AON
Aon plc Class A (Ireland)
$353.46
+$2.14(+0.61%)
50
Overall
55
Value
45
Tech
--
Quality
Market Cap
$75.75B
Volume
1.18M
52W Range
$323.73 - $412.97
Target Price
$413.74
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $11.7B | $9.4B | $10.0B | $10.8B | $11.0B | $11.1B | $12.2B | $12.5B | $13.4B | $15.7B | ||
| Total Revenue | $11.7B | $9.4B | $10.0B | $10.8B | $11.0B | $11.1B | $12.2B | $12.5B | $13.4B | $15.7B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-3.0B | $-1.0B | $-1.3B | $-2.1B | $-1.8B | $5.9B | -- | -- | -- | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $14.7B | $10.4B | $11.3B | $12.9B | $12.8B | $5.2B | -- | -- | -- | -- | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $6.8B | $6.7B | $7.7B | $7.1B | $7.1B | $6.8B | -- | -- | -- | -- | ||
| Selling, General & Administrative | -- | $729.0M | $767.0M | $854.0M | $833.0M | $735.0M | $26.0M | $289.0M | $294.0M | -- | ||
| General & Administrative Expenses | $-70.0M | $729.0M | $767.0M | $854.0M | $833.0M | $735.0M | $26.0M | -- | $294.0M | -- | ||
| Salaries & Wages | $6.8B | $5.7B | $6.0B | $6.1B | $6.1B | $5.9B | $6.7B | $6.5B | $7.4B | $8.3B | ||
| Depreciation & Amortization | $229.0M | $319.0M | $891.0M | $176.0M | $172.0M | $167.0M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $229.0M | $319.0M | $891.0M | $176.0M | $172.0M | $167.0M | $179.0M | $151.0M | $167.0M | $183.0M | ||
| Amortization | $-77.0M | $157.0M | $704.0M | $-2.0M | $15.0M | $22.0M | $105.0M | -- | -- | -- | ||
| Amortization Of Deferred Acquisition Costs | -- | -- | -- | -- | -- | -- | $327.0M | -- | -- | -- | ||
| Other Operating Expenses | $-53.0M | $-20.0M | $-12.0M | $-10.0M | $-12.0M | $-7.0M | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $1.8B | $1.6B | $1.1B | $1.5B | $2.2B | $2.8B | $2.1B | $3.7B | $3.8B | $3.8B | ||
| EBITDA | $2.5B | $2.0B | $1.9B | $2.3B | $2.7B | $3.2B | -- | -- | -- | -- | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $273.0M | $282.0M | $282.0M | $278.0M | $307.0M | $334.0M | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-273.0M | $-282.0M | $-282.0M | $-278.0M | $-307.0M | $-334.0M | -- | -- | -- | -- | ||
| Gain on Sale of Securities | $-24.0M | $-14.0M | $2.0M | $-49.0M | $-34.0M | $-10.0M | -- | -- | -- | -- | ||
| Other Income/Expense | $-114.0M | $-45.0M | $98.0M | $20.0M | $-9.0M | $-19.0M | $325.0M | $634.0M | $697.0M | $191.0M | ||
| Other Special Charges | $114.0M | $45.0M | $-98.0M | $-20.0M | $9.0M | $19.0M | -- | -- | -- | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | -- | -- | $451.0M | -- | -- | -- | -- | -- | ||
| Special Income Charges | -- | $34.0M | $5.0M | $2.0M | $-451.0M | -- | -- | -- | $135.0M | $389.0M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $2.0B | $1.7B | $967.0M | $1.5B | $2.2B | $2.8B | -- | -- | -- | -- | ||
| Pre-Tax Income | $1.7B | $1.4B | $685.0M | $1.2B | $1.9B | $2.5B | $1.9B | $3.2B | $3.2B | $3.5B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $267.0M | $148.0M | $250.0M | $146.0M | $297.0M | $448.0M | $623.0M | $510.0M | $541.0M | $742.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $1.4B | $1.4B | $1.2B | $1.1B | $1.5B | $2.0B | $1.3B | $2.6B | $2.6B | $2.7B | ||
| Net Income (Continuing Operations) | $1.4B | $1.4B | $1.2B | $1.1B | $1.5B | $2.0B | $1.3B | $2.6B | $2.6B | $2.7B | ||
| Net Income (Discontinued Operations) | $1.4B | $1.4B | $1.2B | $1.1B | $1.5B | $2.0B | $1.3B | $2.6B | $2.6B | $2.7B | ||
| Net Income (Common Stockholders) | $1.4B | $1.4B | $1.2B | $1.1B | $1.5B | $4.9B | $1.3B | $2.6B | $2.6B | $2.7B | ||
| Normalized Income | $1.1B | $873.6M | $437.3M | $980.3M | $1.9B | $1.9B | $1.4B | -- | -- | $3.5B | ||
| TOTALS | ||||||||||||
| Total Expenses | $3.8B | $5.7B | $6.4B | $5.0B | $5.3B | $5.3B | $6.7B | $-7.3B | $-7.8B | $-9.6B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $280.8M | $268.1M | $258.5M | $245.2M | $238.6M | $231.9M | $224.7M | $211.7M | $203.5M | $211.4M | ||
| Average Shares Outstanding (Diluted) | $283.8M | $270.3M | $260.7M | $247.0M | $240.6M | $233.1M | $226.1M | $213.2M | $205.0M | $212.5M | ||
| Shares Outstanding | $270.1M | $262.6M | $246.2M | $240.0M | $231.6M | $226.0M | $213.9M | $205.1M | $198.3M | $216.0M | ||
| Basic EPS | $4.93 | $5.21 | $4.74 | $4.62 | $6.42 | $8.49 | $5.59 | $12.23 | $12.6 | $12.55 | ||
| Basic EPS (Continuing Operations) | $4.93 | $4.55 | $1.54 | $4.32 | $6.42 | $8.49 | $5.59 | $12.23 | $12.6 | $12.55 | ||
| Diluted EPS | $4.88 | $5.16 | $4.7 | $4.59 | $6.37 | $8.45 | $5.55 | $12.14 | $12.51 | $12.49 | ||
| Diluted EPS (Continuing Operations) | $4.88 | $4.51 | $1.53 | $4.29 | $6.37 | $8.45 | $5.55 | $12.14 | $12.51 | $12.49 | ||
| Dividend Per Share | $1.15 | $1.29 | $1.41 | $1.56 | $1.72 | $1.78 | $1.99 | $2.19 | $2.405 | -- | ||
| OTHER METRICS | ||||||||||||
| Basic Discontinuous Operations | -- | $0.66 | $3.2 | $0.30 | -- | -- | -- | -- | -- | -- | ||
| Commission Expenses | -- | -- | -- | -- | -- | -- | -- | $289.0M | -- | -- | ||
| Diluted Discontinuous Operations | -- | $0.65 | $3.17 | $0.30 | -- | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | $13.0M | $13.0M | $12.0M | $4.0M | $4.0M | $4.0M | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $13.0M | $13.0M | $12.0M | $4.0M | $4.0M | $4.0M | $8.0M | $10.0M | $5.0M | $10.0M | ||
| Gain On Sale Of Business | -- | -- | -- | -- | -- | $25.0M | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $-19.0M | $-7.0M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gains Loss On Disposal Of Discontinued Operations | $82.0M | $39.0M | $-16.0M | $-6.0M | $13.0M | $25.0M | -- | -- | -- | -- | ||
| Interest Income | -- | -- | -- | -- | -- | -- | $11.0M | $18.0M | $31.0M | $67.0M | ||
| Minority Interests | $-37.0M | $-34.0M | $-37.0M | $-40.0M | $-41.0M | $-49.0M | $-53.0M | $-57.0M | $-64.0M | $-66.0M | ||
| Net Income Discontinuous Operations | $82.0M | $177.0M | $828.0M | $74.0M | $-1.0M | $1.0M | -- | -- | -- | -- | ||
| Net Investment Income | -- | -- | -- | -- | -- | -- | $11.0M | $18.0M | $31.0M | $67.0M | ||
| Net Realized Gain Loss On Investments | -- | -- | -- | -- | -- | -- | -- | $4.0M | $25.0M | $-7.0M | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | $177.0M | $828.0M | $74.0M | $-1.0M | $1.0M | -- | -- | -- | -- | ||
| Other Gand A | $-70.0M | $729.0M | $767.0M | $854.0M | $833.0M | $735.0M | $26.0M | -- | $294.0M | -- | ||
| Other Write Off | $-5.0M | $-3.0M | $-3.0M | $-4.0M | $19.0M | $6.0M | -- | -- | -- | -- | ||
| Policyholder Benefits Ceded | -- | -- | -- | -- | -- | -- | -- | -- | -- | $325.0M | ||
| Policyholder Dividends | -- | -- | -- | -- | -- | -- | -- | $289.0M | $294.0M | -- | ||
| Rent And Landing Fees | $-83.0M | $343.0M | $348.0M | $370.0M | $339.0M | $291.0M | -- | -- | -- | -- | ||
| Write Down | -- | $-34.0M | $-5.0M | $-2.0M | -- | -- | -- | -- | -- | -- | ||
| Intexp | -- | -- | -- | -- | -- | -- | $322.0M | $406.0M | $484.0M | -- | ||
| Restruct | -- | -- | -- | -- | $451.0M | -- | -- | -- | $135.0M | $389.0M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | AON | $353.46 | +0.6% | 1.18M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Aon plc Class A (Ireland) Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW