Marsh & McLennan Companies Inc
NYSE:MMC
Income Statement
Earnings Waterfall
Marsh & McLennan Companies Inc
Revenue
|
23.3B
USD
|
Operating Expenses
|
-17.5B
USD
|
Operating Income
|
5.8B
USD
|
Other Expenses
|
-1.9B
USD
|
Net Income
|
3.9B
USD
|
Income Statement
Marsh & McLennan Companies Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
12 399
N/A
|
12 611
+2%
|
12 820
+2%
|
12 951
+1%
|
12 902
0%
|
12 827
-1%
|
12 801
0%
|
12 893
+1%
|
13 014
+1%
|
13 165
+1%
|
13 185
+0%
|
13 211
+0%
|
13 378
+1%
|
13 497
+1%
|
13 703
+2%
|
14 024
+2%
|
14 521
+4%
|
14 760
+2%
|
14 923
+1%
|
14 950
+0%
|
15 021
+0%
|
15 636
+4%
|
16 100
+3%
|
16 652
+3%
|
17 232
+3%
|
17 072
-1%
|
17 072
N/A
|
17 224
+1%
|
17 656
+3%
|
18 484
+5%
|
19 099
+3%
|
19 820
+4%
|
20 286
+2%
|
20 648
+2%
|
20 835
+1%
|
20 720
-1%
|
21 095
+2%
|
21 592
+2%
|
22 204
+3%
|
22 736
+2%
|
23 285
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(10 280)
|
(10 422)
|
(10 590)
|
(10 650)
|
(10 676)
|
(10 619)
|
(10 577)
|
(10 474)
|
(10 597)
|
(10 651)
|
(10 560)
|
(10 780)
|
(10 931)
|
(11 075)
|
(11 318)
|
(11 369)
|
(11 707)
|
(11 956)
|
(12 113)
|
(12 189)
|
(12 210)
|
(12 738)
|
(13 199)
|
(13 640)
|
(14 025)
|
(13 701)
|
(13 661)
|
(13 907)
|
(14 108)
|
(14 631)
|
(15 071)
|
(15 415)
|
(15 787)
|
(16 004)
|
(16 121)
|
(16 013)
|
(16 084)
|
(16 451)
|
(16 844)
|
(17 153)
|
(17 514)
|
|
Selling, General & Administrative |
(7 262)
|
(7 372)
|
(7 452)
|
(7 515)
|
(7 406)
|
(7 356)
|
(7 330)
|
(7 334)
|
(7 458)
|
(7 504)
|
(7 443)
|
(7 694)
|
(7 845)
|
(7 971)
|
(8 122)
|
(8 085)
|
(8 304)
|
(8 441)
|
(8 556)
|
(8 605)
|
(8 663)
|
(9 065)
|
(9 419)
|
(9 734)
|
(10 007)
|
(9 899)
|
(9 957)
|
(10 129)
|
(10 381)
|
(10 812)
|
(11 170)
|
(11 425)
|
(11 718)
|
(11 868)
|
(11 938)
|
(12 071)
|
(12 178)
|
(12 505)
|
(12 869)
|
(13 099)
|
(13 362)
|
|
Other Operating Expenses |
(3 018)
|
(3 050)
|
(3 138)
|
(3 135)
|
(3 270)
|
(3 263)
|
(3 247)
|
(3 140)
|
(3 139)
|
(3 147)
|
(3 117)
|
(3 086)
|
(3 086)
|
(3 104)
|
(3 196)
|
(3 284)
|
(3 403)
|
(3 515)
|
(3 557)
|
(3 584)
|
(3 547)
|
(3 673)
|
(3 780)
|
(3 906)
|
(4 018)
|
(3 802)
|
(3 704)
|
(3 778)
|
(3 727)
|
(3 819)
|
(3 901)
|
(3 990)
|
(4 069)
|
(4 136)
|
(4 183)
|
(3 942)
|
(3 906)
|
(3 946)
|
(3 975)
|
(4 054)
|
(4 152)
|
|
Operating Income |
2 119
N/A
|
2 189
+3%
|
2 230
+2%
|
2 301
+3%
|
2 226
-3%
|
2 208
-1%
|
2 224
+1%
|
2 419
+9%
|
2 417
0%
|
2 514
+4%
|
2 625
+4%
|
2 431
-7%
|
2 447
+1%
|
2 422
-1%
|
2 385
-2%
|
2 655
+11%
|
2 814
+6%
|
2 804
0%
|
2 810
+0%
|
2 761
-2%
|
2 811
+2%
|
2 898
+3%
|
2 901
+0%
|
3 012
+4%
|
3 207
+6%
|
3 371
+5%
|
3 411
+1%
|
3 317
-3%
|
3 548
+7%
|
3 853
+9%
|
4 028
+5%
|
4 405
+9%
|
4 499
+2%
|
4 644
+3%
|
4 714
+2%
|
4 707
0%
|
5 011
+6%
|
5 141
+3%
|
5 360
+4%
|
5 583
+4%
|
5 771
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(85)
|
(111)
|
(103)
|
(107)
|
(114)
|
(109)
|
(100)
|
(112)
|
(128)
|
(139)
|
(182)
|
(184)
|
(193)
|
(201)
|
(214)
|
(213)
|
(215)
|
(199)
|
(358)
|
(732)
|
(732)
|
(863)
|
(766)
|
(471)
|
(540)
|
(533)
|
(552)
|
(530)
|
(510)
|
(439)
|
(391)
|
(381)
|
(357)
|
(378)
|
(400)
|
(433)
|
(470)
|
(492)
|
(505)
|
(495)
|
(496)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(137)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(150)
|
(227)
|
(367)
|
(430)
|
(357)
|
(324)
|
(251)
|
(194)
|
(156)
|
(131)
|
(93)
|
(100)
|
(109)
|
(128)
|
(427)
|
(450)
|
(487)
|
(501)
|
(301)
|
(290)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
233
|
293
|
356
|
418
|
201
|
207
|
209
|
210
|
215
|
213
|
218
|
224
|
265
|
265
|
258
|
249
|
257
|
264
|
272
|
281
|
277
|
268
|
256
|
244
|
235
|
231
|
232
|
237
|
239
|
248
|
|
Pre-Tax Income |
2 034
N/A
|
2 078
+2%
|
2 127
+2%
|
2 057
-3%
|
2 112
+3%
|
2 099
-1%
|
2 124
+1%
|
2 307
+9%
|
2 289
-1%
|
2 375
+4%
|
2 443
+3%
|
2 480
+2%
|
2 547
+3%
|
2 577
+1%
|
2 589
+0%
|
2 643
+2%
|
2 806
+6%
|
2 814
+0%
|
2 662
-5%
|
2 244
-16%
|
2 272
+1%
|
2 103
-7%
|
2 132
+1%
|
2 439
+14%
|
2 502
+3%
|
2 739
+9%
|
2 784
+2%
|
2 793
+0%
|
3 108
+11%
|
3 530
+14%
|
3 787
+7%
|
4 208
+11%
|
4 310
+2%
|
4 413
+2%
|
4 430
+0%
|
4 082
-8%
|
4 322
+6%
|
4 394
+2%
|
4 591
+4%
|
5 026
+9%
|
5 233
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(610)
|
(614)
|
(618)
|
(586)
|
(600)
|
(598)
|
(599)
|
(671)
|
(661)
|
(696)
|
(709)
|
(685)
|
(664)
|
(667)
|
(666)
|
(673)
|
(715)
|
(694)
|
(674)
|
(579)
|
(579)
|
(602)
|
(590)
|
(666)
|
(689)
|
(690)
|
(721)
|
(747)
|
(831)
|
(1 006)
|
(1 041)
|
(1 034)
|
(1 048)
|
(1 000)
|
(1 007)
|
(995)
|
(1 069)
|
(1 072)
|
(1 083)
|
(1 224)
|
(1 259)
|
|
Income from Continuing Operations |
1 424
|
1 464
|
1 509
|
1 471
|
1 512
|
1 501
|
1 525
|
1 636
|
1 628
|
1 679
|
1 734
|
1 795
|
1 883
|
1 910
|
1 923
|
1 970
|
2 091
|
2 120
|
1 988
|
1 665
|
1 693
|
1 501
|
1 542
|
1 773
|
1 813
|
2 049
|
2 063
|
2 046
|
2 277
|
2 524
|
2 746
|
3 174
|
3 262
|
3 413
|
3 423
|
3 087
|
3 253
|
3 322
|
3 508
|
3 802
|
3 974
|
|
Income to Minority Interest |
(30)
|
(30)
|
(31)
|
(32)
|
(32)
|
(35)
|
(36)
|
(37)
|
(33)
|
(31)
|
(28)
|
(27)
|
(27)
|
(25)
|
(24)
|
(20)
|
(17)
|
(16)
|
(15)
|
(20)
|
(25)
|
(32)
|
(32)
|
(31)
|
(33)
|
(29)
|
(30)
|
(30)
|
(32)
|
(31)
|
(32)
|
(31)
|
(31)
|
(35)
|
(36)
|
(37)
|
(39)
|
(40)
|
(42)
|
(46)
|
(53)
|
|
Net Income (Common) |
1 387
N/A
|
1 430
+3%
|
1 474
+3%
|
1 465
-1%
|
1 504
+3%
|
1 492
-1%
|
1 518
+2%
|
1 599
+5%
|
1 598
0%
|
1 651
+3%
|
1 707
+3%
|
1 768
+4%
|
1 856
+5%
|
1 885
+2%
|
1 899
+1%
|
1 492
-21%
|
1 613
+8%
|
1 643
+2%
|
1 526
-7%
|
1 650
+8%
|
1 676
+2%
|
1 477
-12%
|
1 504
+2%
|
1 742
+16%
|
1 780
+2%
|
2 020
+13%
|
2 033
+1%
|
2 016
-1%
|
2 245
+11%
|
2 493
+11%
|
2 714
+9%
|
3 143
+16%
|
3 231
+3%
|
3 378
+5%
|
3 387
+0%
|
3 050
-10%
|
3 214
+5%
|
3 282
+2%
|
3 466
+6%
|
3 756
+8%
|
3 921
+4%
|
|
EPS (Diluted) |
2.5
N/A
|
2.58
+3%
|
2.66
+3%
|
2.64
-1%
|
2.75
+4%
|
2.75
N/A
|
2.84
+3%
|
2.98
+5%
|
3.03
+2%
|
3.14
+4%
|
3.26
+4%
|
3.37
+3%
|
3.55
+5%
|
3.61
+2%
|
3.65
+1%
|
2.87
-21%
|
3.13
+9%
|
3.2
+2%
|
2.99
-7%
|
3.22
+8%
|
3.26
+1%
|
2.87
-12%
|
2.95
+3%
|
3.41
+16%
|
3.49
+2%
|
3.96
+13%
|
3.99
+1%
|
3.94
-1%
|
4.38
+11%
|
4.86
+11%
|
5.29
+9%
|
6.13
+16%
|
6.34
+3%
|
6.67
+5%
|
6.73
+1%
|
6.04
-10%
|
6.42
+6%
|
6.56
+2%
|
6.93
+6%
|
7.53
+9%
|
7.88
+5%
|