Marsh & McLennan Companies, Inc. (MMC)
NYSE: MMC · Real-Time Price · USD
231.32
0.00 (0.00%)
Apr 17, 2025, 4:00 PM EDT - Market closed
Marsh & McLennan 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 | 4,041 | 4,060 | 3,756 | 3,050 | 3,143 | 2,016 | Upgrade
|
| Depreciation & Amortization | 784 | 746 | 713 | 719 | 747 | 741 | Upgrade
|
| Loss (Gain) From Sale of Assets | -48 | -48 | 16 | -88 | -33 | 24 | Upgrade
|
| Loss (Gain) From Sale of Investments | -13 | -9 | -5 | -21 | -61 | 22 | Upgrade
|
| Stock-Based Compensation | 377 | 368 | 363 | 367 | 348 | 290 | Upgrade
|
| Other Operating Activities | 266 | 260 | 323 | 450 | 118 | 363 | Upgrade
|
| Change in Accounts Receivable | -324 | -467 | -467 | -492 | -570 | 412 | Upgrade
|
| Change in Income Taxes | 92 | 123 | 105 | -54 | -33 | 63 | Upgrade
|
| Change in Other Net Operating Assets | -714 | -731 | -546 | -466 | -143 | -549 | Upgrade
|
| Operating Cash Flow | 4,461 | 4,302 | 4,258 | 3,465 | 3,516 | 3,382 | Upgrade
|
| Operating Cash Flow Growth | 3.84% | 1.03% | 22.89% | -1.45% | 3.96% | 43.24% | Upgrade
|
| Capital Expenditures | -284 | -316 | -416 | -470 | -406 | -348 | Upgrade
|
| Cash Acquisitions | -8,259 | -8,542 | -976 | -572 | -859 | -647 | Upgrade
|
| Divestitures | 88 | 89 | -17 | 119 | 84 | 98 | Upgrade
|
| Investment in Securities | 27 | -53 | -19 | 64 | 13 | 107 | Upgrade
|
| Other Investing Activities | 1 | 1 | 11 | 9 | 4 | -3 | Upgrade
|
| Investing Cash Flow | -8,427 | -8,821 | -1,417 | -850 | -1,164 | -793 | Upgrade
|
| Short-Term Debt Issued | - | - | 146 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 8,170 | 2,169 | 984 | 743 | 1,737 | Upgrade
|
| Total Debt Issued | 8,179 | 8,170 | 2,315 | 984 | 743 | 1,737 | Upgrade
|
| Short-Term Debt Repaid | - | - | -146 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,617 | -266 | -365 | -1,016 | -2,515 | Upgrade
|
| Total Debt Repaid | -1,118 | -1,617 | -412 | -365 | -1,016 | -2,515 | Upgrade
|
| Net Debt Issued (Repaid) | 7,061 | 6,553 | 1,903 | 619 | -273 | -778 | Upgrade
|
| Issuance of Common Stock | 279 | 264 | 199 | 126 | 161 | 132 | Upgrade
|
| Repurchase of Common Stock | -1,048 | -1,080 | -1,298 | -2,148 | -1,260 | -132 | Upgrade
|
| Common Dividends Paid | -1,550 | -1,499 | -1,285 | -1,125 | -1,014 | -932 | Upgrade
|
| Other Financing Activities | -560 | 217 | -638 | 1,482 | 1,089 | 785 | Upgrade
|
| Financing Cash Flow | 4,182 | 4,455 | -1,119 | -1,046 | -1,297 | -925 | Upgrade
|
| Foreign Exchange Rate Adjustments | 57 | -414 | 328 | -841 | -355 | 511 | Upgrade
|
| Net Cash Flow | 273 | -478 | 2,050 | 728 | 700 | 2,175 | Upgrade
|
| Free Cash Flow | 4,177 | 3,986 | 3,842 | 2,995 | 3,110 | 3,034 | Upgrade
|
| Free Cash Flow Growth | 7.74% | 3.75% | 28.28% | -3.70% | 2.50% | 56.39% | Upgrade
|
| Free Cash Flow Margin | 16.68% | 16.30% | 16.90% | 14.46% | 15.69% | 17.61% | Upgrade
|
| Free Cash Flow Per Share | 8.43 | 8.04 | 7.70 | 5.93 | 6.06 | 5.93 | Upgrade
|
| Cash Interest Paid | 683 | 591 | 499 | 431 | 441 | 481 | Upgrade
|
| Cash Income Tax Paid | 1,237 | 1,239 | 1,119 | 1,049 | 1,069 | 673 | Upgrade
|
| Levered Free Cash Flow | 4,122 | 3,892 | 3,703 | 3,356 | 3,544 | 2,860 | Upgrade
|
| Unlevered Free Cash Flow | 4,613 | 4,329 | 4,064 | 3,649 | 3,821 | 3,182 | Upgrade
|
| Change in Net Working Capital | 410 | 519 | 263 | 56 | -162 | -422 | Upgrade
|
Updated Apr 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.