Aon Statements
AO
Aon Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
3 760
100
—
0
—
0
—
0
2 799
74.4
2 972
79
788
21
-198
-5.2
-11
6.3
698
18.6
160
4.3
524
13.9
2.457
213.3
4 070
100
—
0
—
0
—
0
2 426
59.6
2 486
61.1
1 584
38.9
-31
-0.8
-10
-0.2
1 424
35
331
8.1
1 071
26.3
5.352
200.1
3 375
100
—
0
—
0
—
0
2 400
71.1
2 467
73.1
908
26.9
-154
-4.6
-20
-0.6
609
18
102
3
498
14.8
2.465
202
2 953
100
—
0
—
0
—
0
2 194
74.3
2 256
76.4
697
23.6
-113
-3.8
-18
-0.6
560
19
93
3.1
456
15.4
2.23
204.6
3 177
100
—
0
—
0
—
0
2 271
71.5
2 335
73.5
842
26.5
-141
-4.4
-43
-1.4
658
20.7
83
2.6
560
17.6
2.71
206.3
3 871
100
—
0
—
0
—
0
2 335
60.3
2 398
61.9
1 473
38.1
-114
-2.9
-17
-0.4
1 342
34.7
263
6.8
1 050
27.1
5.07
207.1
3 130
100
—
0
—
0
—
0
2 056
65.7
2 118
67.7
1 012
32.3
-134
-4.3
-170
-5.4
709
22.7
43
1.4
657
21
3.14
209
2 696
100
—
0
—
0
—
0
2 035
75.5
2 106
78.1
590
21.9
-83
-3.08
-3
-0.1
510
18.9
92
3.4
408
15.1
1.92
212.6
2 983
100
—
0
—
0
—
0
2 218
74.4
2 283
76.5
700
23.5
-86
-2.9
-3
-0.1
633
21.2
119
4
501
16.8
2.33
214.7
3 670
100
—
0
—
0
—
0
2 237
61
2 303
62.8
1 367
37.2
-85
-2.3
-3
-0.08
1 304
35.5
256
7
1 023
27.9
4.73
216.4
3 080
100
—
0
—
0
—
0
2 030
65.9
2 106
68.4
974
31.6
-80
-2.6
2
0.06
1 036
33.6
163
5.3
863
28
3.9
221.3
2 702
100
—
0
—
0
—
0
3 411
126.2
3 503
129.6
-801
-29.6
-73
-2.7
5
0.2
-868
-32.1
23
0.9
-900
-33.3
-3.99
225.4
2 886
100
—
0
—
0
—
0
2 137
74
2 214
76.7
672
23.3
-85
-2.9
8
0.3
596
20.7
203
7
379
13.1
1.66
228
3 525
100
—
0
—
0
—
0
2 199
62.4
2 280
64.7
1 245
35.3
-84
-2.4
6
0.2
1 167
33.1
234
6.6
913
25.9
4
228.1
2 965
100
—
0
—
0
—
0
2 168
73.1
2 252
76
713
24
-90
-3.04
3
0.1
626
21.1
92
3.1
524
17.7
2.27
230.7
2 385
100
—
0
—
0
—
0
1 852
77.7
1 944
81.5
441
18.5
-82
-3.4
4
0.2
363
15.2
82
3.4
275
11.5
1.17
233.5
2 497
100
—
0
—
0
—
0
1 804
72.2
1 903
76.2
594
23.8
-94
-3.8
2
0.08
495
19.8
85
3.4
398
15.9
1.7
233.6
3 219
100
—
0
—
0
—
0
2 048
63.6
2 186
67.9
1 033
32.1
-82
-2.5
5
0.2
981
30.5
189
5.9
772
24
3.3
234.5
2 885
100
—
0
—
0
—
0
2 053
71.2
2 191
75.9
694
24.1
-85
-2.9
-3
-0.1
441
15.3
59
2
374
13
1.58
236.7
2 379
100
—
0
—
0
—
0
1 816
76.3
1 956
82.2
423
17.8
-79
-3.3
3
0.1
285
12
56
2.4
222
9.3
0.93
239.1
2 606
100
—
0
—
0
—
0
1 931
74.1
2 066
79.3
540
20.7
-77
-3
5
0.2
343
13.2
56
2.1
277
10.6
1.14
242.8
3 143
100
—
0
—
0
—
0
2 043
65
2 180
69.4
963
30.6
-79
-2.5
4
0.1
802
25.5
126
4
659
21
2.7
243.7
2 770
100
—
0
—
0
—
0
2 003
72.3
2 152
77.7
618
22.3
-82
-3
6
0.2
421
15.2
49
1.8
345
12.5
1.4
244.9
2 349
100
—
0
—
0
—
0
1 852
78.8
1 990
84.7
359
15.3
-65
-2.8
—
0
194
8.3
39
1.7
147
6.3
0.61
245.6
2 561
100
—
0
—
0
—
0
2 061
80.5
2 206
86.1
355
13.9
-65
-2.5
-6
-0.2
-87
-3.4
-144
-5.6
48
1.9
0.19
247.4
3 090
100
—
0
—
0
—
0
2 069
67
2 217
71.7
873
28.3
-81
-2.6
1
0.03
718
23.2
114
3.7
594
19.2
2.37
250.2
2 909
—
—
—
2 169
2 308
601
-72
-109
406
44
-19
-0.07
251.3
2 340
—
—
—
1 943
2 084
256
-62
6
200
4
185
0.73
257.3
2 368
—
—
—
1 981
2 115
253
-68
9
-186
-143
769
2.93
262.4
2 381
—
—
—
1 949
2 046
335
-76
8
265
—
291
1.08
267
2 650
—
—
—
1 930
2 014
636
-56
-173
405
21
452
1.68
268.2
2 201
—
—
—
1 752
1 833
368
-59
—
309
25
319
1.18
269.6
2 282
—
—
—
1 816
1 895
387
-77
—
316
43
300
1.11
269.9
2 276
—
—
—
1 781
1 856
420
-84
—
371
59
325
1.18
273.7
3 288
—
—
—
2 571
2 571
717
-64
-13
702
112
584
2.1
277.5
2 742
—
—
—
2 329
2 329
413
-49
-12
352
49
295
1.04
283.8
2 805
—
—
—
2 528
2 528
277
-64
—
214
26
178
0.62
286.7
2 847
—
—
—
2 406
2 406
441
-39
—
421
80
328
1.14
287.1
3 299
—
—
—
2 664
2 664
635
-53
—
581
114
459
1.56
293.6
2 880
—
—
—
2 463
2 463
417
-53
1
390
75
309
1.04
296.1
2 919
—
—
—
2 474
2 474
445
-68
3
380
67
304
1.01
301.6
2 947
—
—
—
2 478
2 478
469
-56
1
414
78
325
1.06
307.2
3 209
—
—
—
2 694
2 694
515
-74
24
475
115
355
1.14
311.5
2 794
—
—
—
2 430
2 430
364
-10
-1
353
89
256
0.82
312.9
2 897
—
—
—
2 515
2 515
382
-40
—
342
90
241
0.76
317.1
2 915
—
—
—
2 505
2 505
410
-42
—
368
96
261
0.82
320