Aon plc (AON)

Growth

Revenue 5Y8.41%
Revenue 3Y6.18%
EPS 5Y0.76%
EPS 3Y5.38%
Dividend 5Y8.40%
Dividend 3Y7.35%

Capital Efficiency

ROIC28.97%
ROE522.67%
ROA8.95%
ROTA9.08%

Capital Structure

Market Cap65.95B
EV77.66B
Cash692.00
Current Ratio1.03
Debt/Equity1.02
Net Debt/EBITDA2.87
Show More

Income Statement

Select a metric from the list below to chart it

Dec '85
Dec '92
Dec '99
Dec '06
Dec '13
Dec '20
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
11,815.0
12,045.0
9,480.0
9,409.0
9,998.0
10,770.0
11,013.0
11,066.0
12,193.0
12,429.0
Revenue % Chg.
2.6%
1.9%
-21.3%
-0.7%
6.3%
7.7%
2.3%
0.5%
10.2%
2.9%
Cost of Revenue
-
-
-
-
-
-
-
5,905.0
6,738.0
6,494.0
Cost of Revenue % Chg.
-
-
-
-
-
-
-
-
14.1%
-4.7%
Gross Profit
-
-
-
-
-
-
-
5,161.0
5,455.0
5,935.0
Gross Profit % Chg.
-
-
-
-
-
-
-
-
5.7%
12.8%
Gross Profit Margin
-
-
-
-
-
-
-
46.6%
44.7%
47.8%
Gross Profit Margin % Chg.
-
-
-
-
-
-
-
-
-4.1%
9.6%
Selling, General, & Admin Expenses
3,199.0
3,065.0
2,997.0
2,807.0
2,039.0
2,354.0
2,226.0
1,967.0
3,039.0
2,029.0
Selling, General, & Admin Expenses % Chg.
-0.3%
-4.2%
-2.2%
-6.3%
-27.4%
15.4%
-5.4%
-11.6%
54.5%
-34.5%
Other Expenses
-
-
-
-
891.0
769.0
555.0
413.0
326.0
278.0
Other Expenses % Chg.
-
-
-
-
-
-13.7%
-27.8%
-25.6%
-21.1%
-16.8%
Operating Income
1,671.0
1,966.0
1,848.0
1,906.0
979.0
1,544.0
2,169.0
2,781.0
2,090.0
3,631.0
Operating Income % Chg.
4.7%
17.7%
-6.0%
3.1%
-48.6%
57.7%
40.5%
28.2%
-24.8%
98.5%
Operating Income Margin
14.1%
16.3%
19.5%
20.3%
9.8%
14.3%
19.7%
25.1%
17.1%
29.2%
Operating Income Margin % Chg.
2.0%
15.4%
19.4%
3.9%
-51.7%
46.4%
37.4%
27.6%
-31.8%
92.9%
Total Other Income/Expenses Net
-133.0
-201.0
-420.0
-505.0
-294.0
-298.0
-298.0
-316.0
-159.0
-148.0
Total Other Income/Expenses Net % Chg.
38.1%
51.1%
109.0%
20.2%
41.8%
1.4%
-
6.0%
49.7%
51.9%
Income Before Tax
1,538.0
1,765.0
1,428.0
1,401.0
685.0
1,246.0
1,871.0
2,465.0
1,931.0
3,483.0
Income Before Tax % Chg.
11.4%
14.8%
-19.1%
-1.9%
-51.1%
81.9%
50.2%
31.7%
-21.7%
129.0%
Income Before Tax Margin
13.0%
14.7%
15.1%
14.9%
6.9%
11.6%
17.0%
22.3%
15.8%
28.0%
Income Before Tax Margin % Chg.
8.5%
12.6%
2.8%
-1.2%
-54.0%
68.9%
46.8%
31.1%
-28.9%
122.5%
Income Tax Expense
390.0
334.0
267.0
239.0
250.0
146.0
297.0
448.0
623.0
630.0
Income Tax Expense % Chg.
8.3%
-14.4%
-20.1%
-10.5%
4.6%
-41.6%
103.4%
50.8%
39.1%
14.1%
Net Income
1,113.0
1,397.0
1,385.0
1,396.0
1,226.0
1,134.0
1,532.0
1,969.0
1,255.0
2,795.0
Net Income % Chg.
12.1%
25.5%
-0.9%
0.8%
-12.2%
-7.5%
35.1%
28.5%
-36.3%
205.1%
Net Income Margin
9.4%
11.6%
14.6%
14.8%
12.3%
10.5%
13.9%
17.8%
10.3%
22.5%
Net Income Margin % Chg.
9.2%
23.1%
26.0%
1.6%
-17.4%
-14.1%
32.1%
27.9%
-42.2%
196.5%
Weighted Avg. Shares Out
311.8
295.3
280.9
267.9
258.5
245.2
238.6
231.9
231.9
215.7
Weighted Avg. Shares Out % Chg.
-4.9%
-5.3%
-4.9%
-4.6%
-3.5%
-5.1%
-2.7%
-2.8%
-
-5.1%
EPS
3.6
4.7
4.9
5.2
4.7
4.6
6.4
8.5
5.4
12.9
EPS % Chg.
17.8%
32.5%
4.2%
5.7%
-9.0%
-2.5%
39.0%
32.2%
-36.3%
222.8%
Weighted Avg. Shares Out Dil
315.4
299.6
283.8
270.3
260.7
247.0
240.6
233.1
233.1
217.4
Weighted Avg. Shares Out Dil % Chg.
-5.2%
-5.0%
-5.3%
-4.8%
-3.6%
-5.3%
-2.6%
-3.1%
-
-4.7%
EPS Diluted
3.5
4.7
4.9
5.2
4.7
4.6
6.4
8.5
5.4
12.8
EPS Diluted % Chg.
18.1%
32.0%
4.7%
5.7%
-8.9%
-2.3%
38.8%
32.7%
-36.3%
224.1%
Interest Income
9.0
10.0
14.0
9.0
27.0
5.0
8.0
6.0
11.0
17.0
Interest Income % Chg.
-10.0%
11.1%
40.0%
-35.7%
200.0%
-81.5%
60.0%
-25.0%
83.3%
70.0%
Interest Expense
210.0
255.0
273.0
282.0
282.0
278.0
307.0
334.0
322.0
381.0
Interest Expense % Chg.
-7.9%
21.4%
7.1%
3.3%
-
-1.4%
10.4%
8.8%
-3.6%
19.4%
EBIT
1,337.0
1,520.0
1,169.0
1,128.0
430.0
973.0
1,572.0
2,137.0
1,620.0
3,119.0
EBIT % Chg.
15.0%
13.7%
-23.1%
-3.5%
-61.9%
126.3%
61.6%
35.9%
-24.2%
157.3%
EBIT Margin
11.3%
12.6%
12.3%
12.0%
4.3%
9.0%
14.3%
19.3%
13.3%
25.1%
EBIT Margin % Chg.
12.0%
11.5%
-2.3%
-2.8%
-64.1%
110.1%
58.0%
35.3%
-31.2%
150.1%
Depreciation & Amortization
635.0
594.0
543.0
509.0
891.0
769.0
564.0
413.0
326.0
278.0
Depreciation & Amortization % Chg.
-3.1%
-6.5%
-8.6%
-6.3%
75.0%
-13.7%
-26.7%
-26.8%
-21.1%
-16.8%
EBITDA
1,972.0
2,114.0
1,712.0
1,637.0
1,321.0
1,742.0
2,136.0
2,550.0
1,946.0
3,397.0
EBITDA % Chg.
8.5%
7.2%
-19.0%
-4.4%
-19.3%
31.9%
22.6%
19.4%
-23.7%
119.7%
EBITDA Margin
16.7%
17.6%
18.1%
17.4%
13.2%
16.2%
19.4%
23.0%
16.0%
27.3%
EBITDA Margin % Chg.
5.7%
5.2%
2.9%
-3.7%
-24.1%
22.4%
19.9%
18.8%
-30.7%
113.5%