Financhill
Buy
65

AON Quote, Financials, Valuation and Earnings

Last price:
$355.00
Seasonality move :
4.45%
Day range:
$348.00 - $356.77
52-week range:
$323.73 - $412.97
Dividend yield:
0.82%
P/E ratio:
28.47x
P/S ratio:
4.52x
P/B ratio:
9.62x
Volume:
827K
Avg. volume:
1.1M
1-year change:
-0.84%
Market cap:
$76.4B
Revenue:
$15.7B
EPS (TTM):
$12.49
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.1B $12.1B $12.5B $13.4B $15.7B
Revenue Growth (YoY) 0.7% 9.91% 2.75% 7.35% 17.51%
 
Cost of Revenues $1.1B $1.1B $1.1B $1.1B $1.6B
Gross Profit $9.9B $11B $11.4B $12.3B $14.2B
Gross Profit Margin 89.62% 90.7% 91.49% 91.91% 90.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7M $131M $54M -$200M $91M
Operating Expenses $7.1B $9B $7.7B $8.2B $9.9B
Operating Income $2.8B $2B $3.7B $4.1B $4.3B
 
Net Interest Expenses $333M $322M $406M $484M $789M
EBT. Incl. Unusual Items $2.5B $1.9B $3.2B $3.2B $3.5B
Earnings of Discontinued Ops. $1M -- -- -- --
Income Tax Expense $448M $623M $510M $541M $742M
Net Income to Company $2B $1.3B $2.6B $2.6B $2.7B
 
Minority Interest in Earnings $49M $53M $57M $64M $66M
Net Income to Common Excl Extra Items $2B $1.3B $2.6B $2.6B $2.7B
 
Basic EPS (Cont. Ops) $8.49 $5.59 $12.23 $12.60 $12.55
Diluted EPS (Cont. Ops) $8.45 $5.55 $12.14 $12.51 $12.49
Weighted Average Basic Share $231.9M $224.7M $211.7M $203.5M $211.4M
Weighted Average Diluted Share $233.1M $226.1M $213.2M $205M $212.5M
 
EBITDA $3.2B $2.4B $4B $4.4B $5B
EBIT $2.8B $2B $3.7B $4.1B $4.3B
 
Revenue (Reported) $11.1B $12.1B $12.5B $13.4B $15.7B
Operating Income (Reported) $2.8B $2B $3.7B $4.1B $4.3B
Operating Income (Adjusted) $2.8B $2B $3.7B $4.1B $4.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.7B $2.7B $2.9B $3.7B $4B
Revenue Growth (YoY) 11.88% -0.67% 10.28% 26.63% 7.36%
 
Cost of Revenues $320M $275M $271M $450M $465M
Gross Profit $2.4B $2.4B $2.7B $3.3B $3.5B
Gross Profit Margin 88.08% 89.69% 90.78% 87.91% 88.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $5M $19M -$9M -$20M --
Operating Expenses $3.2B $1.8B $2B $2.6B $2.7B
Operating Income -$820M $561M $684M $694M $848M
 
Net Interest Expenses $80M $103M $119M $213M $206M
EBT. Incl. Unusual Items -$868M $510M $560M $449M $597M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23M $92M $93M $94M $127M
Net Income to Company -$891M $418M $467M $355M $470M
 
Minority Interest in Earnings $9M $10M $11M $12M $12M
Net Income to Common Excl Extra Items -$891M $418M $467M $355M $470M
 
Basic EPS (Cont. Ops) -$3.99 $1.93 $2.25 $1.58 $2.12
Diluted EPS (Cont. Ops) -$3.99 $1.92 $2.23 $1.57 $2.11
Weighted Average Basic Share $225.4M $210.9M $202.9M $217.4M $215.7M
Weighted Average Diluted Share $225.4M $212.6M $204.6M $218.4M $216.7M
 
EBITDA -$728M $632M $746M $915M $1.1B
EBIT -$820M $561M $684M $694M $848M
 
Revenue (Reported) $2.7B $2.7B $2.9B $3.7B $4B
Operating Income (Reported) -$820M $561M $684M $694M $848M
Operating Income (Adjusted) -$820M $561M $684M $694M $848M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.1B $12.4B $13.2B $15B $17.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.1B $1.1B $1.4B $1.9B
Gross Profit $10.9B $11.3B $12.1B $13.6B $15.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$21M $223M -$59M -$106M --
Operating Expenses $9.1B $7.7B $8B $9.6B $10.6B
Operating Income $1.8B $3.7B $4.1B $4.1B $4.6B
 
Net Interest Expenses $319M $381M $470M $706M $832M
EBT. Incl. Unusual Items $1.5B $3.5B $3.3B $3.2B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $552M $630M $482M $687M $661M
Net Income to Company $969M $2.9B $2.8B $2.5B $2.8B
 
Minority Interest in Earnings $53M $58M $64M $57M $62M
Net Income to Common Excl Extra Items $969M $2.9B $2.8B $2.5B $2.8B
 
Basic EPS (Cont. Ops) $3.98 $12.97 $13.24 $11.91 $12.57
Diluted EPS (Cont. Ops) $3.94 $12.88 $13.15 $11.84 $12.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $3.9B $4.3B $4.6B $5.6B
EBIT $1.8B $3.7B $4.1B $4.1B $4.6B
 
Revenue (Reported) $12.1B $12.4B $13.2B $15B $17.1B
Operating Income (Reported) $1.8B $3.7B $4.1B $4.1B $4.6B
Operating Income (Adjusted) $1.8B $3.7B $4.1B $4.1B $4.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.1B $9.3B $10B $11.6B $13B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $860M $789M $809M $1.1B $1.4B
Gross Profit $8.2B $8.5B $9.2B $10.5B $11.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$12M $80M -$33M $61M -$114M
Operating Expenses $7.1B $5.8B $6.2B $7.4B $8.1B
Operating Income $1.1B $2.7B $3B $3.1B $3.5B
 
Net Interest Expenses $237M $296M $360M $582M $625M
EBT. Incl. Unusual Items $895M $2.4B $2.6B $2.6B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $460M $467M $439M $585M $504M
Net Income to Company $435M $2B $2.1B $2B $2B
 
Minority Interest in Earnings $43M $48M $55M $48M $44M
Net Income to Common Excl Extra Items $435M $2B $2.1B $2B $2B
 
Basic EPS (Cont. Ops) $1.70 $9.03 $10.08 $9.42 $9.26
Diluted EPS (Cont. Ops) $1.67 $8.98 $10.01 $9.38 $9.21
Weighted Average Basic Share $679.5M $639.5M $613.7M $629M $648.3M
Weighted Average Diluted Share $681.5M $643.7M $618M $631.8M $651.9M
 
EBITDA $1.3B $2.9B $3.2B $3.6B $4.2B
EBIT $1.1B $2.7B $3B $3.1B $3.5B
 
Revenue (Reported) $9.1B $9.3B $10B $11.6B $13B
Operating Income (Reported) $1.1B $2.7B $3B $3.1B $3.5B
Operating Income (Adjusted) $1.1B $2.7B $3B $3.1B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $836M $1.1B $1.1B $1.3B
Short Term Investments $308M $292M $452M $369M $10.5B
Accounts Receivable, Net $3.1B $3.1B $3B $3.3B $3.8B
Inventory -- -- -- -- --
Prepaid Expenses $111M $137M $109M $100M $135M
Other Current Assets $79M $165M $108M $137M $156M
Total Current Assets $18.7B $19B $20.7B $21.7B $23.4B
 
Property Plant And Equipment $1.6B $1.4B $1.3B $1.3B $1.4B
Long-Term Investments $74M $64M $60M $45M $90M
Goodwill $8.7B $8.4B $8.3B $8.4B $15.2B
Other Intangibles $640M $492M $447M $234M $6.7B
Other Long-Term Assets $138M $111M $112M $140M $602M
Total Assets $32.1B $31.9B $32.7B $34B $49B
 
Accounts Payable $2B $2.2B $2.1B $2.3B $2.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $448M $1.2B $945M $1.2B $751M
Current Portion Of Capital Lease Obligations $234M $213M $186M $182M $191M
Other Current Liabilities $14.4B $15B $16.6B $17.4B $18.6B
Total Current Liabilities $17.4B $19.1B $20.3B $21.7B $23B
 
Long-Term Debt $8.2B $9B $10.5B $10.6B $17B
Capital Leases -- -- -- -- --
Total Liabilities $28.5B $30.8B $33.1B $34.7B $42.5B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$3.9B -$3.9B -$4.6B -$4.4B -$4.7B
Common Equity $3.5B $1.1B -$529M -$826M $6.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $88M $97M $100M $84M $309M
Total Equity $3.6B $1.2B -$429M -$742M $6.4B
 
Total Liabilities and Equity $32.1B $31.9B $32.7B $34B $49B
Cash and Short Terms $1.2B $836M $1.1B $1.1B $1.3B
Total Debt $8.7B $10.4B $11.5B $11.3B $17.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $919M $943M $983M $1.3B $1.3B
Short Term Investments $310M -- $7.4B $196M --
Accounts Receivable, Net $3.1B $3B $3.3B $4B --
Inventory -- -- -- -- --
Prepaid Expenses $146M $123M $147M $172M --
Other Current Assets $95M $120M $141M $203M --
Total Current Assets $18.7B $19.2B $21.1B $23.7B $26.6B
 
Property Plant And Equipment $1.4B $1.2B $1.3B $1.4B $1.4B
Long-Term Investments $65M $62M $45M $87M $163M
Goodwill $8.5B $8B $8.2B $15.6B --
Other Intangibles $529M $456M $252M $6.8B --
Other Long-Term Assets $119M $101M $134M $194M --
Total Assets $31.8B $31.2B $33.1B $49.9B $51.6B
 
Accounts Payable $2B $1.8B $1.7B $2.6B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $711M $1.3B -- --
Current Portion Of Capital Lease Obligations $217M $180M $181M $199M --
Other Current Liabilities $14.8B $15.5B $17B $18.8B --
Total Current Liabilities $17.5B $18.7B $20.7B $22.1B $25.1B
 
Long-Term Debt $9.1B $10.8B $10.6B $17.8B $15.7B
Capital Leases -- -- -- -- --
Total Liabilities $29.5B $31.9B $33.6B $43.3B $43.4B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$3.9B -$4.9B -$4.6B -$4.1B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $90M $113M $100M $309M $260M
Total Equity $2.3B -$670M -$486M $6.6B $8.2B
 
Total Liabilities and Equity $31.8B $31.2B $33.1B $49.9B $51.6B
Cash and Short Terms $919M $943M $983M $1.3B $1.3B
Total Debt $9.5B $11.7B $11.8B $18B $17.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2B $1.3B $2.6B $2.6B $2.7B
Depreciation & Amoritzation $413M $326M $264M $256M $686M
Stock-Based Compensation $312M $449M $397M $438M $474M
Change in Accounts Receivable -$1B -$119M -$96M -$188M -$312M
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B $2.2B $3.2B $3.4B $3B
 
Capital Expenditures $141M $137M $196M $252M $218M
Cash Acquisitions $368M $14M $162M $35M $3.5B
Cash From Investing -$679M $49M -$449M -$188M -$2.8B
 
Dividends Paid (Ex Special Dividend) $412M $447M $463M $489M $562M
Special Dividend Paid
Long-Term Debt Issued $4.2B $1.5B $2B $744M $7.9B
Long-Term Debt Repaid -$3.9B -$413M -$500M -$350M -$4.9B
Repurchase of Common Stock $1.8B $3.5B $3.2B $2.7B $1B
Other Financing Activities $281M $258M $416M -$115M -$128M
Cash From Financing -$2.1B -$1.9B -$1.8B -$2.9B $796M
 
Beginning Cash (CF) $884M $544M $690M $778M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $94M $72M $431M $646M $611M
Ending Cash (CF) $1.1B $381M $572M $1.7B $1.3B
 
Levered Free Cash Flow $2.6B $2B $3B $3.2B $2.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$891M $418M $467M $355M $470M
Depreciation & Amoritzation $92M $71M $62M $221M $240M
Stock-Based Compensation $130M $93M $95M $114M $106M
Change in Accounts Receivable $2.4B $528M $414M $575M $560M
Change in Inventories -- -- -- -- --
Cash From Operations -$94M $1B $1B $1B $1.1B
 
Capital Expenditures $32M $58M $58M $62M $69M
Cash Acquisitions $3M $11M $10M $231M $133M
Cash From Investing -$89M -$84M -$76M $29M -$94M
 
Dividends Paid (Ex Special Dividend) $116M $118M $125M $147M $160M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $986M $496M -- -- --
Long-Term Debt Repaid -$13M -- -- -$550M --
Repurchase of Common Stock $1.3B $1.2B $850M $300M $250M
Other Financing Activities $367M $513M -$160M $264M --
Cash From Financing -$258M -$302M -$1.2B -$699M -$768M
 
Beginning Cash (CF) $609M $692M $808M $1.1B $1.1B
Foreign Exchange Rate Adjustment -$41M -$656M -$260M $379M -$90M
Additions / Reductions -$482M $4M -$455M $722M $196M
Ending Cash (CF) $86M $40M $93M $2.2B $1.2B
 
Levered Free Cash Flow -$126M $988M $985M $951M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $969M $2.9B $2.8B $2.5B $2.8B
Depreciation & Amoritzation $334M $278M $251M $521M $965M
Stock-Based Compensation $451M $407M $414M $478M $485M
Change in Accounts Receivable $106M -$545M -$240M -$282M -$270M
Change in Inventories -- -- -- -- --
Cash From Operations $2B $3.1B $3.2B $3.1B $3.3B
 
Capital Expenditures $124M $161M $273M $212M $244M
Cash Acquisitions $3M $165M $26M $3B $771M
Cash From Investing $20M -$44M -$188M -$2.5B -$939M
 
Dividends Paid (Ex Special Dividend) $440M $459M $482M $539M $614M
Special Dividend Paid
Long-Term Debt Issued $999M $2.5B $744M $7.9B --
Long-Term Debt Repaid -$438M -- -- -- --
Repurchase of Common Stock $2.3B $4.5B $2.6B $1.6B $950M
Other Financing Activities $981M $534M $53M -$434M --
Cash From Financing -$2.3B -$883M -$2.7B -$99M -$1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$212M $897M $849M $999M $477M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.9B $2.9B $2.9B $2.9B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $435M $2B $2.1B $2B $2B
Depreciation & Amoritzation $250M $202M $189M $454M $733M
Stock-Based Compensation $346M $304M $321M $361M $372M
Change in Accounts Receivable $280M -$146M -$290M -$384M -$342M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $2.2B $2.2B $1.8B $2.1B
 
Capital Expenditures $102M $126M $203M $163M $189M
Cash Acquisitions $3M $154M $18M $3B $276M
Cash From Investing -$116M -$209M $52M -$2.3B -$362M
 
Dividends Paid (Ex Special Dividend) $335M $347M $366M $416M $468M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $999M $2B $744M $7.9B --
Long-Term Debt Repaid -$413M -- -- -$4.9B -$300M
Repurchase of Common Stock $1.5B $2.5B $2B $800M $750M
Other Financing Activities $669M $945M $582M $263M $222M
Cash From Financing -$1.4B -$339M -$1.2B $1.6B -$1.1B
 
Beginning Cash (CF) $2.5B $2B $2.9B $3.1B $3.1B
Foreign Exchange Rate Adjustment -$30M -$1.1B -$57M $177M $606M
Additions / Reductions -$275M $550M $968M $1.3B $1.2B
Ending Cash (CF) $2.2B $1.5B $3.8B $4.6B $4.9B
 
Levered Free Cash Flow $1.1B $2.1B $2B $1.7B $1.9B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 4.05% over the past day.

Buy
52
ABVX alert for Dec 23

Abivax SA [ABVX] is up 0.41% over the past day.

Buy
60
ZBIO alert for Dec 23

Zenas BioPharma, Inc. [ZBIO] is up 1.02% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock