Payable | -110 | 393 | 13 | -22 | 264 | 186 | Upgrade
|
Change in Income Taxes | -11 | - | 174 | 216 | 200 | -17 | Upgrade
|
Change in Other Net Operating Assets | 2 | -144 | 463 | -50 | -120 | -223 | Upgrade
|
Operating Cash Flow | 2,866 | 3,035 | 3,435 | 3,219 | 2,182 | 2,783 | Upgrade
|
Operating Cash Flow Growth | -13.18% | -11.64% | 6.71% | 47.52% | -21.59% | 51.66% | Upgrade
|
Capital Expenditures | -226 | -218 | -252 | -196 | -137 | -141 | Upgrade
|
Cash Acquisitions | -3,618 | -3,506 | -35 | -162 | -14 | -368 | Upgrade
|
Divestitures | 649 | 700 | 5 | 81 | 218 | 30 | Upgrade
|
Investment in Securities | 5,031 | 191 | 94 | -172 | -18 | -200 | Upgrade
|
Investing Cash Flow | 1,836 | -2,833 | -188 | -449 | 49 | -679 | Upgrade
|
Short-Term Debt Issued | - | 280 | 358 | - | 1,239 | 316 | Upgrade
|
Long-Term Debt Issued | - | 7,926 | 744 | 1,967 | 1,495 | 991 | Upgrade
|
Total Debt Issued | 2,184 | 8,206 | 1,102 | 1,967 | 2,734 | 1,307 | Upgrade
|
Short-Term Debt Repaid | - | -591 | -27 | -65 | - | -113 | Upgrade
|
Long-Term Debt Repaid | - | -4,928 | -350 | -500 | -413 | -607 | Upgrade
|
Total Debt Repaid | -5,283 | -5,519 | -377 | -565 | -413 | -720 | Upgrade
|
Net Debt Issued (Repaid) | -3,099 | 2,687 | 725 | 1,402 | 2,321 | 587 | Upgrade
|
Issuance of Common Stock | 84 | 79 | 72 | 58 | 55 | 44 | Upgrade
|
Repurchase of Common Stock | -1,213 | -1,202 | -2,941 | -3,418 | -3,728 | -1,956 | Upgrade
|
Common Dividends Paid | -586 | -562 | -489 | -463 | -447 | -412 | Upgrade
|
Other Financing Activities | - | -206 | -232 | 631 | -125 | -35 | Upgrade
|
Financing Cash Flow | -4,814 | 796 | -2,865 | -1,790 | -1,924 | -1,772 | Upgrade
|
Foreign Exchange Rate Adjustments | -45 | -387 | 264 | -549 | -235 | 297 | Upgrade
|
Net Cash Flow | -157 | 611 | 646 | 431 | 72 | 629 | Upgrade
|
Free Cash Flow | 2,640 | 2,817 | 3,183 | 3,023 | 2,045 | 2,642 | Upgrade
|
Free Cash Flow Growth | -14.20% | -11.50% | 5.29% | 47.82% | -22.60% | 64.10% | Upgrade
|
Free Cash Flow Margin | 16.14% | 17.95% | 23.80% | 24.22% | 16.77% | 23.88% | Upgrade
|
Free Cash Flow Per Share | 12.17 | 13.26 | 15.53 | 14.18 | 9.04 | 11.33 | Upgrade
|
Cash Interest Paid | 836 | 658 | 446 | 351 | 328 | 326 | Upgrade
|
Cash Income Tax Paid | 1,042 | 1,053 | 740 | 546 | 412 | 455 | Upgrade
|
Levered Free Cash Flow | 3,200 | 3,399 | 2,656 | 2,568 | 1,939 | 2,288 | Upgrade
|
Unlevered Free Cash Flow | 3,731 | 3,891 | 2,959 | 2,822 | 2,140 | 2,496 | Upgrade
|
Change in Net Working Capital | 151 | -214 | -109 | -139 | -183 | -166 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.