Operating cash flow of $556M in Q2 2026 covered only 72% of capital returns ($775M in dividends and buybacks), with OCF/NI ratios ranging from 0.15 to 2.95 over the past year, highlighting timing differences and tight liquidity.
Aon plc (AON) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 3.53B | 3.48B | 3.04B | 3.44B | 3.22B | 2.18B | 2.78B | 1.83B | 1.69B | 734M | 2.33B | 2.01B | 1.64B | 1.63B | 1.42B | 1.02B | 787M | 375M | 959M | 1.29B | 968M | 886M | 1.18B | 1.31B | 1.24B | 559M | 739M | 462M | 864M | 784.1M | 354.6M |
| Operating CF Growth % | 206.74% | 14.7% | -11.64% | 6.71% | 47.53% | -21.6% | 51.66% | 8.84% | 129.7% | -68.44% | 15.78% | 22.35% | 0.55% | 15.08% | 39.39% | 29.35% | 109.87% | -60.9% | -25.6% | 33.16% | 9.26% | -25.17% | -9.76% | 5.64% | 122.18% | -24.36% | 59.96% | -46.53% | 10.19% | 121.12% | -41.83% |
| Operating CF / Revenue % | 20.09% | 20.26% | 19.33% | 25.68% | 25.8% | 17.9% | 25.15% | 16.66% | 15.65% | 7.34% | 24.72% | 21.19% | 13.63% | 13.82% | 12.32% | 9.02% | 9.25% | 4.94% | 12.74% | 17.52% | 14.07% | 13.32% | 11.64% | 13.37% | 16.69% | 7.53% | 10.1% | 6.53% | 13.31% | 13.63% | 9.12% |
| Net Income | 3.91B | 3.69B | 2.72B | 2.56B | 2.65B | 1.31B | 2.02B | 1.57B | 1.17B | 1.26B | 1.43B | 1.42B | 1.43B | 1.15B | 993M | 1.01B | 732M | 792M | 1.46B | 864M | 674M | 497M | 546M | 651M | 466M | 203M | 481M | 352M | 541M | 298.8M | 270.8M |
| Depreciation & Amortization | 894M | 966M | 686M | 256M | 264M | 326M | 413M | 564M | 769M | 891M | 509M | 543M | 594M | 635M | 655M | 582M | 305M | 242M | 222M | 205M | 201M | 346M | 309M | 314M | 263M | 339M | 333M | 355M | 268M | 241.2M | 144M |
| Stock-Based Compensation | 310M | 0 | 474M | 438M | 397M | 449M | 312M | 317M | 338M | 319M | 331M | 340M | 328M | 300M | 212M | 235M | 221M | 209M | 248M | 204M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -84M | 0 | -311M | -373M | -252M | 11M | 9M | -36M | -225M | -8M | -24M | -256M | -135M | -14M | -95M | 146M | 76M | 138M | -131M | 168M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -1.83B | -988M | -471M | 88M | 116M | -142M | -26M | -12M | -68M | -747M | -39M | -48M | -44M | -65M | 27M | -6M | 43M | -91M | -716M | -104M | -421M | -106M | 451M | 272M | 479M | 80M | -220M | -188M | 235M | 716.9M | 394.9M |
| Working Capital Changes | 271M | -192M | -63M | 462M | 48M | 230M | 57M | -571M | -302M | -984M | 119M | 8M | -532M | -371M | -373M | -949M | -590M | -915M | -126M | -48M | 514M | 149M | -122M | 75M | 34M | -63M | 145M | -57M | -180M | -472.8M | -455.1M |
| Cash from Investing | 1.5B | 286M | -2.83B | -188M | -449M | 49M | -679M | -229M | 31M | 2.79B | -954M | -138M | -545M | -339M | 177M | -186M | -2.56B | -139M | 1.4B | -463M | -190M | -769M | -923M | -607M | -597M | -616M | -137M | -493M | -1.35B | -1.38B | 237.5M |
| Capital Expenditures | -283M | -263M | -218M | -252M | -196M | -137M | -141M | -225M | -240M | -183M | -222M | -290M | -256M | -229M | -269M | -241M | -180M | -140M | -103M | -170M | -152M | -126M | -80M | -185M | -278M | -281M | -179M | -271M | -300M | -1.79B | -74.8M |
| Acquisitions | 2.14B | 1.96B | -2.81B | -30M | -81M | 204M | -338M | 13M | -68M | 3.22B | -772M | 189M | -431M | -14M | -160M | -97M | -2.08B | -263M | 1.72B | -198M | 544M | 283M | 53M | -8M | -111M | -107M | -85M | -395M | -374M | -1.65B | 1.03B |
| Purchase of Investments | 18M | -1.55B | -172M | -67M | -282M | -91M | -264M | -113M | -80M | -296M | -64M | -266M | -20M | -189M | -12M | -38M | -390M | -158M | -471M | -1.13B | -2.49B | -3.47B | -2.84B | -2.07B | -2.63B | -2.32B | -1.04B | -93M | -5.18B | -4.63B | -1.03B |
| Sale/Maturity of Investments | -56M | 145M | 363M | 161M | 110M | 73M | 64M | 96M | 419M | 68M | 104M | 229M | 162M | 93M | 618M | 190M | 90M | 422M | 254M | 1.03B | 1.91B | 2.55B | 1.94B | 1.66B | 2.42B | 2.09B | 1.16B | 1.97B | 4.5B | 4.32B | 836.7M |
| Other Investing | -318M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.7B | 0 | 2.38B | -523.6M |
| Cash from Financing | -5.13B | -4.21B | 796M | -2.87B | -1.79B | -1.92B | -1.77B | -247M | -1.7B | -3.27B | -1.29B | -1.69B | -1.3B | -1.14B | -1.59B | -896M | 1.82B | -649M | -2.23B | -579M | -964M | -204M | -266M | -670M | -596M | -620M | -313M | 152M | 132M | 1.3B | -301M |
| Dividends Paid | -658M | -629M | -562M | -489M | -463M | -447M | -412M | -410M | -382M | -364M | -345M | -323M | -273M | -212M | -204M | -200M | -195M | -165M | -171M | -176M | -189M | -193M | -192M | -190M | -233M | -241M | -226M | -210M | -194M | -182.1M | -172.9M |
| Share Repurchases | -1.6B | -1B | -1B | -2.7B | -3.2B | -3.54B | -1.76B | -1.96B | -1.47B | -2.4B | -1.26B | -1.55B | -2.25B | -1.1B | -1.13B | -828M | -250M | -478M | -1.74B | -523M | -966M | -75M | 0 | -6M | -97M | 0 | -59M | -66M | -18M | -136M | -18M |
| Stock Issued | 65M | 70M | 79M | 72M | 58M | 55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 201M | 194M | 51M | 62M | 28M | 50M | 76M | 23M | 0 | 607M | 49M | 0 | 0 | 0 | 21M | 14.2M |
| Debt Issuance (Net) | -4M | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | 1000K | -1000K | -1000K | 1000K | 1000K | -1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | -1000K |
| Other Financing | 367M | -772M | -128M | -115M | 416M | 258M | 132M | 1.01B | -184M | -157M | -206M | -69M | -101M | -49M | 87M | 147M | 159M | 0 | -1.74B | 0 | 0 | 0 | -51M | -89M | -682M | -285M | -219M | -130M | 298M | 465.2M | 49.2M |
| Net Change in Cash | 786M | 240M | 611M | 646M | 431M | 72M | 629M | 1.42B | -100M | 325M | 47M | 10M | -103M | 186M | 19M | -74M | 129M | -365M | -2M | 303M | -195M | -94M | 30M | 56M | 45M | -679M | 281M | 114M | -362M | 675M | 295M |
| Exchange Rate Effect | 882M | 678M | -387M | 264M | -549M | -235M | 297M | 63M | -118M | 69M | -39M | -172M | -67M | -92M | 9M | -10M | 62M | 16M | -130M | 56M | -9M | -7M | 35M | 21M | 18M | -2M | -8M | -7M | -3M | -33M | 4M |
| Cash at Beginning | 9.46B | 8.33B | 7.72B | 7.08B | 6.64B | 6.57B | 5.94B | 4.52B | 756M | 431M | 384M | 374M | 477M | 291M | 272M | 346M | 217M | 582M | 584M | 281M | 476M | 570M | 540M | 484M | 439M | 1.12B | 837M | 723M | 1.08B | 410M | 115M |
| Cash at End | 9.06B | 8.57B | 8.33B | 7.72B | 7.08B | 6.64B | 6.57B | 5.94B | 656M | 756M | 431M | 384M | 374M | 477M | 291M | 272M | 346M | 217M | 582M | 584M | 281M | 476M | 570M | 540M | 484M | 439M | 1.12B | 837M | 723M | 1.08B | 410M |
| Free Cash Flow | 3.25B | 3.22B | 2.82B | 3.18B | 3.02B | 2.04B | 2.64B | 1.61B | 1.45B | 551M | 2.1B | 1.72B | 1.39B | 1.4B | 1.15B | 777M | 607M | 235M | 856M | 1.12B | 816M | 760M | 1.1B | 1.13B | 964M | 278M | 560M | 191M | 564M | -1.01B | 279.8M |
| FCF Growth % | 11.54% | 14.24% | -11.5% | 5.29% | 47.82% | -22.6% | 64.1% | 11.34% | 162.43% | -73.81% | 22.4% | 24.03% | -1.28% | 22.09% | 48.01% | 28.01% | 158.3% | -72.55% | -23.5% | 37.13% | 7.37% | -31.16% | -2.04% | 16.91% | 246.76% | -50.36% | 193.19% | -66.13% | 155.8% | -461.22% | -45.32% |
| FCF Margin % | 18.48% | 18.73% | 17.94% | 23.8% | 24.22% | 16.77% | 23.87% | 14.62% | 13.43% | 5.51% | 22.36% | 18.13% | 11.51% | 11.88% | 9.99% | 6.88% | 7.13% | 3.09% | 11.37% | 15.21% | 11.86% | 11.43% | 10.85% | 11.49% | 12.95% | 3.74% | 7.65% | 2.7% | 8.69% | -17.57% | 7.2% |
| FCF per Share | 15.14 | 14.86 | 13.26 | 15.53 | 14.18 | 9.04 | 11.33 | 6.69 | 5.85 | 2.11 | 7.78 | 6.06 | 4.63 | 4.45 | 3.46 | 2.28 | 2.04 | 0.81 | 2.84 | 3.46 | 2.39 | 2.23 | 3.28 | 3.55 | 3.35 | 1.02 | 2.11 | 0.73 | 2.17 | -3.95 | 1.1 |
Quick answers to the most common questions about buying AON stock.
Aon plc (AON) generated $3.48B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Aon plc (AON) generated $3.22B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Aon plc (AON) spent $263.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Aon plc (AON) returned $629.0M to shareholders via cash dividends and spent $1.00B on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Elevated leverage and moderating organic growth
Metrics are mathematically derived from official filings.
Float Generation Remains Resilient
Aon's underwriting cash generation shows resilience, with Q2 2026 OCF/NI at 1.01, per recent filings, indicating cash conversion remains solid despite moderating organic growth.
The OCF/NI ratio of 1.01 in Q2 2026 suggests that net income is largely backed by cash, a positive sign for earnings quality. However, the ratio has been volatile, dipping to 0.35 in Q1 2026, which may reflect timing differences in premium collections and claims payments. The consistent positive OCF across quarters indicates that the float generated from underwriting activities continues to support operations, though the deceleration in organic growth could pressure future cash generation.
Claims Payments Show Seasonal Volatility
Claims payments spiked to $2.3B in Q3 2025, per reported data, suggesting potential catastrophe losses or reserve adjustments, while Q2 2026 saw a net recovery of $621M.
The claims line item exhibits significant quarter-to-quarter swings, with Q3 2025 showing $2.3B in claims paid versus a net recovery in Q2 2026. This volatility may indicate exposure to catastrophe events or changes in loss reserve estimates. The negative claims in Q2 2026 could reflect favorable development on prior-year reserves, which aligns with the prior income statement analysis noting reserve releases inflating earnings. Investors should monitor whether these releases are sustainable or if they mask underlying deterioration in current accident year loss ratios.
Investment Portfolio Cash Flows Turn Positive
Investment portfolio activity shifted to net sales in Q2 2026, with $1.4B in sales versus $14M in purchases, per financial statements, potentially funding capital returns.
The investment portfolio shows a clear pivot from net purchases in Q1 2026 ($1.3B) to net sales in Q2 2026 ($1.4B), suggesting Aon may be liquidating investments to support operational cash needs or capital return programs. This shift could be a response to the elevated leverage profile, as the company seeks to reduce debt or fund buybacks without tapping additional credit. However, the sustainability of this strategy depends on the portfolio's yield and market conditions; continued net sales could reduce future investment income.
Capital Returns Outpace Operating Cash Flow
In Q2 2026, dividends and buybacks totaled $775M against OCF of $556M, per reported figures, indicating capital returns are not fully covered by operating cash generation.
The combined outflows for dividends ($175M) and buybacks ($600M) in Q2 2026 exceeded operating cash flow of $556M, implying that Aon relied on other sources, such as portfolio sales or debt, to fund shareholder returns. This pattern is consistent with the company's historical use of leverage to support buybacks, but it raises concerns about sustainability given the already high debt-to-capital ratio of 65.1%. If operating cash flow does not improve, the pace of buybacks may need to moderate, or the company may face increased financing costs.
Cash Conversion Diverges from Earnings
OCF/NI ratios have ranged from 0.15 to 2.95 over the past year, per SEC filings, highlighting significant timing differences between reported earnings and cash generation.
The wide fluctuation in OCF/NI suggests that non-cash items, such as reserve releases and changes in working capital, are materially impacting the relationship between net income and operating cash flow. For instance, Q1 2025 saw OCF/NI of 0.15, indicating that earnings were not yet converted to cash, possibly due to timing of premium collections. Conversely, Q3 2024's ratio of 2.95 implies strong cash generation relative to income, likely driven by favorable claims development. This volatility underscores the need to analyze cash flow trends over multiple quarters rather than relying on a single period.
What the Cash Flow Statement Obscures
The cash flow statement may obscure the impact of reserve releases and reinsurance recoverables, as evidenced by negative claims in Q2 2026, per reported data, warranting scrutiny.
The negative claims paid in Q2 2026 (-$621M) is a notable anomaly that could indicate significant recoveries from reinsurers or favorable reserve development. While this boosts operating cash flow, it may not be sustainable and could mask underlying deterioration in loss experience. Additionally, the elevated leverage and reliance on portfolio sales to fund capital returns suggest that the company's cash position is under pressure. Investors should monitor the quality of earnings and the sustainability of cash generation, particularly if organic growth continues to moderate.