Aon PLC
NYSE:AON
Balance Sheet
Balance Sheet Decomposition
Aon PLC
Current Assets | 28.6B |
Cash & Short-Term Investments | 13.5B |
Receivables | 14.4B |
Other Current Assets | 732m |
Non-Current Assets | 12.1B |
Long-Term Investments | 80m |
PP&E | 1.2B |
Intangibles | 8.5B |
Other Non-Current Assets | 2.3B |
Current Liabilities | 21.8B |
Accounts Payable | 1.9B |
Accrued Liabilities | 179m |
Other Current Liabilities | 19.7B |
Non-Current Liabilities | 19.1B |
Long-Term Debt | 15.9B |
Other Non-Current Liabilities | 3.1B |
Balance Sheet
Aon PLC
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
374
|
384
|
426
|
756
|
656
|
790
|
884
|
544
|
690
|
778
|
|
Cash Equivalents |
374
|
384
|
426
|
756
|
656
|
790
|
884
|
544
|
690
|
778
|
|
Short-Term Investments |
394
|
356
|
290
|
529
|
4 072
|
5 292
|
5 997
|
6 393
|
6 838
|
7 270
|
|
Total Receivables |
3 126
|
2 658
|
2 206
|
2 592
|
9 468
|
10 215
|
11 613
|
11 793
|
12 978
|
13 065
|
|
Accounts Receivables |
2 815
|
2 564
|
2 106
|
2 478
|
9 355
|
10 127
|
11 518
|
11 740
|
12 904
|
13 030
|
|
Other Receivables |
311
|
94
|
100
|
114
|
113
|
88
|
95
|
53
|
74
|
35
|
|
Other Current Assets |
11 929
|
10 167
|
10 224
|
9 800
|
176
|
179
|
190
|
302
|
217
|
591
|
|
Total Current Assets |
15 823
|
13 565
|
13 146
|
13 677
|
14 372
|
16 476
|
18 684
|
19 032
|
20 723
|
21 704
|
|
PP&E Net |
765
|
765
|
550
|
564
|
588
|
1 650
|
1 599
|
1 378
|
1 300
|
1 314
|
|
PP&E Gross |
765
|
765
|
0
|
564
|
588
|
1 650
|
1 599
|
1 378
|
1 300
|
1 314
|
|
Accumulated Depreciation |
1 546
|
1 616
|
0
|
1 169
|
1 145
|
1 159
|
1 268
|
1 318
|
1 391
|
1 498
|
|
Intangible Assets |
2 520
|
2 180
|
1 890
|
1 733
|
1 149
|
783
|
640
|
492
|
447
|
234
|
|
Goodwill |
8 860
|
8 448
|
7 410
|
8 358
|
8 171
|
8 165
|
8 666
|
8 434
|
8 292
|
8 414
|
|
Note Receivable |
101
|
82
|
82
|
84
|
256
|
273
|
309
|
274
|
294
|
295
|
|
Long-Term Investments |
143
|
135
|
119
|
57
|
54
|
53
|
74
|
64
|
60
|
45
|
|
Other Long-Term Assets |
1 560
|
1 708
|
3 418
|
1 615
|
1 832
|
2 005
|
2 142
|
2 243
|
1 588
|
1 953
|
|
Other Assets |
8 860
|
8 448
|
7 410
|
8 358
|
8 171
|
8 165
|
8 666
|
8 434
|
8 292
|
8 414
|
|
Total Assets |
29 772
N/A
|
26 883
-10%
|
26 615
-1%
|
26 088
-2%
|
26 422
+1%
|
29 405
+11%
|
32 114
+9%
|
31 917
-1%
|
32 704
+2%
|
33 959
+4%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 805
|
1 772
|
1 604
|
1 961
|
1 943
|
1 939
|
2 016
|
2 192
|
2 114
|
2 262
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
186
|
204
|
194
|
163
|
159
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
250
|
112
|
0
|
665
|
592
|
597
|
|
Current Portion of Long-Term Debt |
783
|
562
|
336
|
299
|
1
|
624
|
478
|
518
|
376
|
630
|
|
Other Current Liabilities |
12 426
|
10 751
|
10 555
|
10 495
|
11 102
|
12 710
|
14 735
|
15 504
|
17 061
|
18 003
|
|
Total Current Liabilities |
15 014
|
13 085
|
12 495
|
12 755
|
13 296
|
15 571
|
17 433
|
19 073
|
20 306
|
21 651
|
|
Long-Term Debt |
4 983
|
5 304
|
6 005
|
5 820
|
6 162
|
6 703
|
7 346
|
8 274
|
9 853
|
10 005
|
|
Deferred Income Tax |
313
|
37
|
101
|
127
|
181
|
199
|
262
|
401
|
99
|
115
|
|
Minority Interest |
60
|
57
|
57
|
65
|
68
|
74
|
88
|
97
|
100
|
84
|
|
Other Liabilities |
2 831
|
2 398
|
2 482
|
2 738
|
2 564
|
3 483
|
3 490
|
3 011
|
2 875
|
2 930
|
|
Total Liabilities |
23 201
N/A
|
20 881
-10%
|
21 140
+1%
|
21 505
+2%
|
22 271
+4%
|
26 030
+17%
|
28 619
+10%
|
30 856
+8%
|
33 233
+8%
|
34 785
+5%
|
|
Equity | |||||||||||
Common Stock |
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Retained Earnings |
4 605
|
4 013
|
3 807
|
2 302
|
2 093
|
1 254
|
1 042
|
1 694
|
2 772
|
3 399
|
|
Additional Paid In Capital |
5 097
|
5 409
|
5 577
|
5 775
|
5 965
|
6 152
|
6 312
|
6 624
|
6 864
|
6 944
|
|
Unrealized Security Profit/Loss |
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
3 117
|
3 423
|
3 912
|
3 496
|
3 909
|
4 033
|
3 861
|
3 871
|
4 623
|
4 373
|
|
Total Equity |
6 571
N/A
|
6 002
-9%
|
5 475
-9%
|
4 583
-16%
|
4 151
-9%
|
3 375
-19%
|
3 495
+4%
|
1 061
-70%
|
529
N/A
|
826
-56%
|
|
Total Liabilities & Equity |
29 772
N/A
|
26 883
-10%
|
26 615
-1%
|
26 088
-2%
|
26 422
+1%
|
29 405
+11%
|
32 114
+9%
|
31 917
-1%
|
32 704
+2%
|
33 959
+4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
280
|
270
|
262
|
248
|
240
|
232
|
226
|
215
|
205
|
199
|