Aon plc【AON】 業績推移・財務諸表

(単位:百万ドル) 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 3Q24 4Q24 1Q25
現金同等物 422 260 335 346 682 300 295 272 323 286 290 291 408 266 369 477 338 418 382 374 378 367 398 384 465 438 483 431 433 684 749 756 597 487 484 656 600 581 602 790 690 757 821 884 822 1,091 609 544 595 740 692 690 1,119 952 808 778 995 974 1,103 1,085 964
有価証券 312 474 2,114 785 589 515 607 785 510 516 718 346 352 307 357 523 340 308 217 394 343 484 385 356 587 251 463 290 200 2,746 1,640 529 118 173 167 172 134 235 177 138 170 654 448 308 171 289 310 292 455 243 251 452 172 200 175 369 5,413 182 196 219 366
現金 + 有価証券 734 734 2,449 1,131 1,271 815 902 1,057 833 802 1,008 637 760 573 726 1,000 678 726 599 768 721 851 783 740 1,052 689 946 721 633 3,430 2,389 1,285 715 660 651 828 734 816 779 928 860 1,411 1,269 1,192 993 1,380 919 836 1,050 983 943 1,142 1,291 1,152 983 1,147 6,408 1,156 1,299 1,304 1,330
売掛金 1,983 1,994 2,086 2,701 2,650 2,785 2,745 3,183 3,164 3,075 2,959 3,101 2,884 2,838 2,666 2,896 2,880 2,803 2,630 2,815 2,672 2,684 2,453 2,734 2,591 2,516 2,391 2,589 2,103 2,191 2,068 2,478 3,053 2,992 2,656 2,760 3,242 3,227 2,866 3,112 3,554 3,314 2,906 3,070 3,526 3,545 3,117 3,094 3,625 3,648 2,971 3,035 3,713 3,764 3,300 3,254 4,035 4,459 4,004 3,803 4,620
流動資産合計 14,268 15,497 14,612 14,519 15,211 15,931 14,500 15,505 16,207 17,056 15,702 16,382 16,257 16,393 15,574 16,330 16,173 17,711 14,755 15,823 14,999 15,655 13,920 13,972 14,041 13,801 12,471 13,146 15,393 15,602 14,267 13,677 15,115 14,860 13,348 14,372 15,919 16,745 15,317 16,476 17,345 18,990 18,249 18,684 18,905 21,276 18,740 19,032 20,545 22,167 19,176 20,723 22,144 23,949 21,125 21,704 28,624 25,543 23,653 23,432 24,414
有形固定資産 452 450 468 781 791 798 773 783 808 797 814 820 816 808 803 791 785 787 760 765 754 782 785 765 766 751 738 765 536 556 545 564 578 575 594 588 606 599 606 621 666 615 609 599 584 585 541 529 515 505 510 558 605 639 652 638 590 636 650 637 650
投資有価証券 308 301 301 312 318 249 254 239 211 200 160 165 152 172 139 132 143 138 143 143 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
固定資産合計 8,691 8,459 8,746 14,463 14,591 14,565 14,245 14,047 14,064 13,751 13,807 14,104 13,772 13,669 13,731 13,921 13,904 14,065 14,072 13,949 13,390 13,548 13,286 13,192 12,772 12,892 12,781 13,469 11,589 11,587 11,657 12,411 12,732 12,357 12,254 12,050 13,216 13,062 12,850 12,929 12,937 13,005 13,110 13,430 13,270 13,304 13,076 12,885 12,946 12,553 12,047 11,981 12,109 12,100 11,987 12,255 12,143 25,910 26,232 25,533 25,890
総資産 22,959 23,956 23,358 28,982 29,802 30,496 28,745 29,552 30,271 30,807 29,509 30,486 30,029 30,062 29,305 30,251 30,077 31,776 28,827 29,772 28,389 29,203 27,206 27,164 26,813 26,693 25,252 26,615 26,982 27,189 25,924 26,088 27,847 27,217 25,602 26,422 29,135 29,807 28,167 29,405 30,282 31,995 31,359 32,114 32,175 34,580 31,816 31,917 33,491 34,720 31,223 32,704 34,253 36,049 33,112 33,959 40,767 51,453 49,885 48,965 50,304
流動負債合計 12,776 14,138 11,819 12,949 13,259 13,987 12,765 13,760 14,252 15,200 13,954 15,350 15,261 15,195 15,191 15,411 15,581 16,040 13,856 15,014 14,116 14,839 13,541 13,086 12,793 12,697 11,366 12,495 12,970 13,375 12,474 12,755 13,658 13,843 12,643 13,296 14,537 15,481 14,851 15,571 17,111 17,383 16,870 17,433 16,823 18,927 17,510 19,073 19,189 21,077 18,688 20,306 20,595 22,949 20,722 21,651 21,838 23,498 22,098 22,995 23,333
長期借入金 2,013 1,601 3,146 4,014 4,409 4,479 4,415 4,155 4,168 4,098 4,111 3,713 3,770 4,012 3,352 3,686 3,669 5,155 4,840 4,799 4,710 4,824 4,799 5,175 5,902 5,907 5,910 5,869 5,610 5,631 5,662 5,667 5,697 5,659 5,665 5,993 5,990 6,740 6,120 6,627 6,227 7,229 7,251 7,281 7,263 7,272 8,250 8,228 9,685 9,666 10,116 9,825 10,577 9,989 9,969 9,995 15,916 17,610 17,090 16,265 16,284
固定負債合計 4,726 4,340 5,695 7,727 8,056 8,044 7,701 7,672 7,603 7,397 7,194 7,331 7,135 7,249 6,524 6,645 6,490 7,977 7,699 8,127 7,842 7,908 7,723 7,915 8,673 8,435 8,392 8,588 8,186 8,261 8,203 8,685 8,804 8,756 8,631 8,907 9,736 10,413 9,755 10,385 9,911 10,917 10,869 11,098 10,991 11,086 12,007 11,686 13,011 12,855 13,205 12,827 13,600 12,938 12,876 13,050 18,957 21,797 21,234 19,540 19,697
総負債 17,502 18,478 17,514 20,676 21,315 22,031 20,466 21,432 21,855 22,597 21,148 22,681 22,396 22,444 21,715 22,056 22,071 24,017 21,555 23,141 21,958 22,747 21,264 21,001 21,466 21,132 19,758 21,083 21,156 21,636 20,677 21,440 22,462 22,599 21,274 22,203 24,273 25,894 24,606 25,956 27,022 28,300 27,739 28,531 27,814 30,013 29,517 30,759 32,200 33,932 31,893 33,133 34,195 35,887 33,598 34,701 40,795 45,295 43,332 42,535 43,030
資本金及び資本剰余金 363 363 363 386 386 386 386 386 386 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
利益剰余金 7,500 7,605 7,700 7,861 8,039 8,233 8,377 8,594 8,770 6,302 6,179 5,933 5,844 5,805 5,507 5,731 5,403 4,982 4,718 4,605 4,612 4,405 4,015 4,117 3,600 3,784 3,702 3,807 3,934 3,574 2,914 2,302 2,747 2,295 2,042 2,093 2,555 1,669 1,436 1,254 1,455 1,751 1,423 1,042 1,801 1,823 -445 -1,694 -1,609 -1,727 -2,638 -2,772 -2,388 -2,505 -3,024 -3,399 -2,700 -2,574 -2,682 -2,309 -1,740
株主資本 5,457 5,478 5,844 8,306 8,487 8,465 8,279 8,120 8,416 8,210 8,361 7,805 7,633 7,618 7,590 8,195 8,006 7,759 7,272 6,631 6,431 6,456 5,942 6,163 5,347 5,561 5,494 5,532 5,826 5,553 5,247 4,648 5,385 4,618 4,328 4,219 4,862 3,913 3,561 3,449 3,260 3,695 3,620 3,583 4,361 4,567 2,299 1,158 1,291 788 -670 -429 58 162 -486 -742 -28 6,028 6,418 6,305 7,195
有利子負債合計 2,013 1,601 3,146 4,014 4,409 4,479 4,415 4,155 4,168 4,098 4,111 3,713 3,770 4,012 3,352 3,686 3,669 5,155 4,840 4,799 4,710 4,824 4,799 5,138 5,902 5,907 5,910 5,869 5,610 5,631 5,662 5,667 5,697 5,659 5,665 5,993 5,990 6,740 6,120 6,627 6,227 7,229 7,251 7,281 7,263 7,272 8,250 8,228 9,685 9,666 10,116 9,825 10,577 9,989 9,969 9,995 15,916 17,610 17,090 16,265 16,284
純有利子負債 1,279 867 697 2,883 3,138 3,664 3,513 3,098 3,335 3,296 3,103 3,076 3,010 3,439 2,626 2,686 2,991 4,429 4,241 4,031 3,989 3,973 4,016 4,398 4,850 5,218 4,964 5,148 4,977 2,201 3,273 4,382 4,982 4,999 5,014 5,165 5,256 5,924 5,341 5,699 5,367 5,818 5,982 6,089 6,270 5,892 7,331 7,392 8,635 8,683 9,173 8,683 9,286 8,837 8,986 8,848 9,508 16,454 15,791 14,961 14,954
DEレシオ(%) 36.89 29.23 53.83 48.33 51.95 52.91 53.33 51.17 49.52 49.91 49.17 47.57 49.39 52.66 44.16 44.98 45.83 66.44 66.56 72.37 73.24 74.72 80.76 83.37 110.38 106.22 107.57 106.09 96.29 101.4 107.91 121.92 105.79 122.54 130.89 142.05 123.2 172.25 171.86 192.14 191.01 195.64 200.3 203.21 166.54 159.23 358.85 710.54 750.19 1226.65 -1509.85 -2290.21 18236.21 6166.05 -2051.23 -1347.04 -56842.86 292.14 266.28 257.97 226.32