MMC
Marsh & McLennan Companies Inc.
$205.81
-$0.63(-0.31%)
55
Overall
75
Value
36
Tech
--
Quality
Market Cap
$101.48B
Volume
2.40M
52W Range
$196.27 - $248.00
Target Price
$234.58
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 | $12.9B | $13.2B | $14.0B | $14.9B | $16.7B | $17.2B | $19.8B | $20.7B | $22.7B | $24.5B | ||
| Total Revenue | $12.9B | $13.2B | $14.0B | $14.9B | $16.7B | $17.2B | $19.8B | $20.7B | $22.7B | $24.5B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $12.9B | $13.2B | $14.0B | -- | -- | -- | -- | -- | -- | -- | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $10.5B | $10.5B | $11.4B | -- | -- | -- | -- | -- | -- | -- | ||
| Selling, General & Administrative | -- | -- | -- | $34.0M | $32.0M | $47.0M | $46.0M | $17.0M | $17.0M | $31.0M | ||
| General & Administrative Expenses | -- | $22.0M | $23.0M | $26.0M | $32.0M | $47.0M | $46.0M | $17.0M | $17.0M | -- | ||
| Salaries & Wages | $7.3B | $7.5B | $7.9B | $8.6B | $9.7B | $10.1B | $11.4B | $12.1B | $13.1B | $14.0B | ||
| Depreciation & Amortization | $423.0M | $438.0M | $481.0M | $494.0M | $647.0M | $741.0M | $747.0M | $719.0M | $713.0M | -- | ||
| Depreciation & Amortization | $423.0M | $438.0M | $481.0M | $494.0M | $647.0M | $741.0M | $747.0M | -- | $370.0M | $369.0M | ||
| Amortization | $7.9B | $8.4B | $9.1B | $10.6B | $15.9B | $16.8B | $17.8B | $17.9B | $343.0M | $377.0M | ||
| Amortization Of Deferred Acquisition Costs | -- | -- | -- | $-215.0M | -- | -- | -- | -- | -- | -- | ||
| Other Operating Expenses | $3.1B | $3.1B | $3.3B | -- | -- | -- | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $2.4B | $2.7B | $2.7B | $2.8B | $2.7B | $3.1B | $4.3B | $4.3B | $5.3B | $5.8B | ||
| EBITDA | $2.9B | $3.1B | $3.4B | -- | -- | -- | -- | -- | -- | -- | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $163.0M | $189.0M | $237.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Intinc | $13.0M | $5.0M | $9.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-150.0M | $-184.0M | $-228.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Gain on Sale of Securities | $38.0M | $1.0M | $15.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $-38.0M | $-1.0M | $-14.4B | $-17.8B | $-12.0M | -- | -- | $256.0M | $-239.0M | $700.0M | ||
| Other Special Charges | $135.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-1.6B | $-1.8B | $-1.5B | -- | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | $1.6B | $1.8B | $1.5B | $1.3B | $1.9B | $2.0B | $3.2B | $3.0B | $301.0M | -- | ||
| Impairment of Capital Assets | -- | -- | -- | -- | -- | $-257.0M | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $2.5B | $2.7B | $2.9B | -- | -- | -- | -- | -- | -- | -- | ||
| Pre-Tax Income | $2.3B | $2.5B | $2.6B | $2.2B | $2.4B | $2.8B | $4.2B | $4.1B | $5.0B | $5.5B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $671.0M | $685.0M | $1.1B | $574.0M | $666.0M | $747.0M | $1.0B | $995.0M | $1.2B | $1.4B | ||
| NET INCOME | ||||||||||||
| Net Income | $1.6B | $1.8B | $1.5B | $1.6B | $1.7B | $2.0B | $3.1B | $3.0B | $3.8B | $4.1B | ||
| Net Income (Continuing Operations) | $1.6B | $1.8B | $1.5B | $1.7B | $1.8B | $2.0B | $3.2B | $3.1B | $3.8B | $4.1B | ||
| Net Income (Discontinued Operations) | $1.6B | $1.8B | $1.5B | $1.6B | $1.7B | $2.0B | $3.1B | $3.0B | $3.8B | $4.1B | ||
| Net Income (Common Stockholders) | $1.6B | $1.8B | $1.5B | $1.6B | $1.7B | $2.0B | $3.1B | $3.0B | $3.8B | $4.1B | ||
| Normalized Income | $-13.7B | $-13.9B | $-14.2B | -- | -- | $2.0B | -- | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $10.5B | $10.5B | $11.4B | $-12.2B | $-14.0B | $10.1B | $11.4B | $16.4B | $-17.5B | $-18.6B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $531.0M | $519.0M | $513.0M | $506.0M | $506.0M | $506.0M | $507.0M | $499.0M | $494.0M | $492.0M | ||
| Average Shares Outstanding (Diluted) | $536.0M | $524.0M | $519.0M | $511.0M | $511.0M | $512.0M | $513.0M | $505.0M | $499.0M | $496.0M | ||
| Shares Outstanding | $521.2M | $515.0M | $507.6M | $505.1M | $503.9M | $508.2M | $502.8M | $494.6M | $491.7M | $491.1M | ||
| Basic EPS | $6.02 | $6.82 | $5.82 | $6.52 | $6.88 | $3.98 | $6.2 | $6.11 | $7.6 | $8.26 | ||
| Basic EPS (Continuing Operations) | $6.02 | $6.82 | $5.82 | $6.52 | $6.88 | $3.98 | $6.2 | $6.11 | $7.6 | $8.26 | ||
| Diluted EPS | $5.96 | $6.76 | $5.74 | $6.46 | $6.82 | $3.94 | $6.13 | $6.04 | $7.53 | $8.18 | ||
| Diluted EPS (Continuing Operations) | $5.96 | $6.76 | $5.74 | $6.46 | $6.82 | $3.94 | $6.13 | $6.04 | $7.53 | $8.18 | ||
| Dividend Per Share | -- | -- | -- | $1.58 | $1.74 | $1.84 | $2 | $2.25 | $2.6 | $3.05 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | $14.0M | $3.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Ceded Premiums | -- | -- | -- | $215.0M | -- | -- | -- | -- | $578.0M | -- | ||
| Commission Expenses | -- | -- | -- | -- | -- | -- | -- | $-235.0M | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | -- | $17.0M | $12.0M | -- | -- | -- | -- | -- | ||
| Gain On Sale Of Business | -- | $6.0M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | $-10.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Interest Income | -- | -- | -- | $11.0M | $39.0M | $7.0M | $2.0M | $15.0M | $78.0M | $83.0M | ||
| Minority Interests | $-37.0M | $-27.0M | $-20.0M | $-20.0M | $-31.0M | $-30.0M | $-31.0M | $-37.0M | $-46.0M | $-57.0M | ||
| Net Income Discontinuous Operations | $-5.0M | -- | $2.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Net Investment Income | -- | -- | -- | $11.0M | $29.0M | $-15.0M | $63.0M | $36.0M | $83.0M | $95.0M | ||
| Net Premiums Written | -- | -- | -- | $215.0M | -- | -- | -- | -- | $578.0M | -- | ||
| Net Realized Gain Loss On Investments | -- | -- | -- | $54.0M | $-10.0M | $-22.0M | $61.0M | $21.0M | $5.0M | $12.0M | ||
| Other Gain Loss From Disposition Of Discontinued Operations | $5.0M | -- | $2.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | -- | $22.0M | $23.0M | $26.0M | $32.0M | $47.0M | $46.0M | $17.0M | $17.0M | -- | ||
| Property Liability Insurance Claims | -- | -- | -- | -- | -- | $-257.0M | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-14.0M | $-9.0M | $-8.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Total Premiums Earned | -- | -- | -- | $-215.0M | -- | -- | -- | -- | $-578.0M | -- | ||
| Intexp | -- | -- | -- | $290.0M | $524.0M | $515.0M | $444.0M | $469.0M | $578.0M | -- | ||
| Othspecchg | -- | -- | -- | -- | $-265.0M | -- | -- | -- | -- | -- | ||
| Restruct | $-1.6B | $-1.8B | $-1.5B | $161.0M | $112.0M | $89.0M | $70.0M | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MMC | $205.81 | -0.3% | 2.40M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Marsh & McLennan Companies Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW