Aon plc
Aon plc, a professional services firm, provides advice and solutions to clients focused on risk, retirement, and health worldwide. It offers commercial risk solutions, including retail brokerage, cyber, and global risk consulting solutions, as well as ac…
Insurance - Brokers
IE, Dublin [HQ]
Cash Flow Statements
15 Records · Starting from 2009In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Cash Flow (OCF) | 375.00 | 787.00 | 1,018.00 | 1,419.00 | 1,633.00 | 1,642.00 | 2,009.00 | 2,326.00 | 734.00 | 1,686.00 | 1,835.00 | 2,783.00 | 2,182.00 | 3,219.00 | 3,435.00 | |
| Operating Cash (Net) | 375.00 | 787.00 | 1,018.00 | 1,419.00 | 1,633.00 | 1,642.00 | 2,009.00 | 2,326.00 | 734.00 | 1,686.00 | 1,835.00 | 2,783.00 | 2,182.00 | 3,219.00 | 3,435.00 | |
| Accounts Receivable | - - | - - | - - | 106.00 | 141.00 | -25.00 | -83.00 | -86.00 | -254.00 | -127.00 | -371.00 | 108.00 | -119.00 | -96.00 | -188.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | 87.00 | 64.00 | 96.00 | 25.00 | -28.00 | 186.00 | 264.00 | -22.00 | 13.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | -915.00 | -590.00 | -949.00 | -373.00 | -371.00 | -532.00 | 41.00 | 119.00 | -984.00 | -302.00 | -571.00 | 57.00 | 230.00 | 48.00 | 462.00 | |
| Other WC | -915.00 | -590.00 | -949.00 | -479.00 | -512.00 | -507.00 | 124.00 | -457.00 | -961.00 | -520.00 | -200.00 | -51.00 | 349.00 | 166.00 | 637.00 | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -139.00 | -2,558.00 | -186.00 | 177.00 | -339.00 | -545.00 | -138.00 | -954.00 | 2,787.00 | 31.00 | -229.00 | -679.00 | 49.00 | -449.00 | -188.00 | |
| Capital Expenditure | -140.00 | -180.00 | -241.00 | -269.00 | -229.00 | -256.00 | -290.00 | -222.00 | -183.00 | -240.00 | -225.00 | -141.00 | -137.00 | -196.00 | -252.00 | |
| Purchases of Investments | -158.00 | -390.00 | -38.00 | -12.00 | -189.00 | -20.00 | -266.00 | -64.00 | -296.00 | -80.00 | -113.00 | -264.00 | -91.00 | -282.00 | -67.00 | |
| Sale/Maturity of Investment | 422.00 | 90.00 | 190.00 | 618.00 | 93.00 | 162.00 | 229.00 | 104.00 | 68.00 | 419.00 | 96.00 | 64.00 | 73.00 | 110.00 | 161.00 | |
| Property, Plant, Equipment (P&PE) | -140.00 | -180.00 | -241.00 | -269.00 | -229.00 | -256.00 | -290.00 | -222.00 | -183.00 | -240.00 | -225.00 | -141.00 | -137.00 | -196.00 | -252.00 | |
| Acquisitions (Net) | -263.00 | -2,078.00 | -97.00 | -160.00 | -14.00 | -431.00 | 189.00 | -772.00 | 3,217.00 | -68.00 | 13.00 | -338.00 | 204.00 | -81.00 | -30.00 | |
| Other Investing Activities | - - | - - | - - | 446.00 | -56.00 | 190.00 | 78.00 | -66.00 | -19.00 | 329.00 | 35.00 | -170.00 | 200.00 | -91.00 | 99.00 | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -617.00 | -1,838.00 | -896.00 | -1,586.00 | -1,016.00 | -1,133.00 | -1,689.00 | -1,286.00 | -3,265.00 | -1,699.00 | -1,493.00 | -2,088.00 | -1,924.00 | -1,790.00 | -2,865.00 | |
| Debt Repayment | -709.00 | -816.00 | -1,688.00 | -1,077.00 | -4,679.00 | -3,918.00 | -5,098.00 | -2,945.00 | -1,999.00 | -5,417.00 | -4,941.00 | -3,882.00 | -4,220.00 | -500.00 | -367.00 | |
| Dividends Paid | -165.00 | -195.00 | -200.00 | -204.00 | -212.00 | -273.00 | -323.00 | -345.00 | -364.00 | -382.00 | -410.00 | -412.00 | -447.00 | -463.00 | -489.00 | |
|
Common Stock
|
-633 | 444 | 1,029 | 1,976 | 6,106 | 7,554 | 6,871 | 4,595 | 3,932 | 7,075 | 7,881 | 5,767 | 9,386 | 3,261 | 2,772 | |
| Issued | 51.00 | 194.00 | 201.00 | 851.00 | 5,004.00 | 5,304.00 | 5,321.00 | 3,338.00 | 1,533.00 | 5,605.00 | 5,921.00 | 4,004.00 | 5,843.00 | 58.00 | 72.00 | |
| Repurchased | 684.00 | -250.00 | -828.00 | -1,125.00 | -1,102.00 | -2,250.00 | -1,550.00 | -1,257.00 | -2,399.00 | -1,470.00 | -1,960.00 | -1,763.00 | -3,543.00 | -3,203.00 | -2,700.00 | |
| Other Financing Activities | -478.00 | 2,905.00 | 1,619.00 | -31.00 | -27.00 | 4.00 | -39.00 | -77.00 | -36.00 | -35.00 | -103.00 | -35.00 | 443.00 | 2,318.00 | 619.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 582.00 | 217.00 | 346.00 | 272.00 | 291.00 | 477.00 | 374.00 | 384.00 | 431.00 | 756.00 | 656.00 | 790.00 | 6,573.00 | 6,645.00 | 690.00 | |
| End of Period | 217.00 | 346.00 | 272.00 | 291.00 | 477.00 | 374.00 | 384.00 | 431.00 | 756.00 | 656.00 | 790.00 | 884.00 | 6,645.00 | 7,076.00 | 778.00 | |
| Change | -365.00 | 129.00 | -74.00 | 19.00 | 186.00 | -103.00 | 10.00 | 47.00 | 325.00 | -100.00 | 134.00 | 94.00 | 72.00 | 431.00 | 88.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 242.00 | 305.00 | 582.00 | 655.00 | 635.00 | 594.00 | 543.00 | 509.00 | 891.00 | 769.00 | 564.00 | 413.00 | 326.00 | 264.00 | 256.00 | |
| Stock Based Compensation | 209.00 | 221.00 | 235.00 | 212.00 | 300.00 | 328.00 | 340.00 | 331.00 | 319.00 | 338.00 | 317.00 | 312.00 | 449.00 | 397.00 | 438.00 | |
| Other | -91.00 | 43.00 | -6.00 | -229.00 | -65.00 | -44.00 | -81.00 | -39.00 | -747.00 | -68.00 | -12.00 | -26.00 | -142.00 | 116.00 | 88.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | 235.00 | 607.00 | 777.00 | 1,150.00 | 1,404.00 | 1,386.00 | 1,719.00 | 2,104.00 | 551.00 | 1,446.00 | 1,610.00 | 2,642.00 | 2,045.00 | 3,023.00 | 3,183.00 | |
| Cash Conversion Cycle (CCC) | - - | - - | - - | 661.00 | 611.00 | 597.00 | 521.00 | 486.00 | 549.00 | 585.00 | -13.00 | -23.00 | -26.00 | -30.00 | -672.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | 16.00 | 62.00 | -10.00 | 9.00 | -92.00 | -67.00 | -172.00 | -39.00 | 69.00 | -118.00 | 21.00 | 78.00 | -235.00 | -549.00 | 264.00 |