Marsh McLennan cash flow statement
In fiscal 2025, Marsh McLennan's operations generated $5.29bn of cash; it spent $291m on capital projects, leaving free cash flow of $5.00bn. It returned $1.70bn in dividends and $2.01bn through buybacks.
Cash flow statement
| Fiscal year | 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 | 2,007 | 1,893 | 2,428 | 2,361 | 3,382 | 3,516 | 3,465 | 4,258 | 4,302 | 5,292 | 4,474 |
| Depreciation and amortisation | 438 | 481 | 494 | 647 | 741 | 747 | 381 | 370 | 369 | 361 | 359 |
| Stock-based pay | 109 | 149 | 193 | 252 | 290 | 348 | 367 | 363 | 368 | 394 | 418 |
| Capital spending | 253 | 302 | 314 | 421 | 348 | 406 | 470 | 416 | 316 | 291 | 320 |
| Free cash flow | 1,754 | 1,591 | 2,114 | 1,940 | 3,034 | 3,110 | 2,995 | 3,842 | 3,986 | 5,001 | 4,154 |
| Free cash flow after stock pay | 1,645 | 1,442 | 1,921 | 1,688 | 2,744 | 2,762 | 2,628 | 3,479 | 3,618 | 4,607 | 3,736 |
| Dividends paid | 682 | 740 | 807 | 890 | 943 | 1,026 | 1,138 | 1,298 | 1,513 | 1,699 | 1,798 |
| Share buybacks | 800 | 900 | 675 | 485 | 0 | 1,159 | 1,950 | 1,150 | 900 | 2,012 | 3,026 |
| Shares issued | 188 | 166 | 93 | 158 | 132 | 161 | 126 | 199 | 264 | 250 | 156 |
| 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 | 1,956 | −622 | 1,671 | 2,082 | 2,161 | −688 | 1,523 | 1,478 |
| Depreciation and amortisation | 93 | 88 | 91 | 91 | 91 | 89 | 90 | 89 |
| Stock-based pay | 85 | 112 | 98 | 95 | 89 | 139 | 96 | 94 |
| Capital spending | 76 | 55 | 59 | 72 | 105 | 62 | 72 | 81 |
| Free cash flow | 1,880 | −677 | 1,612 | 2,010 | 2,056 | −750 | 1,451 | 1,397 |
| Free cash flow after stock pay | 1,795 | −789 | 1,514 | 1,915 | 1,967 | −889 | 1,355 | 1,303 |
| Shares issued | 43 | 128 | 47 | 37 | 38 | 63 | 28 | 27 |
Compare with peers
- Aon plc cash flow
- Arthur J. Gallagher & Co. cash flow
- Willis Towers Watson cash flow
- Brown & Brown cash flow
- Erie Indemnity cash flow
Head to head: AON vs MRSHAJG vs MRSHMRSH vs WTW
More: Insurance Brokers stocks compared, Financials sector, rankings of US companies