DUBLIN, Jan. 31,
2025 /PRNewswire/ -- Aon plc (NYSE: AON) today
reported results for the three and twelve months ended
December 31, 2024.
|
Fourth Quarter
2024
|
|
Full Year
2024
|
|
2024
|
|
2023
|
|
Change
|
|
2024
|
|
2023
|
|
Change
|
Total
revenue
|
$4,147
|
|
$3,375
|
|
23 %
|
|
$15,698
|
|
$13,376
|
|
17 %
|
Organic revenue growth
(Non-GAAP)
|
|
|
|
|
6 %
|
|
|
|
|
|
6 %
|
Operating
margin
|
26.3 %
|
|
23.1 %
|
|
|
|
24.4 %
|
|
28.3 %
|
|
|
Adjusted operating
margin (Non-GAAP)
|
33.3 %
|
|
33.8 %
|
|
|
|
31.5 %
|
|
31.6 %
|
|
|
Diluted EPS
|
$3.28
|
|
$2.47
|
|
33 %
|
|
$12.49
|
|
$12.51
|
|
— %
|
Adjusted EPS
(Non-GAAP)
|
$4.42
|
|
$3.89
|
|
14 %
|
|
$15.60
|
|
$14.14
|
|
10 %
|
Cash provided by
operations
|
$1,200
|
|
$1,261
|
|
(5) %
|
|
$3,035
|
|
$3,435
|
|
(12) %
|
Free cash flow
(Non-GAAP)
|
$1,145
|
|
$1,212
|
|
(6) %
|
|
$2,817
|
|
$3,183
|
|
(11) %
|
- We closed the year with another strong quarter of performance
and delivered an outstanding full year 2024, with 6% Organic
revenue growth, strong margins, double-digit adjusted EPS growth
and $2.8 billion of Free Cash Flow,
with NFP performing inline or better than our business case
- We are introducing 2025 guidance that positions Aon to continue
its long-term track record of delivering mid-single-digit or
greater Organic revenue growth, adjusted margin expansion, strong
adjusted EPS growth and double-digit Free Cash Flow growth
- Our 2025 Free Cash Flow generation is expected to enable us to
execute our capital allocation model, including meeting our
leverage objective in Q4'25, investing in organic growth and
tuck-in M&A, and returning capital to shareholders, including
$1 billion in share repurchases
"We ended 2024 with another quarter of strong performance and
outstanding execution across all aspects of our strategy," said
Greg Case, CEO. "We generated 6%
Organic revenue growth for the fourth quarter and full year, with
mid-single digit growth or better across all our solution lines.
This top-line strength and continued cost efforts drove strong
margins, double-digit EPS growth, and $2.8
billion of free cash flow. As expected, executing our 3x3
Plan creates differentiation in how we serve our clients across
Risk Capital and Human Capital, powered by Aon Business
Services. As clients navigate increasingly complex market dynamics,
demand for our solutions remains strong. We are well-positioned to
build on our momentum in 2025 and drive long-term value creation
for our colleagues, clients and shareholders."
Net income attributable to Aon shareholders in the fourth
quarter increased 44%, or $3.28 per
share on a diluted basis, compared to $2.47 per share on a diluted basis, in the prior
year period. Adjusted net income per share attributable to Aon
shareholders increased 14% to $4.42
on a diluted basis for the quarter, including an unfavorable impact
of $0.07 per share if prior year
period results were translated at current period foreign exchange
rates ("foreign currency translation"), compared to $3.89 in the prior year. Certain items that
impacted fourth quarter results and comparisons with the prior year
period are detailed in "Reconciliation of Non-GAAP Measures -
Operating Income, Operating Margin, and Diluted Earnings Per Share"
on page 11 of this press release.
FOURTH QUARTER 2024 FINANCIAL SUMMARY
Beginning in the fourth quarter, the Company realigned from a
single reporting segment to two: Risk Capital and Human Capital.
This segmentation will align with how the Company addresses client
needs, accelerating its Aon United strategy and maximizing value
for Aon and its shareholders. Risk Capital is comprised of
Commercial Risk Solutions and Reinsurance Solutions, while Human
Capital is comprised of Health Solutions and Wealth Solutions.
Total revenue in the fourth quarter increased 23%
to $4.1 billion compared to the prior
year period reflecting acquired revenues from NFP and 6% Organic
revenue growth, partially offset by a 1% unfavorable impact from
foreign currency translation. Risk Capital revenue increased
$299 million, or 13%, to $2.5 billion and Human Capital revenue increased
$472 million, or 41% to $1.6 billion.
Total operating expenses in the fourth quarter increased
18% to $3.1 billion compared to the
prior year period due primarily to the inclusion of NFP's ongoing
operating expenses, an increase in expense associated with 6%
Organic revenue growth, an increase in intangible asset
amortization associated with the acquisition of NFP and investments
in long-term growth, partially offset by a non-recurring charge in
connection with certain settlement expenses in the prior year
period and $40 million of
restructuring savings realized in the quarter. Risk Capital
operating expenses increased $88
million, or 5%, to $1.8
billion and Human Capital operating expenses increased
$376 million, or 49%, to $1.1 billion.
Foreign currency translation in the fourth quarter had a
$14 million, or $0.06 per share,
unfavorable impact on U.S. GAAP net income and a $14 million,
or $0.07 per share, unfavorable
impact on adjusted net income. If currency were to remain
stable at today's rates, the Company would expect an unfavorable
impact of approximately $0.16
per share, or an approximately $48 million decrease in
adjusted operating income, in the first quarter of 2025, and an
unfavorable impact of approximately $0.32 per share, or an approximately
$96 million decrease in adjusted operating income, for full
year 2025.
Effective tax rate for the fourth quarter was 17.6%,
compared to 16.7% in the prior year period, primarily driven by
changes in the geographical distribution of income. After adjusting
to exclude the applicable tax impact associated with certain
non-GAAP adjustments, the adjusted effective tax rate for the
fourth quarter of 2024 was 16.7% compared to 18.2% in the prior
year period. The primary drivers of the change in the adjusted
effective tax rate were the changes in the geographical
distribution of income and a net favorable impact from discrete
items.
Weighted average diluted shares outstanding increased to
218.3 million in the fourth quarter compared to 202.0 million in
the prior year period due to the issuance of 19.0 million shares in
the second quarter of 2024 to fund the NFP acquisition. The Company
repurchased 0.6 million class A ordinary shares for approximately
$200 million in the fourth quarter.
As of December 31, 2024, the Company
had approximately $2.3 billion of
remaining authorization under its share repurchase program.
FULL YEAR 2024 CASH FLOW SUMMARY
The full year 2024 cash flow summary provided below includes
supplemental information related to free cash flow, which is a
non-GAAP measure that is described in detail in "Reconciliation of
Non-GAAP Measures - Organic Revenue Growth and Free Cash Flow" on
page 10 of this press release.
Cash flows provided by operations for 2024 decreased
$400 million, or 12%, to $3.0 billion compared to the prior year period,
primarily due to higher cash taxes, and payments related to
restructuring, legal settlement expenses, transaction and
integration costs, partially offset by strong adjusted operating
income growth and working capital improvements.
Free cash flow, defined as cash flow from operations less
capital expenditures, decreased 11%, to $2.8
billion in 2024 compared to the prior year, reflecting a
decrease in cash flows from operations, partially offset by a
$34 million decrease in capital
expenditures as spend in the prior year was elevated.
FOURTH QUARTER 2024 REVENUE REVIEW
The fourth quarter revenue reviews provided below include
supplemental information related to Organic revenue growth, which
is a non-GAAP measure that is described in detail in
"Reconciliation of Non-GAAP Measures - Organic Revenue Growth and
Free Cash Flow" on page 10 of this press release.
|
|
Three Months Ended
December 31,
|
|
|
|
|
|
|
|
|
|
|
(millions)
|
|
2024
|
|
2023
|
|
%
Change
|
|
Less:
Currency
Impact
|
|
Less:
Fiduciary
Investment
Income
|
|
Less:
Acquisitions,
Divestitures &
Other
|
|
Organic
Revenue
Growth
|
Risk Capital
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Risk
Solutions
|
|
$ 2,186
|
|
$
1,906
|
|
15 %
|
|
(1) %
|
|
— %
|
|
10 %
|
|
6 %
|
Reinsurance
Solutions
|
|
351
|
|
332
|
|
6
|
|
—
|
|
—
|
|
—
|
|
6
|
Human Capital
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Health
Solutions
|
|
1,070
|
|
763
|
|
40
|
|
(1)
|
|
—
|
|
36
|
|
5
|
Wealth
Solutions
|
|
542
|
|
377
|
|
44
|
|
1
|
|
—
|
|
35
|
|
8
|
Eliminations
|
|
(2)
|
|
(3)
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
Total
revenue
|
|
$ 4,147
|
|
$
3,375
|
|
23 %
|
|
(1) %
|
|
— %
|
|
18 %
|
|
6 %
|
Total revenue increased $772
million, or 23%, to $4.1
billion, compared to the prior year period, reflecting
acquired revenues from NFP and Organic revenue growth of 6%, driven
by net new business and ongoing strong retention, partially offset
by a 1% unfavorable impact from foreign currency translation. Risk
Capital revenue increased $299
million, or 13%, to $2.5
billion and Human Capital revenue increased $472 million, or 41%, to $1.6 billion.
Risk Capital
Commercial Risk Solutions Organic revenue growth of 6%
reflects mid-single-digit or greater increases across all major
geographies driven by net new business and ongoing strong
retention. Performance was highlighted by strength in North America core P&C, strong growth
internationally and an increase in construction business. Results
also reflect a double-digit increase in M&A services. Market
impact was flat in the quarter.
Reinsurance Solutions Organic revenue growth of 6%
reflects strong growth in the Strategy and Technology Group, as
well as strength in treaty, driven by net new business and ongoing
strong retention, partially offset by a modest unfavorable market
impact. Results also reflect a double-digit increase in
insurance-linked securities.
Human Capital
Health Solutions Organic revenue growth of 5% reflects
strong growth globally in core health and benefits, driven by net
new business and ongoing strong retention. The core performance was
highlighted by double-digit growth internationally. Results also
reflect strength in executive benefits and pharmacy benefits in
NFP, partially offset by lower Talent revenue.
Wealth Solutions Organic revenue growth of 8%
reflects strength in Retirement, driven by continued strong demand
for advisory related to pension de-risking and the ongoing impact
of regulatory changes. Strong growth in Investments was highlighted
by double-digit revenue growth in NFP, driven by net asset inflows
and market performance.
FOURTH QUARTER 2024 EXPENSE REVIEW
|
|
Three Months
Ended
December 31,
|
|
|
|
|
(millions)
|
|
2024
|
|
2023
|
|
$
Change
|
|
%
Change
|
Expenses
|
|
|
|
|
|
|
|
|
Compensation and
benefits
|
|
$
2,120
|
|
$
1,671
|
|
$ 449
|
|
27 %
|
Information
technology
|
|
142
|
|
131
|
|
11
|
|
8
|
Premises
|
|
84
|
|
77
|
|
7
|
|
9
|
Depreciation of fixed
assets
|
|
47
|
|
48
|
|
(1)
|
|
(2)
|
Amortization and
impairment of intangible assets
|
|
185
|
|
19
|
|
166
|
|
874
|
Other general
expense
|
|
409
|
|
521
|
|
(112)
|
|
(21)
|
Accelerating Aon
United Program expenses
|
|
69
|
|
129
|
|
(60)
|
|
(47)
|
Total operating
expenses
|
|
$
3,056
|
|
$
2,596
|
|
$ 460
|
|
18 %
|
Compensation and benefits expense increased $449 million, or 27%, compared to the prior year
period due primarily to the inclusion of ongoing operating expenses
from NFP and expense associated with 6% organic revenue growth,
partially offset by savings from Accelerating Aon United
restructuring actions.
Information technology expense increased $11 million, or 8%, compared to the prior year
period due primarily to the inclusion of ongoing operating expenses
from NFP, partially offset by efficiencies from our Aon Business
Services operating platform and savings from Accelerating Aon
United restructuring actions.
Premises expense increased $7
million, or 9%, compared to the prior year period, due
primarily to the inclusion of ongoing operating expenses from NFP,
partially offset by savings from Accelerating Aon United
restructuring actions.
Depreciation of fixed assets decreased $1 million, or 2%, compared to the prior year
period.
Amortization and impairment of intangible assets
increased $166 million, compared to
the prior year period due primarily to an increase in intangible
assets related to the NFP acquisition.
Other general expense decreased $112 million, or 21%, compared to the prior year
period due primarily to a non-recurring charge in connection with
certain settlement expenses in the prior year period, partially
offset by the inclusion of ongoing operating expenses from NFP and
transaction and integration costs.
Accelerating Aon United Restructuring Program expense
decreased $60 million compared to the
prior year period primarily due to lower costs related to workforce
optimization.
FOURTH QUARTER 2024 INCOME SUMMARY
Certain noteworthy items impacted adjusted operating income and
Adjusted operating margin in the fourth quarters of 2024 and 2023,
which are also described in detail in "Reconciliation of Non-GAAP
Measures - Operating Income, Operating Margin, and Diluted Earnings
Per Share" on page 11 of this press release.
|
|
Three Months
Ended
December 31,
|
|
|
(millions)
|
|
2024
|
|
2023
|
|
%
Change
|
Revenue
|
|
$ 4,147
|
|
$
3,375
|
|
23 %
|
Expenses
|
|
3,056
|
|
2,596
|
|
18 %
|
Operating
income
|
|
$ 1,091
|
|
$ 779
|
|
40 %
|
Operating
margin
|
|
26.3 %
|
|
23.1 %
|
|
|
Adjusted operating
income
|
|
$ 1,380
|
|
$
1,141
|
|
21 %
|
Adjusted operating
margin
|
|
33.3 %
|
|
33.8 %
|
|
|
Operating income increased $312
million, or 40%, and operating margin increased 320 basis
points to 26.3%, each compared to the prior year period. Adjusted
operating income increased $239
million, or 21%, and Adjusted operating margin decreased 50
basis points to 33.3%, each compared to the prior year period. The
increase in adjusted operating income reflects Organic revenue
growth, the impact from NFP, and net restructuring savings,
partially offset by increased expenses and investments in long-term
growth.
Interest income decreased $8
million compared to the prior year period, primarily
reflecting lower operating cash balances in countries with high
interest rates. Interest expense increased $82 million compared to the prior year period,
reflecting an increase in total debt, primarily to fund the
purchase of NFP, and higher interest rates.
Other income and adjusted other income were
$2 million compared to other
expense and adjusted other expense of $58 million in the prior year period, primarily
reflecting the favorable net impact of exchange rates on the
remeasurement of assets and liabilities in non-functional
currencies and our hedging program.
Net income attributable to Aon shareholders in the fourth
quarter increased 44% to $716 million
compared to $498 million, in the
prior year period. Adjusted net income attributable to Aon
shareholders in the fourth quarter increased 23% to $965 million compared to $785 million, in the prior year period.
2024 FULL YEAR SUMMARY
Total revenue in 2024 increased 17% to $15.7 billion compared to the prior year
reflecting acquired revenues from NFP and 6% Organic revenue
growth.
Net income attributable to Aon shareholders increased to
$2.7 billion, or $12.49 per share on a diluted basis, compared to
$2.6 billion, or $12.51 per share, in the prior year. Adjusted net
income per share increased 10% to $15.60 on a diluted basis, including an
unfavorable impact of $0.12 per share
from foreign currency translation, compared to $14.14 in the prior year. Certain items that
impacted full year results and comparisons against the prior year
are detailed in "Reconciliation of Non-GAAP Measures - Operating
Income and Diluted Earnings Per Share" on page 11 of this press
release.
During 2024, the Company repurchased approximately 3.1 million
class A ordinary shares for approximately $1.0 billion at an average price of
$325.56 per share. As of
December 31, 2024, the Company had approximately $2.3 billion of remaining authorization under its
share repurchase program.
Conference Call, Presentation Slides and Webcast
Details
The Company will host a conference call on Friday,
January 31, 2025 at 7:30 a.m., central
time. Interested parties can listen to the conference call
via a live audio webcast and view the presentation slides at
www.aon.com.
About Aon
Aon plc (NYSE:AON) exists to shape
decisions for the better — to protect and enrich the lives of
people around the world. Through actionable analytic insight,
globally integrated Risk Capital and Human Capital expertise, and
locally relevant solutions, our colleagues provide clients in over
120 countries with the clarity and confidence to make better risk
and people decisions that protect and grow their businesses.
Follow Aon on LinkedIn, X, Facebook, and Instagram. Stay
up-to-date by visiting the Aon Newsroom and sign up for News
Alerts.
Safe Harbor Statement
This communication
contains certain statements related to future results, or states
Aon's intentions, beliefs and expectations or predictions for the
future, all of which are forward-looking statements as that term is
defined in the Private Securities Litigation Reform Act of 1995.
These forward-looking statements are subject to certain risks and
uncertainties that could cause actual results to differ materially
from either historical or anticipated results depending on a
variety of factors. These forward-looking statements include
information about possible or assumed future results of Aon's
operations. All statements, other than statements of historical
facts, that address activities, events or developments that Aon
expects or anticipates may occur in the future, including such
things as its outlook, market and industry conditions, including
competitive and pricing trends, the development and performance of
our services and products, our cost structure and the outcome of
cost-saving or restructuring initiatives, including the impacts of
the Accelerating Aon United Program, the integration of NFP, actual
or anticipated legal settlement expenses, future capital
expenditures, growth in commissions and fees, changes to the
composition or level of its revenues, cash flow and liquidity,
expected tax rates, expected foreign currency translation impacts,
business strategies, competitive strengths, goals, the benefits of
new initiatives, growth of its business and operations, plans,
references to future successes, and expectations with respect to
the benefits of the acquisition of NFP are forward-looking
statements. Also, when Aon uses words such as "anticipate",
"believe", "continue", "could", "estimate", "expect", "forecast",
"intend", "looking forward", "may", "might", "plan", "potential",
"opportunity", "commit", "probably", "project", "positioned",
"should", "will", "would" or similar expressions, it is making
forward-looking statements.
The following factors, among others, could cause actual results
to differ from those set forth in or anticipated by the forward
looking statements: changes in the competitive environment, due to
macroeconomic conditions (including impacts from instability in the
banking or commercial real estate sectors) or otherwise, or damage
to Aon's reputation; fluctuations in currency exchange, interest,
or inflation rates that could impact our financial condition or
results; changes in global equity and fixed income markets that
could affect the return on invested assets; changes in the funded
status of Aon's various defined benefit pension plans and the
impact of any increased pension funding resulting from those
changes; the level of Aon's debt and the terms thereof reducing
Aon's flexibility or increasing borrowing costs; rating agency
actions that could limit Aon's access to capital and our
competitive position; volatility in Aon's global tax rate due to
being subject to a variety of different factors, including the
adoption and implementation in the European Union, the United States, the United Kingdom, or other countries of the
Organization for Economic Co-operation and Development tax
proposals or other pending proposals in those and other countries,
which could create volatility in that tax rate; changes in Aon's
accounting estimates or assumptions on Aon's financial statements;
limits on Aon's subsidiaries' ability to pay dividends or otherwise
make payments to Aon; the impact of legal proceedings and other
contingencies, including those arising from acquisition or
disposition transactions, errors and omissions and other claims
against Aon (including proceeding and contingencies relating to
transactions for which capital was arranged by Vesttoo Ltd. or
related to actions we may take in being responsible for making
decisions on behalf of clients in our investment business or in
other advisory services that we currently provide, or may provide
in the future); the impact of, and potential challenges in
complying with, laws and regulations in the jurisdictions in which
Aon operates, particularly given the global nature of Aon's
operations and the possibility of differing or conflicting laws and
regulations, or the application or interpretation thereof, across
jurisdictions in which Aon does business; the impact of any
regulatory investigations brought in Ireland, the U.K., the U.S. and other
countries; failure to protect intellectual property rights or
allegations that Aon infringes on the intellectual property rights
of others; general economic and political conditions in different
countries in which Aon does business around the world; the failure
to retain, attract and develop experienced and qualified personnel;
international risks associated with our global operations,
including impacts from military conflicts or political instability,
such as the ongoing Russian war in Ukraine and the conflicts in the Middle East; the effects of natural or
human-caused disasters, including the effects of health pandemics
and the impacts of climate related events; any system or network
disruption or breach resulting in operational interruption or
improper disclosure of confidential, personal, or proprietary data,
and resulting liabilities or damage to our reputation; Aon's
ability to develop, implement, update and enhance new technology;
the actions taken by third parties that perform aspects of Aon's
business operations and client services; Aon's ability to continue,
and the costs and risks associated with, growing, developing and
integrating acquired business, and entering into new lines of
business or products; Aon's ability to secure regulatory approval
and complete transactions, and the costs and risks associated with
the failure to consummate proposed transactions; changes in
commercial property and casualty markets, commercial premium rates
or methods of compensation; Aon's ability to develop and implement
innovative growth strategies and initiatives intended to yield cost
savings (including the Accelerating Aon United Program), and the
ability to achieve such growth or cost savings; the effects of
Irish law on Aon's operating flexibility and the enforcement of
judgments against Aon; adverse effects on the market price of Aon's
securities and/or operating results for any reason, including,
without limitation, because of a failure to realize the expected
benefits of the acquisition of NFP (including anticipated revenue
and growth synergies) in the expected timeframe, or at all;
significant integration costs or difficulties in connection with
the acquisition of NFP or unknown or inestimable liabilities; and
potential impact of the consummation of the acquisition of NFP on
relationships, including with suppliers, customers, employees and
regulators.
Any or all of Aon's forward-looking statements may turn out to
be inaccurate, and there are no guarantees about Aon's performance.
The factors identified above are not exhaustive. Aon and its
subsidiaries operate in a dynamic business environment in which new
risks may emerge frequently. Accordingly, you should not place
undue reliance on forward-looking statements, which speak only as
of the dates on which they are made. In addition, results for prior
periods are not necessarily indicative of results that may be
expected for any future period. Further information concerning Aon
and its businesses, including factors that could materially affect
Aon's financial results, is contained in Aon's filings with the
SEC. See Aon's Annual Report on Form
10-K for the year ended December 31,
2023 and the risk factors set forth under the headings
"Risks Related to Aon and the NFP business after Completion of the
Transaction" and "Risks Related to NFP's Business" in Aon's
registration statement on Form S-4 filed on April 23, 2024 for a further discussion of these
and other risks and uncertainties applicable to Aon and its
businesses. These factors may be revised or supplemented in
subsequent reports filed with the SEC. Aon is not under, and
expressly disclaims, any obligation to update or alter any
forward-looking statement that it may make from time to time,
whether as a result of new information, future events or
otherwise.
Explanation of Non-GAAP Measures
This
communication includes supplemental information not calculated in
accordance with generally accepted accounting principles in
the United States ("U.S. GAAP"),
including Organic revenue growth, free cash flow, free cash flow
margin, adjusted operating income, adjusted operating margin,
adjusted earnings per share, adjusted net income attributable to
Aon shareholders, adjusted diluted net income per share, adjusted
effective tax rate, adjusted other income (expense), and adjusted
income before income taxes that exclude the effects of intangible
asset amortization and impairment, Accelerating Aon United Program
expenses, contingent consideration, NFP transaction and integration
costs, certain pension settlements, capital expenditures, and
certain other noteworthy items that affected results for the
comparable periods. Organic revenue growth includes the impact of
intercompany activity and excludes foreign exchange rate changes,
acquisitions (provided that Organic revenue growth includes Organic
growth of an acquired business as calculated assuming that the
acquired business was part of the combined company for the same
proportion of the relevant prior year period), divestitures
(including held for sale disposal groups, if any), transfers
between revenue lines, fiduciary investment income, and gains or
losses on derivatives accounted for as hedges. Currency impact
represents the effect on prior year period results if they were
translated at current period foreign exchange rates.
Reconciliations to the closest U.S. GAAP measure for each non-GAAP
measure presented in this communication are provided in the
attached appendices. Supplemental Organic revenue growth
information and additional measures that exclude the effects of
certain items noted above do not affect net income or any other
U.S. GAAP reported amounts. Free cash flow is cash flows from
operating activity less capital expenditures. The adjusted
effective tax rate excludes the applicable tax impact associated
with adjustments previously described, generally at the estimated
annual effective tax rate or jurisdictional rate, where
appropriate. Beginning in the third quarter of 2024, the adjusted
effective tax rate also excludes interest accruals for income tax
reserves related to the termination fee payment made in connection
with the Company's terminated proposed combination with
Willis Towers Watson. Management
believes that these measures are important to make meaningful
period-to-period comparisons and that this supplemental information
is helpful to investors. Management also uses these measures to
assess operating performance and performance for compensation.
Non-GAAP measures should be viewed in addition to, not in lieu of,
Aon's Condensed Consolidated Financial Statements. Industry peers
provide similar supplemental information regarding their
performance, although they may not make identical adjustments.
Investor
Contact:
|
|
Media
Contact:
|
Nicole
Hendry
|
|
Will Dunn
|
+1
847-442-0622
|
|
Toll-free
(U.S., Canada and Puerto Rico): +1-833-751-
8114
|
investor.relations@aon.com
|
|
International: +1 312
381 3024
|
|
|
mediainquiries@aon.com
|
Aon
plc
Consolidated Statements
of Income (Unaudited)
|
|
|
Three Months
Ended
December 31,
|
|
|
|
Twelve Months
Ended
December 31,
|
|
|
(millions, except
per share data)
|
|
2024
|
|
2023
|
|
%
Change
|
|
2024
|
|
2023
|
|
%
Change
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenue
|
|
$
4,147
|
|
$
3,375
|
|
23 %
|
|
$
15,698
|
|
$
13,376
|
|
17 %
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and
benefits
|
|
2,120
|
|
1,671
|
|
27 %
|
|
8,283
|
|
6,902
|
|
20 %
|
Information
technology
|
|
142
|
|
131
|
|
8 %
|
|
539
|
|
534
|
|
1 %
|
Premises
|
|
84
|
|
77
|
|
9 %
|
|
325
|
|
294
|
|
11 %
|
Depreciation of fixed
assets
|
|
47
|
|
48
|
|
(2) %
|
|
183
|
|
167
|
|
10 %
|
Amortization and
impairment of intangible assets
|
|
185
|
|
19
|
|
874 %
|
|
503
|
|
89
|
|
465 %
|
Other general
expense
|
|
409
|
|
521
|
|
(21) %
|
|
1,641
|
|
1,470
|
|
12 %
|
Accelerating Aon
United Program expenses
|
|
69
|
|
129
|
|
(47) %
|
|
389
|
|
135
|
|
188 %
|
Total operating
expenses
|
|
3,056
|
|
2,596
|
|
18 %
|
|
11,863
|
|
9,591
|
|
24 %
|
Operating
income
|
|
1,091
|
|
779
|
|
40 %
|
|
3,835
|
|
3,785
|
|
1 %
|
Interest
income
|
|
4
|
|
12
|
|
(67) %
|
|
67
|
|
31
|
|
116 %
|
Interest
expense
|
|
(206)
|
|
(124)
|
|
66 %
|
|
(788)
|
|
(484)
|
|
63 %
|
Other income
(expense)
|
|
2
|
|
(58)
|
|
103 %
|
|
348
|
|
(163)
|
|
313 %
|
Income before income
taxes
|
|
891
|
|
609
|
|
46 %
|
|
3,462
|
|
3,169
|
|
9 %
|
Income tax expense
(1)
|
|
157
|
|
102
|
|
54 %
|
|
742
|
|
541
|
|
37 %
|
Net
income
|
|
734
|
|
507
|
|
45 %
|
|
2,720
|
|
2,628
|
|
4 %
|
Less: Net income
attributable to redeemable and nonredeemable noncontrolling
interests
|
|
18
|
|
9
|
|
100 %
|
|
66
|
|
64
|
|
3 %
|
Net income
attributable to Aon shareholders
|
|
$ 716
|
|
$ 498
|
|
44 %
|
|
$
2,654
|
|
$
2,564
|
|
4 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per
share attributable to Aon shareholders
|
|
$ 3.31
|
|
$ 2.49
|
|
33 %
|
|
$
12.55
|
|
$
12.60
|
|
— %
|
Diluted net income per
share attributable to Aon shareholders
|
|
$ 3.28
|
|
$ 2.47
|
|
33 %
|
|
$
12.49
|
|
$
12.51
|
|
— %
|
Weighted average
ordinary shares outstanding - basic
|
|
216.6
|
|
200.3
|
|
8 %
|
|
211.4
|
|
203.5
|
|
4 %
|
Weighted average
ordinary shares outstanding - diluted
|
|
218.3
|
|
202.0
|
|
8 %
|
|
212.5
|
|
205.0
|
|
4 %
|
|
|
(1)
|
The effective tax rate
was 17.6% and 16.7% for the three months ended December 31, 2024
and 2023, respectively, and 21.4% and 17.1% for the twelve months
ended December 31, 2024 and 2023, respectively.
|
Aon
plc
Segment Results
(Unaudited)
|
|
|
Three Months Ended
December 31,
|
|
Risk
Capital
|
|
Human
Capital
|
|
Corporate/Eliminations (1)
|
|
Total
Consolidated
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenue
|
$
2,537
|
|
$
2,238
|
|
$
1,612
|
|
$
1,140
|
|
$
(2)
|
|
$
(3)
|
|
$
4,147
|
|
$
3,375
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and
benefits
|
1,305
|
|
1,085
|
|
762
|
|
530
|
|
53
|
|
56
|
|
2,120
|
|
1,671
|
Information
technology
|
93
|
|
94
|
|
47
|
|
37
|
|
2
|
|
—
|
|
142
|
|
131
|
Premises
|
54
|
|
54
|
|
30
|
|
23
|
|
—
|
|
—
|
|
84
|
|
77
|
Other expenses
(2)
|
322
|
|
453
|
|
309
|
|
182
|
|
79
|
|
82
|
|
710
|
|
717
|
Total operating
expenses
|
1,774
|
|
1,686
|
|
1,148
|
|
772
|
|
134
|
|
138
|
|
3,056
|
|
2,596
|
Operating
income
|
$ 763
|
|
$ 552
|
|
$ 464
|
|
$ 368
|
|
$
(136)
|
|
$
(141)
|
|
$
1,091
|
|
$ 779
|
Operating
margin
|
30.1 %
|
|
24.7 %
|
|
28.8 %
|
|
32.3 %
|
|
|
|
|
|
26.3 %
|
|
23.1 %
|
|
|
|
Twelve Months Ended
December 31,
|
|
Risk
Capital
|
|
Human
Capital
|
|
Corporate/Eliminations (1)
|
|
Total
Consolidated
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenue
|
$
10,517
|
|
$
9,524
|
|
$
5,209
|
|
$
3,864
|
|
$ (28)
|
|
$ (12)
|
|
$
15,698
|
|
$
13,376
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and
benefits
|
5,417
|
|
4,800
|
|
2,739
|
|
2,003
|
|
127
|
|
99
|
|
8,283
|
|
6,902
|
Information
technology
|
368
|
|
385
|
|
168
|
|
148
|
|
3
|
|
1
|
|
539
|
|
534
|
Premises
|
215
|
|
204
|
|
110
|
|
88
|
|
—
|
|
2
|
|
325
|
|
294
|
Other expenses
(2)
|
1,225
|
|
1,189
|
|
1,049
|
|
528
|
|
442
|
|
144
|
|
2,716
|
|
1,861
|
Total operating
expenses
|
7,225
|
|
6,578
|
|
4,066
|
|
2,767
|
|
572
|
|
246
|
|
11,863
|
|
9,591
|
Operating
income
|
$
3,292
|
|
$
2,946
|
|
$
1,143
|
|
$
1,097
|
|
$
(600)
|
|
$
(258)
|
|
$
3,835
|
|
$
3,785
|
Operating
margin
|
31.3 %
|
|
30.9 %
|
|
21.9 %
|
|
28.4 %
|
|
|
|
|
|
24.4 %
|
|
28.3 %
|
|
|
(1)
|
Segment expenses
exclude governance costs, post-retirement benefits, and other costs
that are not directly attributable to a specific
segment.
|
(2)
|
Includes expenses
related to Depreciation of fixed assets, Amortization and
impairment of intangible assets, Accelerating Aon United Program
expenses, and Other general expenses.
|
Aon
plc
Reconciliation of
Non-GAAP Measures - Organic Revenue Growth and Free Cash Flow
(Unaudited)
Organic Revenue
Growth (Unaudited)
|
|
|
Three Months
Ended
December 31,
|
|
|
|
|
|
|
|
|
|
|
(millions)
|
|
2024
|
|
2023
|
|
%
Change
|
|
Less:
Currency
Impact (1)
|
|
Less:
Fiduciary
Investment
Income (2)
|
|
Less:
Acquisitions,
Divestitures
& Other
|
|
Organic
Revenue
Growth (3)
|
Risk Capital
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Risk
Solutions
|
|
$
2,186
|
|
$
1,906
|
|
15 %
|
|
(1) %
|
|
— %
|
|
10 %
|
|
6 %
|
Reinsurance
Solutions
|
|
351
|
|
332
|
|
6
|
|
—
|
|
—
|
|
—
|
|
6
|
Human Capital
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Health
Solutions
|
|
1,070
|
|
763
|
|
40
|
|
(1)
|
|
—
|
|
36
|
|
5
|
Wealth
Solutions
|
|
542
|
|
377
|
|
44
|
|
1
|
|
—
|
|
35
|
|
8
|
Eliminations
|
|
(2)
|
|
(3)
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
Total
revenue
|
|
$
4,147
|
|
$
3,375
|
|
23 %
|
|
(1) %
|
|
— %
|
|
18 %
|
|
6 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months
Ended
December 31,
|
|
|
|
|
|
|
|
|
|
|
(millions)
|
|
2024
|
|
2023
|
|
%
Change
|
|
Less:
Currency Impact (1)
|
|
Less:
Fiduciary
Investment Income (2)
|
|
Less:
Acquisitions,
Divestitures
& Other
|
|
Organic
Revenue
Growth (3)
|
Risk Capital
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Risk
Solutions
|
|
$
7,861
|
|
$
7,043
|
|
12 %
|
|
— %
|
|
— %
|
|
7 %
|
|
5 %
|
Reinsurance
Solutions
|
|
2,656
|
|
2,481
|
|
7
|
|
—
|
|
1
|
|
(1)
|
|
7
|
Human Capital
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Health
Solutions
|
|
3,335
|
|
2,433
|
|
37
|
|
—
|
|
—
|
|
31
|
|
6
|
Wealth
Solutions
|
|
1,874
|
|
1,431
|
|
31
|
|
1
|
|
—
|
|
23
|
|
7
|
Eliminations
|
|
(28)
|
|
(12)
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
Total
revenue
|
|
$
15,698
|
|
$
13,376
|
|
17 %
|
|
— %
|
|
— %
|
|
11 %
|
|
6 %
|
|
|
(1)
|
Currency impact
represents the effect on prior year period results if they were
translated at current period foreign exchange rates.
|
(2)
|
Fiduciary investment
income for the three months ended December 31, 2024 and 2023 was
$76 million and $78 million, respectively. Fiduciary investment
income for the twelve months ended December 31, 2024 and 2023 was
$315 million and $274 million, respectively.
|
(3)
|
Organic revenue growth
includes the impact of certain intercompany activity and excludes
the impact of changes in foreign exchange rates, fiduciary
investment income, acquisitions (provided that Organic revenue
growth includes Organic growth of an acquired business as
calculated assuming that the acquired business was part of the
combined company for the same proportion of the relevant prior year
period), divestitures (including held for sale disposal groups, if
any), transfers between revenue lines, and gains or losses on
derivatives accounted for as hedges.
|
Free Cash Flows
(Unaudited)
|
|
|
Twelve Months Ended
December 31,
|
|
|
(millions)
|
|
2024
|
|
2023
|
|
%
Change
|
Cash Provided by
Operating Activities
|
|
$
3,035
|
|
$
3,435
|
|
(12) %
|
Capital
Expenditures
|
|
(218)
|
|
(252)
|
|
(13) %
|
Free Cash Flows
(1)
|
|
$
2,817
|
|
$
3,183
|
|
(11) %
|
|
|
(1)
|
Free cash flow is
defined as cash flows from operations less capital expenditures.
This non-GAAP measure does not imply or represent a precise
calculation of residual cash flow available for discretionary
expenditures.
|
Aon plc
Reconciliation of
Non-GAAP Measures - Operating Income, Operating Margin, and Diluted
Earnings Per Share (Unaudited) (1)
|
|
|
Three Months Ended December 31,
|
|
Risk Capital
|
|
Human Capital
|
|
Corporate/Eliminations
(2)
|
|
Total Consolidated
|
(millions, except
percentages)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue
|
$
2,537
|
|
$
2,238
|
|
$
1,612
|
|
$
1,140
|
|
$
(2)
|
|
$
(3)
|
|
$
4,147
|
|
$
3,375
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
$ 762
|
|
$ 552
|
|
$ 464
|
|
$ 368
|
|
$
(135)
|
|
$
(141)
|
|
$
1,091
|
|
$ 779
|
Amortization and
impairment of intangible assets
|
76
|
|
14
|
|
109
|
|
5
|
|
—
|
|
—
|
|
185
|
|
19
|
Change in the fair
value of contingent consideration
|
—
|
|
—
|
|
(5)
|
|
—
|
|
—
|
|
—
|
|
(5)
|
|
—
|
Accelerating Aon
United Program expenses (3)
|
11
|
|
57
|
|
1
|
|
23
|
|
57
|
|
49
|
|
69
|
|
129
|
Legal settlements
(4)
|
—
|
|
197
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
197
|
Transaction and
integration costs (5)
|
6
|
|
—
|
|
10
|
|
—
|
|
24
|
|
17
|
|
40
|
|
17
|
Adjusted operating income
|
$ 855
|
|
$ 820
|
|
$ 579
|
|
$ 396
|
|
$
(54)
|
|
$
(75)
|
|
$
1,380
|
|
$
1,141
|
Operating margin
|
30.0 %
|
|
24.7 %
|
|
28.8 %
|
|
32.3 %
|
|
|
|
|
|
26.3 %
|
|
23.1 %
|
Adjusted operating margin
|
33.7 %
|
|
36.6 %
|
|
35.9 %
|
|
34.7 %
|
|
|
|
|
|
33.3 %
|
|
33.8 %
|
Adjusted operating margin
|
33.7 %
|
|
36.6 %
|
|
35.9 %
|
|
34.8 %
|
|
|
|
|
|
33.3 %
|
|
33.8 %
|
|
|
Twelve Months Ended December
31,
|
|
Risk Capital
|
|
Human Capital
|
|
Corporate/Eliminations
(2)
|
|
Total Consolidated
|
(millions, except
percentages)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue
|
$ 10,517
|
|
$
9,524
|
|
$
5,209
|
|
$
3,864
|
|
$
(28)
|
|
$
(12)
|
|
$ 15,698
|
|
$ 13,376
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
$
3,292
|
|
$
2,946
|
|
$
1,143
|
|
$
1,097
|
|
$
(600)
|
|
$
(258)
|
|
$
3,835
|
|
$
3,785
|
Amortization and
impairment of intangible assets
|
211
|
|
53
|
|
292
|
|
36
|
|
—
|
|
—
|
|
503
|
|
89
|
Change in the fair
value of contingent consideration
|
6
|
|
—
|
|
21
|
|
—
|
|
—
|
|
—
|
|
27
|
|
—
|
Accelerating Aon
United Program expenses (3)
|
114
|
|
57
|
|
27
|
|
23
|
|
248
|
|
55
|
|
389
|
|
135
|
Legal settlements
(4)
|
—
|
|
197
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
197
|
Transaction and
integration costs (5)
|
12
|
|
—
|
|
53
|
|
—
|
|
120
|
|
17
|
|
185
|
|
17
|
Adjusted operating income
|
$
3,635
|
|
$
3,253
|
|
$
1,536
|
|
$
1,156
|
|
$
(232)
|
|
$
(186)
|
|
$
4,939
|
|
$
4,223
|
Operating margin
|
31.3 %
|
|
30.9 %
|
|
21.9 %
|
|
28.4 %
|
|
|
|
|
|
24.4 %
|
|
28.3 %
|
Adjusted operating margin
|
34.6 %
|
|
34.2 %
|
|
29.5 %
|
|
29.9 %
|
|
|
|
|
|
31.5 %
|
|
31.6 %
|
|
|
(1)
|
Certain noteworthy
items impacting operating income in 2024 and 2023 are described in
this schedule. The items shown with the caption "adjusted" are
non-GAAP measures.
|
(2)
|
Segment expenses
exclude governance costs, post-retirement benefits, and other costs
that are not directly attributable to a specific
segment.
|
(3)
|
Total charges are
expected to include technology-related costs to facilitate
streamlining and simplifying operations, headcount reduction costs,
and costs associated with asset impairments, including real estate
consolidation costs.
|
(4)
|
In the fourth quarter
of 2023, Aon recognized actual or anticipated legal settlement
expenses in connection with transactions for which capital was
arranged by a third party, Vesttoo Ltd., primarily in the form of
letters of credit from third party banks that are alleged to have
been fraudulent. Certain actual or anticipated legal settlement
expenses totaling $197 million have been recognized in the
fourth quarter of 2023 within the Risk Capital segment, where
certain potentially meaningful amounts may be recoverable in future
periods.
|
(5)
|
On April 25, 2024, the
Company completed the acquisition of NFP. As part of the
acquisition, Aon incurred $40 million and $191 million of
transaction and integration costs during the three and twelve
months ended December 31, 2024, respectively. Transaction costs
include advisory, legal, accounting, regulatory, and other
professional or consulting fees required to complete the
acquisition. No transaction costs were recognized for the three
months ended December 31, 2024. For the twelve months ended
December 31, 2024, $90 million of transaction costs were
recognized in Total operating expenses and $6 million were
recognized in Other income (expense) related to the extinguishment
of acquired NFP debt. The NFP Transaction also will result in
certain non-recurring integration costs associated with colleague
severance, retention bonus awards, termination of redundant
third-party agreements, costs associated with legal entity
rationalization, and professional or consulting fees related to
alignment of management processes and controls, as well as costs
associated with the assessment of NFP information technology
environment and security protocols. Aon incurred $40 million
and $95 million of integration costs in the three and twelve
months ended December 31, 2024, respectively.
|
|
|
|
|
Three Months Ended
December 31,
|
|
|
|
Twelve Months Ended
December 31,
|
|
|
(millions, except
percentages)
|
|
2024
|
|
2023
|
|
%
Change
|
|
2024
|
|
2023
|
|
%
Change
|
Adjusted operating income
|
|
$ 1,380
|
|
$ 1,141
|
|
21 %
|
|
$ 4,939
|
|
$ 4,223
|
|
17 %
|
Interest
income
|
|
4
|
|
12
|
|
(67) %
|
|
67
|
|
31
|
|
116 %
|
Interest
expense
|
|
(206)
|
|
(124)
|
|
66 %
|
|
(788)
|
|
(484)
|
|
63 %
|
Other income
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted other income
(expense) - pensions (2)
|
|
(14)
|
|
(20)
|
|
(30) %
|
|
(49)
|
|
(71)
|
|
(31) %
|
Adjusted other income
(expense) - other (3)(4)(5)
|
|
16
|
|
(38)
|
|
142 %
|
|
62
|
|
(65)
|
|
195 %
|
Adjusted other income
(expense)
|
|
2
|
|
(58)
|
|
103 %
|
|
13
|
|
(136)
|
|
110 %
|
Adjusted income before income
taxes
|
|
1,180
|
|
971
|
|
22 %
|
|
4,231
|
|
3,634
|
|
16 %
|
Adjusted income tax
expense (6)
|
|
197
|
|
177
|
|
11 %
|
|
849
|
|
671
|
|
27 %
|
Adjusted net income
|
|
983
|
|
794
|
|
24 %
|
|
3,382
|
|
2,963
|
|
14 %
|
Less: Net income
attributable to redeemable and nonredeemable noncontrolling
interests
|
|
18
|
|
9
|
|
100 %
|
|
66
|
|
64
|
|
3 %
|
Adjusted net income attributable to Aon
shareholders
|
|
965
|
|
785
|
|
23 %
|
|
3,316
|
|
2,899
|
|
14 %
|
Adjusted diluted
net income per share attributable to Aon shareholders
|
|
$ 4.42
|
|
$ 3.89
|
|
14 %
|
|
$ 15.60
|
|
$ 14.14
|
|
10 %
|
Weighted average
ordinary shares outstanding - diluted
|
|
218.3
|
|
202.0
|
|
8 %
|
|
212.5
|
|
205.0
|
|
4 %
|
Effective tax rates
(6)
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP
|
|
17.6 %
|
|
16.7 %
|
|
|
|
21.4 %
|
|
17.1 %
|
|
|
Non-GAAP
|
|
16.7 %
|
|
18.2 %
|
|
|
|
20.1 %
|
|
18.5 %
|
|
|
|
|
|
|
(1)
|
Certain noteworthy
items impacting operating income in 2024 and 2023 are described in
this schedule. The items shown with the caption "adjusted" are
non-GAAP measures.
|
(2)
|
To further its pension
de-risking strategy, the Company settled certain pension
obligations in the Netherlands through the purchase of annuities,
where certain pension assets were liquidated to purchase the
annuities. A non-cash settlement charge of $27 million was
recognized in the second quarter of 2023, which is excluded from
adjusted other income (expense).
|
(3)
|
In the second quarter
of 2024, $84 million in gains were recognized related to
deferred consideration from the affiliates of The Blackstone Group
L.P. and the other designated purchasers related to a divestiture
completed in a prior year period.
|
(4)
|
Adjusted other income
(expense) excluded gains from dispositions of $257 million
related to the sale of a business for the twelve months
ended December 31, 2024.
|
(5)
|
Adjusted other income
(expense) excluded $6 million of debt extinguishment charges
related to the repayment of NFP debt, which is considered a
transaction related cost incurred in the second quarter of
2024.
|
(6)
|
Adjusted items are
generally taxed at the estimated annual effective tax rate, except
for the applicable tax impact associated with certain pension and
legal settlements, Accelerating Aon United Program expenses,
deferred consideration from a prior year sale of business, certain
gains from dispositions, certain transaction and integration costs
related to the acquisition of NFP, and changes in the fair value of
contingent consideration, which are adjusted at the related
jurisdictional rate. The tax adjustment also excludes interest
accruals for income tax reserves related to the termination fee
payment made in connection with the Company's terminated proposed
combination with Willis Towers Watson.
|
Aon
plc
Consolidated Statements
of Financial Position
|
|
|
As of December
31,
|
|
|
2024
|
|
2023
|
(millions)
|
|
(unaudited)
|
|
|
Assets
|
|
|
|
|
Current
assets
|
|
|
|
|
Cash and cash
equivalents
|
|
$
1,085
|
|
$
778
|
Short-term
investments
|
|
219
|
|
369
|
Receivables,
net
|
|
3,803
|
|
3,254
|
Fiduciary assets
(1)
|
|
17,566
|
|
16,307
|
Other current
assets
|
|
759
|
|
996
|
Total current
assets
|
|
23,432
|
|
21,704
|
Goodwill
|
|
15,324
|
|
8,414
|
Intangible assets,
net
|
|
6,618
|
|
234
|
Fixed assets,
net
|
|
637
|
|
638
|
Operating lease
right-of-use assets
|
|
711
|
|
650
|
Deferred tax
assets
|
|
689
|
|
1,195
|
Prepaid
pension
|
|
556
|
|
618
|
Other non-current
assets
|
|
998
|
|
506
|
Total
assets
|
|
$
48,965
|
|
$
33,959
|
|
|
|
|
|
Liabilities,
redeemable noncontrolling interests, and equity
(deficit)
|
|
|
|
|
Liabilities
|
|
|
|
|
Current
liabilities
|
|
|
|
|
Accounts payable and
accrued liabilities
|
|
$
2,905
|
|
$
2,262
|
Short-term debt and
current portion of long-term debt
|
|
751
|
|
1,204
|
Fiduciary
liabilities
|
|
17,566
|
|
16,307
|
Other current
liabilities
|
|
1,773
|
|
1,878
|
Total current
liabilities
|
|
22,995
|
|
21,651
|
Long-term
debt
|
|
16,265
|
|
9,995
|
Non-current operating
lease liabilities
|
|
685
|
|
641
|
Deferred tax
liabilities
|
|
319
|
|
115
|
Pension, other
postretirement, and postemployment liabilities
|
|
1,127
|
|
1,225
|
Other non-current
liabilities
|
|
1,144
|
|
1,074
|
Total
liabilities
|
|
42,535
|
|
34,701
|
|
|
|
|
|
Redeemable
noncontrolling interests
|
|
125
|
|
—
|
|
|
|
|
|
Equity
(deficit)
|
|
|
|
|
Ordinary shares -
$0.01 nominal value
Authorized: 500 shares (issued: 2024 - 216.0 ; 2023 -
198.6)
|
|
2
|
|
2
|
Additional paid-in
capital
|
|
13,173
|
|
6,944
|
Accumulated
deficit
|
|
(2,309)
|
|
(3,399)
|
Accumulated other
comprehensive loss
|
|
(4,745)
|
|
(4,373)
|
Total Aon
shareholders' equity (deficit)
|
|
6,121
|
|
(826)
|
Nonredeemable
noncontrolling interests
|
|
184
|
|
84
|
Total equity
(deficit)
|
|
6,305
|
|
(742)
|
Total liabilities,
redeemable noncontrolling interests and equity
(deficit)
|
|
$
48,965
|
|
$
33,959
|
|
(1) Includes cash and
short-term investments of $7.2 billion and $6.9 billion as of
December 31, 2024 and 2023, respectively.
|
Aon
plc
Consolidated Statements
of Cash Flows
|
|
|
Year ended December
31,
|
|
|
2024
|
|
2023
|
(millions)
|
|
(unaudited)
|
|
|
Cash flows from
operating activities
|
|
|
|
|
Net income
|
|
$
2,720
|
|
$
2,628
|
Adjustments to
reconcile net income to cash provided by operating
activities:
|
|
|
|
|
Gain from sales of
businesses
|
|
(337)
|
|
(4)
|
Depreciation of fixed
assets
|
|
183
|
|
167
|
Amortization and
impairment of intangible assets
|
|
503
|
|
89
|
Share-based
compensation expense
|
|
474
|
|
438
|
Deferred income
taxes
|
|
(311)
|
|
(373)
|
Other, net
|
|
(134)
|
|
28
|
Change in assets and
liabilities:
|
|
|
|
|
Receivables,
net
|
|
(312)
|
|
(188)
|
Accounts payable and
accrued liabilities
|
|
393
|
|
13
|
Accelerating Aon
United Program liabilities
|
|
17
|
|
99
|
Current income
taxes
|
|
—
|
|
174
|
Pension, other
postretirement and postemployment liabilities
|
|
(33)
|
|
8
|
Other assets and
liabilities
|
|
(128)
|
|
356
|
Cash provided by
operating activities
|
3,035
|
|
3,435
|
Cash flows from
investing activities
|
|
|
|
|
Proceeds from
investments
|
|
212
|
|
76
|
Purchases of
investments
|
|
(172)
|
|
(67)
|
Net sales of
short-term investments - non fiduciary
|
|
151
|
|
85
|
Acquisition of
businesses, net of cash and funds held on behalf of
clients
|
|
(3,506)
|
|
(35)
|
Sale of businesses,
net of cash and funds held on behalf of clients
|
|
700
|
|
5
|
Capital
expenditures
|
|
(218)
|
|
(252)
|
Cash used for
investing activities
|
(2,833)
|
|
(188)
|
Cash flows from
financing activities
|
|
|
|
|
Share
repurchase
|
|
(1,000)
|
|
(2,700)
|
Proceeds from issuance
of shares
|
|
79
|
|
72
|
Cash paid for employee
taxes on withholding shares
|
|
(202)
|
|
(241)
|
Commercial paper
issuances, net of repayments
|
|
(591)
|
|
(27)
|
Issuance of
debt
|
|
7,926
|
|
744
|
Repayment of
debt
|
|
(4,928)
|
|
(350)
|
Increase in fiduciary
liabilities, net of fiduciary receivables
|
|
280
|
|
358
|
Cash dividends to
shareholders
|
|
(562)
|
|
(489)
|
Redeemable and
non-redeemable noncontrolling interests, and other financing
activities
|
|
(206)
|
|
(232)
|
Cash provided by
(used for) financing activities
|
796
|
|
(2,865)
|
Effect of exchange
rates on cash and cash equivalents and funds held on behalf of
clients
|
|
(387)
|
|
264
|
Net increase in cash
and cash equivalents and funds held on behalf of clients
|
|
611
|
|
646
|
Cash, cash equivalents
and funds held on behalf of clients at beginning of year
|
|
7,722
|
|
7,076
|
Cash, cash
equivalents and funds held on behalf of clients at end of
year
|
|
$
8,333
|
|
$
7,722
|
Reconciliation of
cash and cash equivalents and funds held on behalf of
clients:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
1,085
|
|
$
778
|
Cash and cash
equivalents and funds held on behalf of clients classified as held
for sale
|
|
1
|
|
43
|
Funds held on behalf
of clients
|
|
7,247
|
|
6,901
|
Total cash and cash
equivalents and funds held on behalf of clients
|
|
$
8,333
|
|
$
7,722
|
View original
content:https://www.prnewswire.com/news-releases/aon-reports-fourth-quarter-and-full-year-2024-results-302364989.html
SOURCE Aon plc