Detailed financial statements for Aon plc (AON): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year: ten fiscal years free and up to 20 with Premium.
Aon plc operates as a professional services firm in the United States, rest of the Americas, the United Kingdom, Ireland, rest of Europe, the Middle East, Africa, and the Asia Pacific. It operates through Risk Capital and Human Capital segments.
Analysis Summary
Aon plc reported revenue of $17.18B in the most recent fiscal year, growing at a 5-year CAGR of 9.2%. Net income reached $3.69B, with a 13.4% 5-year CAGR.
Trailing-twelve-month margins: gross margin 83.1%, operating margin 27.0%, net margin 22.2%. Free cash flow grew at 4.0% CAGR over 5 years.
At $321.64 (closing price, October 29, 2026), AON trades at a P/E of 17.60 and an ROE of 40.38%. Market capitalisation stands at $68.2B, placing it among large-cap names.
Balance sheet quality for AON: current ratio of 1.1, net debt of $13.73B. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Cash flow quality is decent: free cash flow of $3.22B represents 87% conversion of reported net income. High conversion (above 90%) suggests earnings translate cleanly into cash; lower conversion may indicate working capital tightness or accounting timing differences.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $9.41B | $10.00B | $10.77B | $11.01B | $11.07B | $12.19B | $12.48B | $13.38B | $15.70B | $17.18B |
| Cost of Revenue | $5.51B | $6.00B | $6.10B | $6.05B | $5.91B | $6.74B | $6.48B | $6.90B | $8.28B | $8.98B |
| Gross Profit | $3.90B | $4.00B | $4.67B | $4.96B | $5.16B | $5.46B | $6.00B | $6.47B | $7.42B | $8.20B |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $1.55B | $1.71B | $1.87B | $1.72B | $1.51B | $2.54B | $1.74B | $1.86B | $2.01B | $1.56B |
| Operating Expenses | $2.08B | $2.93B | $3.12B | $2.79B | $2.38B | $3.37B | $2.33B | $2.69B | $3.58B | $3.85B |
| Operating Income | $1.81B | $1.06B | $1.54B | $2.17B | $2.78B | $2.09B | $3.67B | $3.79B | $3.83B | $4.34B |
| EBITDA | $2.00B | $1.86B | $2.29B | $2.74B | $3.21B | $2.58B | $3.83B | $3.91B | $4.94B | $5.35B |
| Interest Expense | $282.0M | $282.0M | $278.0M | $307.0M | $334.0M | $322.0M | $406.0M | $484.0M | $788.0M | $815.0M |
| Pre-tax Income | $1.40B | $685.0M | $1.25B | $1.87B | $2.47B | $1.93B | $3.16B | $3.17B | $3.46B | $4.76B |
| Income Tax | $148.0M | $250.0M | $146.0M | $297.0M | $448.0M | $623.0M | $510.0M | $541.0M | $742.0M | $1.01B |
| Net Income | $1.40B | $1.23B | $1.13B | $1.53B | $1.97B | $1.25B | $2.59B | $2.56B | $2.65B | $3.69B |
| EPS | $5.21 | $4.74 | $4.62 | $6.42 | $8.49 | $5.59 | $12.23 | $12.60 | $12.55 | $17.13 |
| EPS (Diluted) | $5.16 | $4.70 | $4.59 | $6.37 | $8.45 | $5.55 | $12.14 | $12.51 | $12.49 | $17.02 |
| Shares Outstanding (Diluted) | 270.3 M | 260.7 M | 247.0 M | 240.6 M | 233.1 M | 226.1 M | 213.2 M | 205.0 M | 212.5 M | 216.5 M |
Income Statement (Quarterly)
| Year | 2025-Q4 | 2026-Q1 | 2026-Q2 | 2026-Q3 |
|---|---|---|---|---|
| Revenue | $4.30B | $5.03B | $4.25B | $4.10B |
| Gross Profit | $3.59B | $4.41B | $4.87B | $1.83B |
| Operating Income | $1.34B | $1.81B | $823.0M | $809.0M |
| EBITDA | $2.63B | $1.93B | $1.12B | $1.04B |
| Net Income | $1.69B | $1.21B | $551.0M | $476.0M |
| EPS | $7.87 | $5.66 | $2.59 | $2.24 |
| EPS (Diluted) | $7.82 | $5.63 | $2.59 | $2.23 |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $431.0M | $756.0M | $656.0M | $790.0M | $884.0M | $544.0M | $690.0M | $778.0M | $1.08B | $1.20B |
| Short-term Investments | $290.0M | $529.0M | $172.0M | $138.0M | $308.0M | $292.0M | $452.0M | $369.0M | $10.54B | $1.60B |
| Receivables | $2.21B | $2.62B | $2.88B | $3.20B | $3.17B | $3.15B | $3.11B | $3.29B | $11.09B | $14.82B |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | $13.15B | $13.68B | $14.37B | $16.48B | $18.68B | $19.03B | $20.72B | $21.70B | $23.43B | $25.77B |
| Property, Plant & Equipment | $765.0M | $564.0M | $588.0M | $1.55B | $1.60B | $1.31B | $1.26B | $1.31B | $1.36B | $1.38B |
| Goodwill | $8.75B | $8.36B | $8.17B | $8.16B | $8.67B | $8.43B | $8.29B | $8.41B | $15.23B | $15.80B |
| Intangible Assets | $2.22B | $1.73B | $1.15B | $783.0M | $640.0M | $492.0M | $447.0M | $234.0M | $6.74B | $5.73B |
| Total Assets | $26.61B | $26.09B | $26.42B | $29.41B | $32.11B | $31.93B | $32.70B | $33.96B | $48.97B | $50.78B |
| Accounts Payable | $1.60B | $1.96B | $1.94B | $1.94B | $2.02B | $2.19B | $2.11B | $2.26B | $2.90B | $2.86B |
| Short-term Debt | $336.0M | $299.0M | $251.0M | $712.0M | $448.0M | $1.16B | $945.0M | $1.20B | $751.0M | $589.0M |
| Total Current Liabilities | $12.49B | $12.76B | $13.30B | $15.57B | $17.42B | $19.07B | $20.31B | $21.65B | $23.00B | $23.23B |
| Long-term Debt | $5.87B | $5.67B | $5.99B | $6.63B | $7.28B | $8.23B | $9.82B | $9.99B | $16.27B | $15.30B |
| Total Liabilities | $21.08B | $21.44B | $22.20B | $25.96B | $28.52B | $30.77B | $33.13B | $34.70B | $42.53B | $41.24B |
| Retained Earnings | $3.81B | $2.30B | $2.09B | $1.25B | $1.04B | -$1.69B | -$2.77B | -$3.40B | -$2.31B | -$245.0M |
| Total Equity | $5.47B | $4.58B | $4.15B | $3.38B | $3.50B | $1.06B | -$529.0M | -$826.0M | $6.12B | $9.35B |
| Total Debt | $6.34B | $6.12B | $6.41B | $8.57B | $8.93B | $10.42B | $11.68B | $12.03B | $17.89B | $16.53B |
| Net Debt | $5.62B | $4.83B | $5.58B | $7.64B | $7.73B | $9.59B | $10.54B | $10.88B | $6.27B | $13.73B |
| Working Capital | $651.0M | $922.0M | $1.08B | $905.0M | $1.25B | -$41.0M | $417.0M | $53.0M | $437.0M | $2.55B |
Balance Sheet (Quarterly)
| Year | 2025-Q4 | 2026-Q1 | 2026-Q2 | 2026-Q3 |
|---|---|---|---|---|
| Cash & Equivalents | $1.20B | $1.18B | $1.06B | $2.02B |
| Total Assets | $50.78B | $51.43B | $53.35B | $65.14B |
| Total Liabilities | $41.24B | $41.47B | $43.64B | $54.92B |
| Total Equity | $9.35B | $9.83B | $9.66B | $10.10B |
| Total Debt | $16.53B | $15.47B | $15.87B | $28.77B |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $1.43B | $1.26B | $1.17B | $1.57B | $2.02B | $1.31B | $2.65B | $2.56B | $2.72B | $3.69B |
| Depreciation & Amortization | $319.0M | $891.0M | $769.0M | $564.0M | $413.0M | $326.0M | $264.0M | $256.0M | $686.0M | $966.0M |
| Stock-based Compensation | $331.0M | $319.0M | $338.0M | $317.0M | $312.0M | $449.0M | $397.0M | $438.0M | $474.0M | 0 |
| Change in Working Capital | $119.0M | -$984.0M | -$302.0M | -$571.0M | $57.0M | $230.0M | $48.0M | $462.0M | -$63.0M | -$192.0M |
| Operating Cash Flow | $2.33B | $734.0M | $1.69B | $1.83B | $2.78B | $2.18B | $3.22B | $3.44B | $3.04B | $3.48B |
| Capital Expenditure | -$222.0M | -$183.0M | -$240.0M | -$225.0M | -$141.0M | -$137.0M | -$196.0M | -$252.0M | -$218.0M | -$263.0M |
| Acquisitions | -$772.0M | $3.22B | -$68.0M | $13.0M | -$338.0M | $204.0M | -$81.0M | -$30.0M | -$2.81B | $1.96B |
| Stock Repurchased | -$1.26B | -$2.40B | -$1.47B | -$1.96B | -$1.76B | -$3.54B | -$3.20B | -$2.70B | -$1.00B | -$1.00B |
| Dividends Paid | -$345.0M | -$364.0M | -$382.0M | -$410.0M | -$412.0M | -$447.0M | -$463.0M | -$489.0M | -$562.0M | -$629.0M |
| Free Cash Flow | $2.10B | $551.0M | $1.45B | $1.61B | $2.64B | $2.04B | $3.02B | $3.18B | $2.82B | $3.22B |
Cash Flow (Quarterly)
| Year | 2025-Q4 | 2026-Q1 | 2026-Q2 | 2026-Q3 |
|---|---|---|---|---|
| Operating Cash Flow | $1.40B | $430.0M | $556.0M | $1.19B |
| Capital Expenditure | -$74.0M | -$67.0M | -$73.0M | -$94.0M |
| Free Cash Flow | $1.32B | $363.0M | $483.0M | $1.10B |
| Dividends Paid | -$161.0M | -$162.0M | -$175.0M | -$174.0M |
| Stock-based Compensation | 0 | $82.0M | $122.0M | $104.0M |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | +6.3% | +7.7% | +2.3% | +0.5% | +10.2% | +2.3% | +7.2% | +17.4% | +9.4% | |
| Net Income Growth (YoY) | -12.2% | -7.5% | +35.1% | +28.5% | -36.3% | +106.3% | -1.0% | +3.5% | +39.2% | |
| EPS Growth (YoY) | -9.0% | -2.5% | +39.0% | +32.2% | -34.2% | +118.8% | +3.0% | -0.4% | +36.5% | |
| Shares Change (YoY) | -3.6% | -5.3% | -2.6% | -3.1% | -3.0% | -5.7% | -3.8% | +3.7% | +1.9% | |
| FCF Growth (YoY) | -73.8% | +162.4% | +11.3% | +64.1% | -22.6% | +47.8% | +5.3% | -11.5% | +14.2% | |
| Gross Margin | 41.4% | 40.0% | 43.3% | 45.0% | 46.6% | 44.7% | 48.1% | 48.4% | 47.2% | 47.7% |
| Operating Margin | 19.2% | 10.7% | 14.3% | 19.7% | 25.1% | 17.1% | 29.4% | 28.3% | 24.4% | 25.3% |
| EBITDA Margin | 21.3% | 18.6% | 21.3% | 24.9% | 29.0% | 21.2% | 30.7% | 29.2% | 31.4% | 31.1% |
| Net Margin | 14.8% | 12.3% | 10.5% | 13.9% | 17.8% | 10.3% | 20.7% | 19.2% | 16.9% | 21.5% |
| FCF Margin | 22.4% | 5.5% | 13.4% | 14.6% | 23.9% | 16.8% | 24.2% | 23.8% | 17.9% | 18.7% |
| Effective Tax Rate | 10.6% | 36.5% | 11.7% | 15.9% | 18.2% | 32.3% | 16.2% | 17.1% | 21.4% | 21.2% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $7.78 | $2.11 | $5.85 | $6.69 | $11.33 | $9.04 | $14.18 | $15.53 | $13.26 | $14.86 |
| Dividends Per Share | $1.28 | $1.40 | $1.55 | $1.70 | $1.77 | $1.98 | $2.17 | $2.39 | $2.64 | $2.91 |
| Shares Outstanding (Basic) | 267.9 M | 258.5 M | 245.2 M | 238.6 M | 231.9 M | 224.7 M | 211.7 M | 203.5 M | 211.4 M | 215.1 M |
What to look at in Insurance
Insurers earn in 2 ways: underwriting well (combined ratio) and investing the float. Buffett built Berkshire that way.
- Op Margin 5y (Combined Ratio proxy) — Combined ratio proxy when our data does not include it. ≥10% 5y average = underwriting discipline (CR <100%)
- Book Value / Share growth — How Buffett measures Berkshire. The real value shareholders accumulate
- Debt / Equity — Leveraged insurers fail fast under catastrophes
- P/B (Price / Book) — Insurers are valued by book multiple. Here it is crossed with ROE (quality × valuation)
- Dividend growth streak — Consecutive years raising dividend per share — solid insurers stack decades
Profitability
| Return on Equity | 40.38% |
| Return on Invested Capital | 8.97% |
| Return on Assets | 6.04% |
| Gross Margin | 83.13% |
| Operating Margin | 27.01% |
| Net Margin | 22.24% |
Financial Health
| Debt / Equity | 2.85 |
| Current Ratio | 1.58 |
| Piotroski F-Score | 7 |
| Altman Z-Score | 1.78 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 21.41 | 28.27 | 31.46 | 32.44 | 24.88 | 53.77 | 24.54 | 23.10 | 28.62 | 20.60 |
| P/B | 5.46 | 7.56 | 8.59 | 14.73 | 14.02 | 63.65 | -120.11 | -71.70 | 12.40 | 8.12 |
| P/S | 3.18 | 3.46 | 3.31 | 4.51 | 4.43 | 5.54 | 5.09 | 4.43 | 4.84 | 4.42 |
| Gross Margin | 41.4% | 40.0% | 43.3% | 45.0% | 46.6% | 44.7% | 48.1% | 48.4% | 47.2% | 47.7% |
| Operating Margin | 19.2% | 10.7% | 14.3% | 19.7% | 25.1% | 17.1% | 29.4% | 28.3% | 24.4% | 25.3% |
| Net Margin | 14.8% | 12.3% | 10.5% | 13.9% | 17.8% | 10.3% | 20.7% | 19.2% | 16.9% | 21.5% |
Related companies: WTW · MRSH · AJG · BRO
Explore sector: Financial Services · Insurance - Brokers
More sections of AON: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Weekly Radar: the S&P 500 through the Buffett and Lynch methods · Companies that pass the Buffett method today · Companies that pass the Lynch method today · Stocks that pass Graham's defensive investor test today · Investment Academy — learn to analyze stocks