Aon plc cash flow statement
In fiscal 2025, Aon plc's operations generated $3.48bn of cash; it spent $263m on capital projects, leaving free cash flow of $3.22bn. It returned $629m in dividends and $1.00bn through buybacks.
Cash flow statement
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | 500 | 783 | 1,018 | 1,419 | 1,753 | 1,812 | 2,009 | 2,326 | 734 | 1,686 | 1,835 | 2,783 | 2,182 | 3,219 | 3,435 | 3,035 | 3,481 | 3,574 |
| Depreciation and amortisation | 149 | 151 | 220 | 232 | 240 | 242 | 164 | 162 | 187 | 176 | 172 | 167 | 179 | 151 | 167 | 183 | 188 | 192 |
| Stock-based pay | 209 | 221 | 235 | 212 | 300 | 328 | 320 | 306 | 319 | 338 | 317 | 312 | 449 | 397 | 438 | 474 | 432 | 368 |
| Capital spending | 140 | 180 | 241 | 269 | 229 | 256 | 200 | 156 | 183 | 240 | 225 | 141 | 137 | 196 | 252 | 218 | 263 | 308 |
| Free cash flow | 360 | 603 | 777 | 1,150 | 1,524 | 1,556 | 1,809 | 2,170 | 551 | 1,446 | 1,610 | 2,642 | 2,045 | 3,023 | 3,183 | 2,817 | 3,218 | 3,266 |
| Free cash flow after stock pay | 151 | 382 | 542 | 938 | 1,224 | 1,228 | 1,489 | 1,864 | 232 | 1,108 | 1,293 | 2,330 | 1,596 | 2,626 | 2,745 | 2,343 | 2,786 | 2,898 |
| Dividends paid | 165 | 175 | 200 | 204 | 212 | 273 | 323 | 345 | 364 | 382 | 410 | 412 | 447 | 463 | 489 | 562 | 629 | 672 |
| Share buybacks | 590 | 250 | 828 | 1,125 | 1,102 | 2,250 | 1,550 | 1,257 | 2,399 | 1,470 | 1,960 | 1,763 | 3,543 | 3,203 | 2,700 | 1,000 | 1,000 | 1,350 |
| Shares issued | — | — | — | — | — | — | — | — | — | — | — | 44 | 55 | 58 | 72 | 79 | 70 | 63 |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | 1,200 | 140 | 796 | 1,148 | 1,397 | 430 | 556 | 1,191 |
| Depreciation and amortisation | 47 | 46 | 47 | 47 | 48 | 46 | 49 | 49 |
| Stock-based pay | 113 | 147 | 119 | 106 | 60 | 82 | 122 | 104 |
| Capital spending | 55 | 56 | 64 | 69 | 74 | 67 | 73 | 94 |
| Free cash flow | 1,145 | 84 | 732 | 1,079 | 1,323 | 363 | 483 | 1,097 |
| Free cash flow after stock pay | 1,032 | −63 | 613 | 973 | 1,263 | 281 | 361 | 993 |
| Shares issued | 18 | 30 | 3 | 27 | 10 | 25 | 3 | 25 |
Compare with peers
- Arthur J. Gallagher & Co. cash flow
- Marsh McLennan cash flow
- Willis Towers Watson cash flow
- Brown & Brown cash flow
- Erie Indemnity cash flow
Head to head: AJG vs AONAON vs MRSHAON vs WTW
More: Insurance Brokers stocks compared, Financials sector, rankings of US companies