Marsh McLennan Reports First Quarter 2025 Results
Marsh McLennan (NYSE: MMC) reported strong Q1 2025 financial results with revenue growth of 9% (4% on underlying basis) reaching $7.1 billion. The company achieved operating income of $2.0 billion, while adjusted operating income rose 8% to $2.2 billion.
Key performance metrics include:
- Net income of $1.4 billion
- GAAP EPS decreased 1% to $2.79
- Adjusted EPS grew 5% to $3.06
The Risk & Insurance Services segment generated revenue of $4.8 billion (+11%), with Marsh revenue at $3.5 billion (+15%) and Guy Carpenter at $1.2 billion (+5%). The Consulting segment reported revenue of $2.3 billion (+5%), with Mercer contributing $1.5 billion and Oliver Wyman $818 million.
During Q1, MMC repurchased 1.3 million shares for $300 million and repaid $500 million in senior notes.
Marsh McLennan (NYSE: MMC) ha riportato solidi risultati finanziari nel primo trimestre 2025 con una crescita dei ricavi del 9% (4% su base sottostante), raggiungendo 7,1 miliardi di dollari. L'azienda ha realizzato un reddito operativo di 2,0 miliardi di dollari, mentre il reddito operativo rettificato è aumentato dell'8% a 2,2 miliardi di dollari.
I principali indicatori di performance includono:
- Utile netto di 1,4 miliardi di dollari
- EPS GAAP diminuito dell'1% a 2,79 dollari
- EPS rettificato cresciuto del 5% a 3,06 dollari
Il segmento Risk & Insurance Services ha generato ricavi per 4,8 miliardi di dollari (+11%), con Marsh a 3,5 miliardi (+15%) e Guy Carpenter a 1,2 miliardi (+5%). Il segmento Consulting ha riportato ricavi per 2,3 miliardi (+5%), con Mercer che ha contribuito con 1,5 miliardi e Oliver Wyman con 818 milioni.
Nel primo trimestre, MMC ha riacquistato 1,3 milioni di azioni per 300 milioni di dollari e ha rimborsato 500 milioni di dollari in obbligazioni senior.
Marsh McLennan (NYSE: MMC) reportó sólidos resultados financieros en el primer trimestre de 2025 con un crecimiento de ingresos del 9% (4% en base subyacente), alcanzando 7.100 millones de dólares. La compañía logró un ingreso operativo de 2.000 millones de dólares, mientras que el ingreso operativo ajustado aumentó un 8% hasta 2.200 millones de dólares.
Los principales indicadores de desempeño incluyen:
- Ingreso neto de 1.400 millones de dólares
- EPS GAAP disminuyó un 1% a 2,79 dólares
- EPS ajustado creció un 5% a 3,06 dólares
El segmento de Risk & Insurance Services generó ingresos por 4.800 millones de dólares (+11%), con Marsh en 3.500 millones (+15%) y Guy Carpenter en 1.200 millones (+5%). El segmento de Consulting reportó ingresos por 2.300 millones (+5%), con Mercer aportando 1.500 millones y Oliver Wyman 818 millones.
Durante el primer trimestre, MMC recompró 1,3 millones de acciones por 300 millones de dólares y pagó 500 millones de dólares en notas senior.
Marsh McLennan (NYSE: MMC)은 2025년 1분기에 9%(기본 기준 4%)의 매출 성장으로 71억 달러의 강력한 실적을 보고했습니다. 회사는 20억 달러의 영업이익을 달성했으며, 조정 영업이익은 8% 증가한 22억 달러를 기록했습니다.
주요 성과 지표는 다음과 같습니다:
- 순이익 14억 달러
- GAAP 주당순이익(EPS) 1% 감소하여 2.79달러
- 조정 EPS는 5% 증가하여 3.06달러
Risk & Insurance Services 부문은 48억 달러(+11%)의 매출을 기록했으며, Marsh는 35억 달러(+15%), Guy Carpenter는 12억 달러(+5%)를 기록했습니다. Consulting 부문은 23억 달러(+5%)의 매출을 보고했으며, Mercer가 15억 달러, Oliver Wyman이 8억 1,800만 달러를 기여했습니다.
1분기 동안 MMC는 130만 주를 3억 달러에 재매입하고, 5억 달러의 선순위 채권을 상환했습니다.
Marsh McLennan (NYSE : MMC) a publié de solides résultats financiers pour le premier trimestre 2025 avec une croissance du chiffre d'affaires de 9% (4% en base sous-jacente), atteignant 7,1 milliards de dollars. La société a réalisé un résultat opérationnel de 2,0 milliards de dollars, tandis que le résultat opérationnel ajusté a augmenté de 8% pour atteindre 2,2 milliards de dollars.
Les principaux indicateurs de performance sont :
- Résultat net de 1,4 milliard de dollars
- Le BPA GAAP a diminué de 1% pour s'établir à 2,79 dollars
- Le BPA ajusté a augmenté de 5% pour atteindre 3,06 dollars
Le segment Risk & Insurance Services a généré un chiffre d'affaires de 4,8 milliards de dollars (+11%), avec Marsh à 3,5 milliards (+15%) et Guy Carpenter à 1,2 milliard (+5%). Le segment Consulting a rapporté un chiffre d'affaires de 2,3 milliards (+5%), avec Mercer contribuant pour 1,5 milliard et Oliver Wyman pour 818 millions.
Au cours du premier trimestre, MMC a racheté 1,3 million d'actions pour 300 millions de dollars et remboursé 500 millions de dollars de billets seniors.
Marsh McLennan (NYSE: MMC) meldete starke Finanzergebnisse für das erste Quartal 2025 mit einem Umsatzwachstum von 9% (4% auf bereinigter Basis) und erreichte 7,1 Milliarden US-Dollar. Das Unternehmen erzielte einen operativen Gewinn von 2,0 Milliarden US-Dollar, während der bereinigte operative Gewinn um 8% auf 2,2 Milliarden US-Dollar stieg.
Wichtige Leistungskennzahlen umfassen:
- Nettoeinkommen von 1,4 Milliarden US-Dollar
- GAAP-Gewinn je Aktie (EPS) sank um 1% auf 2,79 US-Dollar
- Bereinigtes EPS stieg um 5% auf 3,06 US-Dollar
Der Bereich Risk & Insurance Services erzielte einen Umsatz von 4,8 Milliarden US-Dollar (+11%), wobei Marsh 3,5 Milliarden (+15%) und Guy Carpenter 1,2 Milliarden (+5%) beisteuerten. Der Consulting-Bereich meldete einen Umsatz von 2,3 Milliarden (+5%), mit Mercer, das 1,5 Milliarden und Oliver Wyman 818 Millionen beitrug.
Im ersten Quartal kaufte MMC 1,3 Millionen Aktien für 300 Millionen US-Dollar zurück und tilgte 500 Millionen US-Dollar an Senior Notes.
- Revenue growth of 9% to $7.1 billion
- Adjusted operating income increased 8% to $2.2 billion
- Adjusted EPS grew 5% to $3.06
- Strong international performance with up to 8% growth in Latin America
- Risk & Insurance Services revenue up 11% to $4.8 billion
- Marsh revenue grew 15% to $3.5 billion
- GAAP EPS decreased 1% to $2.79
- Career revenue decreased 1% on underlying basis
- 5 cents per share headwind from foreign exchange
Insights
Marsh McLennan delivered solid Q1 results with broad-based growth across segments, healthy margins, and continued capital deployment despite mixed macro conditions.
Marsh McLennan (NYSE: MMC) reported impressive Q1 2025 financial results with
The company's profitability metrics show financial strength, with adjusted operating income increasing
Breaking down segment performance:
- The Risk & Insurance Services division (representing approximately
68% of total revenue) grew11% (4% underlying), with Marsh's revenue up15% (5% underlying) and Guy Carpenter growing5% . - The Consulting division increased revenue by
5% (4% underlying), with Mercer up5% (4% underlying) and Oliver Wyman growing4% .
Geographic performance within Marsh shows particular strength in emerging markets, with Latin America leading at
Mercer's Health business stands out with
Capital management remains prudent with
Marsh McLennan's Q1 results demonstrate resilient business model with diversified growth drivers, strategic acquisition integration, and countercyclical performance advantages.
Marsh McLennan's Q1 2025 performance reveals a well-executed growth strategy with multiple complementary drivers working together. The
The company's business portfolio demonstrates thoughtful diversification with distinct yet interconnected segments. The Risk & Insurance Services division (particularly Marsh) is exhibiting strong momentum with
Geographic diversification serves as another strategic advantage. Latin America's standout
Within service categories, Mercer's Health practice (
The company's capital allocation discipline is evident in both the
CEO John Doyle's emphasis on client valuing their "advice and solutions, particularly in uncertain times" highlights the company's countercyclical advantages - when economic conditions deteriorate, demand for risk management and strategic consulting often increases, creating natural hedges against broader economic cycles.
-
Revenue Growth of
9% ; Underlying Revenue Growth of4% -
GAAP Operating Income Increases
4% ; Adjusted Operating Income Increases8% -
First Quarter GAAP EPS of
; Adjusted EPS Increases$2.79 5% to$3.06
John Doyle, President and CEO, said: "We had a solid start to the year with
"Marsh McLennan is a resilient business built to deliver across market cycles. Clients value our advice and solutions, particularly in uncertain times."
Consolidated Results
Consolidated revenue in the first quarter of 2025 was
Risk & Insurance Services
Risk & Insurance Services revenue was
Marsh's revenue in the first quarter of 2025 was
Guy Carpenter's first quarter revenue was
Consulting
Consulting revenue was
Mercer's revenue was
Oliver Wyman’s revenue was
Other Items
The Company repurchased 1.3 million shares of stock for
In the first quarter of 2025, the Company repaid
Conference Call
A conference call to discuss first quarter 2025 results will be held today at 8:30 a.m. Eastern time. The live audio webcast may be accessed at marshmclennan.com. A replay of the webcast will be available approximately two hours after the event. The webcast is listen-only. Those interested in participating in the question-and-answer session may register here to receive the dial-in numbers and unique PIN to access the call.
About Marsh McLennan
Marsh McLennan (NYSE: MMC) is a global leader in risk, strategy and people, advising clients in 130 countries across four businesses: Marsh, Guy Carpenter, Mercer and Oliver Wyman. With annual revenue of
INFORMATION CONCERNING FORWARD-LOOKING STATEMENTS
This press release contains "forward-looking statements," as defined in the Private Securities Litigation Reform Act of 1995. These statements, which express management's current views concerning future events or results, use words like "anticipate," "assume," "believe," "continue," "estimate," "expect," "intend," "plan," "project" and similar terms, and future or conditional tense verbs like "could," "may," "might," "should," "will" and "would".
Forward-looking statements are subject to inherent risks and uncertainties that could cause actual results to differ materially from those expressed or implied in our forward-looking statements. Factors that could materially affect our future results include, among other things:
- the impact of geopolitical or macroeconomic conditions on us, our clients and the countries and industries in which we operate, including from multiple major wars and global conflicts, tariffs or changes in trade policies, slower GDP growth or recession, lower interest rates, capital markets volatility, inflation and changes in insurance premium rates;
- the impact from lawsuits or investigations arising from errors and omissions, breaches of fiduciary duty or other claims against us in our capacity as a broker or investment advisor, including claims related to our investment business’ ability to execute timely trades;
- the increasing prevalence of ransomware, supply chain and other forms of cyber attacks, and their potential to disrupt our operations, or the operations of our third party vendors, and result in the disclosure of confidential client or company information;
-
the financial and operational impact of complying with laws and regulations, including domestic and international sanctions regimes, anti-corruption laws such as the
U.S. Foreign Corrupt Practices Act,U.K. Anti Bribery Act and cybersecurity, data privacy and artificial intelligence regulations; - our ability to attract, retain and develop industry leading talent;
- our ability to compete effectively and adapt to competitive pressures in each of our businesses, including from disintermediation as well as technological change, digital disruption and other types of innovation such as artificial intelligence;
- our ability to manage potential conflicts of interest, including where our services to a client conflict, or are perceived to conflict, with the interests of another client or our own interests;
- the impact of changes in tax laws, guidance and interpretations, such as the implementation of the Organization for Economic Cooperation and Development international tax framework, or the increasing number of challenges from tax authorities in the current global tax environment;
- the regulatory, contractual and reputational risks that arise based on insurance placement activities and insurer revenue streams;
- our failure to design and execute operating model changes that capture opportunities and efficiencies at the intersection of our businesses; and
- our ability to successfully integrate or achieve the intended benefits of the acquisition of McGriff.
The factors identified above are not exhaustive. Marsh McLennan and its subsidiaries (collectively, the "Company") operate in a dynamic business environment in which new risks emerge frequently. Accordingly, we caution readers not to place undue reliance on any forward-looking statements, which are based only on information currently available to us and speak only as of the dates on which they are made. The Company undertakes no obligation to update or revise any forward-looking statement to reflect events or circumstances arising after the date on which it is made.
Further information concerning the Company, including information about factors that could materially affect our results of operations and financial condition, is contained in the Company's filings with the Securities and Exchange Commission, including the "Risk Factors" section and the "Management’s Discussion and Analysis of Financial Condition and Results of Operations" section of our most recently filed Annual Report on Form 10-K.
Marsh & McLennan Companies, Inc. |
||||||||
Consolidated Statements of Income |
||||||||
(In millions, except per share data) |
||||||||
(Unaudited) |
||||||||
|
|
Three Months Ended
|
||||||
|
|
|
2025 |
|
|
|
2024 |
|
Revenue |
|
$ |
7,061 |
|
|
$ |
6,473 |
|
Expense: |
|
|
|
|
||||
Compensation and benefits |
|
|
3,850 |
|
|
|
3,470 |
|
Other operating expenses |
|
|
1,206 |
|
|
|
1,078 |
|
Operating expenses |
|
|
5,056 |
|
|
|
4,548 |
|
Operating income |
|
|
2,005 |
|
|
|
1,925 |
|
Other net benefit credits |
|
|
43 |
|
|
|
67 |
|
Interest income |
|
|
19 |
|
|
|
37 |
|
Interest expense |
|
|
(245 |
) |
|
|
(159 |
) |
Investment income |
|
|
5 |
|
|
|
1 |
|
Income before income taxes |
|
|
1,827 |
|
|
|
1,871 |
|
Income tax expense |
|
|
415 |
|
|
|
447 |
|
Net income before non-controlling interests |
|
|
1,412 |
|
|
|
1,424 |
|
Less: Net income attributable to non-controlling interests |
|
|
31 |
|
|
|
24 |
|
Net income attributable to the Company |
|
$ |
1,381 |
|
|
$ |
1,400 |
|
Net income per share attributable to the Company: |
|
|
|
|
||||
- Basic |
|
$ |
2.81 |
|
|
$ |
2.84 |
|
- Diluted |
|
$ |
2.79 |
|
|
$ |
2.82 |
|
Average number of shares outstanding: |
|
|
|
|
||||
- Basic |
|
|
492 |
|
|
|
492 |
|
- Diluted |
|
|
495 |
|
|
|
497 |
|
Shares outstanding at March 31 |
|
|
493 |
|
|
|
493 |
|
Marsh & McLennan Companies, Inc. |
||||||||||||||||||||
Supplemental Information - Revenue Analysis |
||||||||||||||||||||
Three Months Ended March 31 |
||||||||||||||||||||
(Millions) (Unaudited) |
||||||||||||||||||||
The Company advises clients in 130 countries. As a result, foreign exchange rate movements may impact period over period comparisons of revenue. Similarly, certain other items such as acquisitions and dispositions, including transfers among businesses, may impact period over period comparisons of revenue. Non-GAAP underlying revenue measures the change in revenue from one period to the next by isolating these impacts. |
||||||||||||||||||||
|
|
|
|
|
|
Components of Revenue Change* |
||||||||||||||
|
|
Three Months Ended
|
|
% Change
|
|
Currency
|
|
Acquisitions/
|
|
Non-GAAP
|
||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|||||||||||
Risk and Insurance Services |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Marsh (a) |
|
$ |
3,453 |
|
|
$ |
3,003 |
|
|
15 |
% |
|
(2 |
)% |
|
12 |
% |
|
5 |
% |
Guy Carpenter |
|
|
1,206 |
|
|
|
1,148 |
|
|
5 |
% |
|
(1 |
)% |
|
1 |
% |
|
5 |
% |
Subtotal |
|
|
4,659 |
|
|
|
4,151 |
|
|
12 |
% |
|
(2 |
)% |
|
9 |
% |
|
5 |
% |
Fiduciary interest income |
|
|
103 |
|
|
|
122 |
|
|
|
|
|
|
|
|
|
||||
Total Risk and Insurance Services |
|
|
4,762 |
|
|
|
4,273 |
|
|
11 |
% |
|
(2 |
)% |
|
9 |
% |
|
4 |
% |
Consulting |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Mercer (b) |
|
|
1,496 |
|
|
|
1,425 |
|
|
5 |
% |
|
(2 |
)% |
|
3 |
% |
|
4 |
% |
Oliver Wyman Group |
|
|
818 |
|
|
|
789 |
|
|
4 |
% |
|
(1 |
)% |
|
1 |
% |
|
4 |
% |
Total Consulting |
|
|
2,314 |
|
|
|
2,214 |
|
|
5 |
% |
|
(2 |
)% |
|
2 |
% |
|
4 |
% |
Corporate Eliminations |
|
|
(15 |
) |
|
|
(14 |
) |
|
|
|
|
|
|
|
|
||||
Total Revenue |
|
$ |
7,061 |
|
|
$ |
6,473 |
|
|
9 |
% |
|
(2 |
)% |
|
7 |
% |
|
4 |
% |
Revenue Details |
||||||||||||||||||
The following table provides more detailed revenue information for certain of the components presented above: |
||||||||||||||||||
|
|
|
|
|
|
Components of Revenue Change* |
||||||||||||
|
|
Three Months Ended
|
|
% Change
|
|
Currency
|
|
Acquisitions/
|
|
Non-GAAP
|
||||||||
|
|
|
2025 |
|
|
2024 |
|
|||||||||||
Marsh: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
EMEA |
|
$ |
1,059 |
|
$ |
1,025 |
|
3 |
% |
|
(3 |
)% |
|
— |
|
|
6 |
% |
|
|
|
335 |
|
|
336 |
|
— |
|
|
(2 |
)% |
|
(1 |
)% |
|
4 |
% |
|
|
|
124 |
|
|
125 |
|
(1 |
)% |
|
(9 |
)% |
|
— |
|
|
8 |
% |
Total International |
|
|
1,518 |
|
|
1,486 |
|
2 |
% |
|
(3 |
)% |
|
— |
|
|
6 |
% |
|
|
|
1,935 |
|
|
1,517 |
|
28 |
% |
|
— |
|
|
24 |
% |
|
4 |
% |
Total Marsh |
|
$ |
3,453 |
|
$ |
3,003 |
|
15 |
% |
|
(2 |
)% |
|
12 |
% |
|
5 |
% |
Mercer: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Wealth (b) |
|
$ |
670 |
|
$ |
672 |
|
— |
|
|
(2 |
)% |
|
(1 |
)% |
|
3 |
% |
Health (b) |
|
|
608 |
|
|
538 |
|
13 |
% |
|
(2 |
)% |
|
8 |
% |
|
7 |
% |
Career |
|
|
218 |
|
|
215 |
|
2 |
% |
|
(2 |
)% |
|
5 |
% |
|
(1 |
)% |
Total Mercer |
|
$ |
1,496 |
|
$ |
1,425 |
|
5 |
% |
|
(2 |
)% |
|
3 |
% |
|
4 |
% |
(a) |
Acquisitions, dispositions and other in 2025 includes the impact of McGriff. |
|
(b) |
Acquisitions, dispositions and other in 2024 includes a net gain from the sale of the |
|
|
|
|
* |
Rounded to whole percentages. Components of revenue may not add due to rounding. |
|
** |
Acquisitions, dispositions and other includes the impact of current and prior year items excluded from the calculation of non-GAAP underlying revenue for comparability purposes. Details on these items are provided in the reconciliation of non-GAAP revenue to GAAP revenue tables included in this release. |
|
|
Marsh & McLennan Companies, Inc. |
Reconciliation of Non-GAAP Measures |
Three Months Ended March 31 |
(Millions) (Unaudited) |
Overview |
The Company reports its financial results in accordance with accounting principles generally accepted in |
The Company believes these non-GAAP financial measures provide useful supplemental information that enables investors to better compare the Company’s performance across periods. Management also uses these measures internally to assess the operating performance of its businesses and to decide how to allocate resources. However, investors should not consider these non-GAAP measures in isolation from, or as a substitute for, the financial information that the Company reports in accordance with GAAP. The Company's non-GAAP measures include adjustments that reflect how management views its businesses, and may differ from similarly titled non-GAAP measures presented by other companies. |
In the first quarter of 2025, the Company changed its methodology to report adjusted operating income (loss), adjusted income, net of tax and adjusted EPS to exclude the impact of intangible amortization and other net benefit credits. Prior year results are presented using the new methodology for comparative purposes. |
Adjusted Operating Income (Loss) and Adjusted Operating Margin |
Adjusted operating income (loss) is calculated by excluding the impact of certain noteworthy items and identified intangible amortization expense from the Company's GAAP operating income (loss). The following tables reconcile adjusted operating income (loss) to GAAP operating income (loss) on a consolidated and reportable segment basis for the three months ended March 31, 2025 and 2024. The following tables also present adjusted operating margin. For the three months ended March 31, 2025 and 2024, adjusted operating margin is calculated by dividing the sum of adjusted operating income by consolidated or segment adjusted revenue. The Company's adjusted revenue used in the determination of adjusted operating margin is calculated by excluding the impact of certain noteworthy items from the Company's GAAP revenue. |
|
|
Risk & Insurance
|
|
Consulting |
|
Corporate/
|
|
Total |
||||||||
Three Months Ended March 31, 2025 |
|
|
|
|
|
|
|
|
||||||||
Operating income (loss) |
|
$ |
1,613 |
|
|
$ |
456 |
|
|
$ |
(64 |
) |
|
$ |
2,005 |
|
Operating margin |
|
|
33.9 |
% |
|
|
19.7 |
% |
|
|
N/A |
|
|
|
28.4 |
% |
Add (deduct) impact of noteworthy items: |
|
|
|
|
|
|
|
|
||||||||
Restructuring (a) |
|
|
23 |
|
|
|
8 |
|
|
|
1 |
|
|
|
32 |
|
Changes in fair value of contingent consideration |
|
|
3 |
|
|
|
6 |
|
|
|
— |
|
|
|
9 |
|
McGriff integration and retention related costs |
|
|
69 |
|
|
|
— |
|
|
|
— |
|
|
|
69 |
|
Acquisition related costs |
|
|
7 |
|
|
|
2 |
|
|
|
— |
|
|
|
9 |
|
Gain on consolidation and disposal of business (b) |
|
|
(28 |
) |
|
|
— |
|
|
|
— |
|
|
|
(28 |
) |
Total noteworthy items |
|
|
74 |
|
|
|
16 |
|
|
|
1 |
|
|
|
91 |
|
Identified intangible amortization expense |
|
|
120 |
|
|
|
19 |
|
|
|
— |
|
|
|
139 |
|
Operating income adjustments |
|
|
194 |
|
|
|
35 |
|
|
|
1 |
|
|
|
230 |
|
Adjusted operating income (loss) |
|
$ |
1,807 |
|
|
$ |
491 |
|
|
$ |
(63 |
) |
|
$ |
2,235 |
|
Adjusted operating margin |
|
|
38.2 |
% |
|
|
21.2 |
% |
|
|
N/A |
|
|
|
31.8 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Three Months Ended March 31, 2024 |
|
|
|
|
|
|
|
|
||||||||
Operating income (loss) |
|
$ |
1,565 |
|
|
$ |
432 |
|
|
$ |
(72 |
) |
|
$ |
1,925 |
|
Operating margin |
|
|
36.6 |
% |
|
|
19.5 |
% |
|
|
N/A |
|
|
|
29.7 |
% |
Add (deduct) impact of noteworthy items: |
|
|
|
|
|
|
|
|
||||||||
Restructuring |
|
|
22 |
|
|
|
11 |
|
|
|
9 |
|
|
|
42 |
|
Changes in fair value of contingent consideration |
|
|
5 |
|
|
|
1 |
|
|
|
— |
|
|
|
6 |
|
Acquisition and disposition related costs (c) |
|
|
1 |
|
|
|
21 |
|
|
|
— |
|
|
|
22 |
|
Disposal of business (b) |
|
|
— |
|
|
|
(21 |
) |
|
|
— |
|
|
|
(21 |
) |
Total noteworthy items |
|
|
28 |
|
|
|
12 |
|
|
|
9 |
|
|
|
49 |
|
Identified intangible amortization expense |
|
|
79 |
|
|
|
11 |
|
|
|
— |
|
|
|
90 |
|
Operating income adjustments |
|
|
107 |
|
|
|
23 |
|
|
|
9 |
|
|
|
139 |
|
Adjusted operating income (loss) |
|
$ |
1,672 |
|
|
$ |
455 |
|
|
$ |
(63 |
) |
|
$ |
2,064 |
|
Adjusted operating margin |
|
|
39.1 |
% |
|
|
20.7 |
% |
|
|
N/A |
|
|
|
32.0 |
% |
(a) |
Costs in 2025 primarily include severance and lease exit charges for remaining restructuring activities. |
|
(b) |
Gain on sale of a business and a gain on remeasurement of an investment. In 2024, amount includes the net gain on sale of the Mercer |
|
(c) |
Primarily reflects exit costs for the disposition of the Mercer |
|
Marsh & McLennan Companies, Inc. |
|||||||||||||||||||
Reconciliation of Non-GAAP Measures |
|||||||||||||||||||
Three Months Ended March 31 |
|||||||||||||||||||
(In millions, except per share data) |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
Adjusted income, net of tax is calculated as the Company's GAAP income from continuing operations, adjusted to reflect the after tax impact of the operating income adjustments in the preceding tables and the additional items listed below. Adjusted EPS is calculated by dividing the Company’s adjusted income, net of tax, by the average number of shares outstanding-diluted for the relevant period. The following tables reconcile adjusted income, net of tax to GAAP income from continuing operations and adjusted EPS to GAAP EPS for the three months ended March 31, 2025 and 2024. |
|||||||||||||||||||
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||||||
|
Amount |
|
Adjusted
|
|
Amount |
|
Adjusted
|
||||||||||||
Net income before non-controlling interests, as reported |
|
|
$ |
1,412 |
|
|
|
|
|
$ |
1,424 |
|
|
||||||
Less: Non-controlling interest, net of tax |
|
|
|
31 |
|
|
|
|
|
|
24 |
|
|
||||||
Subtotal |
|
|
$ |
1,381 |
|
$ |
2.79 |
|
|
|
$ |
1,400 |
|
$ |
2.82 |
||||
Operating income adjustments |
$ |
230 |
|
|
|
|
|
|
$ |
139 |
|
|
|
|
|
||||
Other net benefit credits |
|
(43 |
) |
|
|
|
|
|
|
(67 |
) |
|
|
|
|
||||
Investments adjustment |
|
(2 |
) |
|
|
|
|
|
|
(1 |
) |
|
|
|
|
||||
Income tax effect of adjustments (a) |
|
(50 |
) |
|
|
|
|
|
|
(18 |
) |
|
|
|
|
||||
|
|
|
|
135 |
|
|
0.27 |
|
|
|
|
53 |
|
|
0.10 |
||||
Adjusted income, net of tax |
|
|
$ |
1,516 |
|
$ |
3.06 |
|
|
|
$ |
1,453 |
|
$ |
2.92 |
(a) |
For items with an income tax impact, the tax effect was calculated using an estimated effective tax rate for each item based on jurisdiction with a blended rate for items occurring in multiple jurisdictions. |
|
Marsh & McLennan Companies, Inc. |
||||||
Supplemental Information |
||||||
Three Months Ended March 31 |
||||||
(Millions) (Unaudited) |
||||||
|
|
Three Months Ended
|
||||
|
|
|
2025 |
|
|
2024 |
Consolidated |
|
|
|
|
||
Compensation and benefits |
|
$ |
3,850 |
|
$ |
3,470 |
Other operating expenses |
|
|
1,206 |
|
|
1,078 |
Total expenses |
|
$ |
5,056 |
|
$ |
4,548 |
|
|
|
|
|
||
Depreciation and amortization expense |
|
$ |
88 |
|
$ |
99 |
Identified intangible amortization expense |
|
|
139 |
|
|
90 |
Total |
|
$ |
227 |
|
$ |
189 |
|
|
|
|
|
||
Risk and Insurance Services |
|
|
|
|
||
Compensation and benefits |
|
$ |
2,451 |
|
$ |
2,118 |
Other operating expenses |
|
|
698 |
|
|
590 |
Total expenses |
|
$ |
3,149 |
|
$ |
2,708 |
|
|
|
|
|
||
Depreciation and amortization expense |
|
$ |
50 |
|
$ |
46 |
Identified intangible amortization expense |
|
|
120 |
|
|
79 |
Total |
|
$ |
170 |
|
$ |
125 |
|
|
|
|
|
||
Consulting |
|
|
|
|
||
Compensation and benefits |
|
$ |
1,363 |
|
$ |
1,314 |
Other operating expenses |
|
|
495 |
|
|
468 |
Total expenses |
|
$ |
1,858 |
|
$ |
1,782 |
|
|
|
|
|
||
Depreciation and amortization expense |
|
$ |
24 |
|
$ |
37 |
Identified intangible amortization expense |
|
|
19 |
|
|
11 |
Total |
|
$ |
43 |
|
$ |
48 |
Marsh & McLennan Companies, Inc. |
||||||
Consolidated Balance Sheets |
||||||
(Millions) |
||||||
|
|
(Unaudited)
|
|
December 31,
|
||
ASSETS |
|
|
|
|
||
Current assets: |
|
|
|
|
||
Cash and cash equivalents |
|
$ |
1,604 |
|
$ |
2,398 |
Cash and cash equivalents held in a fiduciary capacity |
|
|
11,579 |
|
|
11,276 |
Net receivables |
|
|
7,872 |
|
|
7,156 |
Other current assets |
|
|
1,406 |
|
|
1,287 |
Total current assets |
|
|
22,461 |
|
|
22,117 |
|
|
|
|
|
||
Goodwill and intangible assets |
|
|
28,274 |
|
|
28,126 |
Fixed assets, net |
|
|
840 |
|
|
859 |
Pension related assets |
|
|
2,021 |
|
|
1,914 |
Right of use assets |
|
|
1,477 |
|
|
1,498 |
Deferred tax assets |
|
|
250 |
|
|
237 |
Other assets |
|
|
1,692 |
|
|
1,730 |
TOTAL ASSETS |
|
$ |
57,015 |
|
$ |
56,481 |
|
|
|
|
|
||
LIABILITIES AND EQUITY |
|
|
|
|
||
Current liabilities: |
|
|
|
|
||
Short-term debt |
|
$ |
1,667 |
|
$ |
519 |
Accounts payable and accrued liabilities |
|
|
3,450 |
|
|
3,402 |
Accrued compensation and employee benefits |
|
|
1,798 |
|
|
3,620 |
Current lease liabilities |
|
|
327 |
|
|
325 |
Accrued income taxes |
|
|
554 |
|
|
376 |
Dividends payable |
|
|
400 |
|
|
— |
Fiduciary liabilities |
|
|
11,579 |
|
|
11,276 |
Total current liabilities |
|
|
19,775 |
|
|
19,518 |
|
|
|
|
|
||
Long-term debt |
|
|
18,862 |
|
|
19,428 |
Pension, post-retirement and post-employment benefits |
|
|
832 |
|
|
840 |
Long-term lease liabilities |
|
|
1,563 |
|
|
1,590 |
Liabilities for errors and omissions |
|
|
309 |
|
|
305 |
Other liabilities |
|
|
1,406 |
|
|
1,265 |
|
|
|
|
|
||
Total equity |
|
|
14,268 |
|
|
13,535 |
TOTAL LIABILITIES AND EQUITY |
|
$ |
57,015 |
|
$ |
56,481 |
Marsh & McLennan Companies, Inc. |
||||||||
Consolidated Statements of Cash Flows |
||||||||
(Millions) (Unaudited) |
||||||||
|
|
Three Months Ended
|
||||||
|
|
|
2025 |
|
|
|
2024 |
|
Operating cash flows: |
|
|
|
|
||||
Net income before non-controlling interests |
|
$ |
1,412 |
|
|
$ |
1,424 |
|
Adjustments to reconcile net income to cash provided by operations: |
|
|
|
|
||||
Depreciation and amortization |
|
|
227 |
|
|
|
189 |
|
Non-cash lease expense |
|
|
73 |
|
|
|
67 |
|
Share-based compensation expense |
|
|
112 |
|
|
|
103 |
|
Net (gain) on investments, disposition of assets and other |
|
|
(39 |
) |
|
|
(28 |
) |
|
|
|
|
|
||||
Changes in assets and liabilities: |
|
|
|
|
||||
Accrued compensation and employee benefits |
|
|
(1,858 |
) |
|
|
(1,779 |
) |
Provision for taxes, net of payments and refunds |
|
|
178 |
|
|
|
209 |
|
Net receivables |
|
|
(599 |
) |
|
|
(742 |
) |
Other changes to assets and liabilities |
|
|
9 |
|
|
|
(59 |
) |
Contributions to pension and other benefit plans in excess of current year credit |
|
|
(55 |
) |
|
|
(88 |
) |
Operating lease liabilities |
|
|
(82 |
) |
|
|
(77 |
) |
Net cash used by operations |
|
|
(622 |
) |
|
|
(781 |
) |
Financing cash flows: |
|
|
|
|
||||
Purchase of treasury shares |
|
|
(300 |
) |
|
|
(300 |
) |
Net proceeds from issuance of commercial paper |
|
|
1,048 |
|
|
|
50 |
|
Proceeds from issuance of debt |
|
|
— |
|
|
|
989 |
|
Repayments of debt |
|
|
(505 |
) |
|
|
(1,004 |
) |
Net issuance of common stock from treasury shares |
|
|
(9 |
) |
|
|
(56 |
) |
Net distributions of non-controlling interests and deferred/contingent consideration |
|
|
(53 |
) |
|
|
(19 |
) |
Dividends paid |
|
|
(405 |
) |
|
|
(354 |
) |
Change in fiduciary liabilities |
|
|
86 |
|
|
|
829 |
|
Net cash (used for) provided by financing activities |
|
|
(138 |
) |
|
|
135 |
|
Investing cash flows: |
|
|
|
|
||||
Capital expenditures |
|
|
(55 |
) |
|
|
(87 |
) |
Purchases of long-term investments and other |
|
|
(10 |
) |
|
|
(10 |
) |
Sales of long-term investments |
|
|
84 |
|
|
|
4 |
|
Dispositions |
|
|
25 |
|
|
|
26 |
|
Acquisitions, net of cash and cash held in a fiduciary capacity acquired |
|
|
(18 |
) |
|
|
(301 |
) |
Net cash provided by (used for) investing activities |
|
|
26 |
|
|
|
(368 |
) |
Effect of exchange rate changes on cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity |
|
|
243 |
|
|
|
(228 |
) |
(Decrease) in cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity |
|
|
(491 |
) |
|
|
(1,242 |
) |
Cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity at beginning of period |
|
|
13,674 |
|
|
|
14,152 |
|
Cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity at end of period |
|
$ |
13,183 |
|
|
$ |
12,910 |
|
Reconciliation of cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity to the Consolidated Balance Sheets |
||||||
Balance at March 31, |
|
|
2025 |
|
|
2024 |
(In millions) |
|
|
|
|
||
Cash and cash equivalents |
|
$ |
1,604 |
|
$ |
1,452 |
Cash and cash equivalents held in a fiduciary capacity |
|
|
11,579 |
|
|
11,458 |
Total cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity |
|
$ |
13,183 |
|
$ |
12,910 |
Marsh & McLennan Companies, Inc. |
|||||||||||||||||||||||||||
Reconciliation of Non-GAAP Measures |
|||||||||||||||||||||||||||
Three Months Ended March 31 |
|||||||||||||||||||||||||||
(Millions) (Unaudited) |
|||||||||||||||||||||||||||
Non-GAAP revenue isolates the impact of foreign exchange rate movements and certain transaction-related items from the current period GAAP revenue. The non-GAAP revenue measure is presented on a constant currency basis, excluding the impact of foreign currency fluctuations. The Company isolates the impact of foreign exchange rate movements period over period, by translating the current period foreign currency GAAP revenue into |
|||||||||||||||||||||||||||
The following table provides the reconciliation of GAAP revenue to non-GAAP revenue: |
|||||||||||||||||||||||||||
|
|
2025 |
|
2024 |
|||||||||||||||||||||||
Three Months Ended March 31, |
|
GAAP
|
|
Currency
|
|
Acquisitions/
|
|
Non-GAAP
|
|
GAAP
|
|
Acquisitions/
|
|
Non-GAAP
|
|||||||||||||
Risk and Insurance Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Marsh (a) |
|
$ |
3,453 |
|
|
$ |
53 |
|
$ |
(365 |
) |
|
$ |
3,141 |
|
|
$ |
3,003 |
|
|
$ |
(8 |
) |
|
$ |
2,995 |
|
Guy Carpenter |
|
|
1,206 |
|
|
|
13 |
|
|
(15 |
) |
|
|
1,204 |
|
|
|
1,148 |
|
|
|
— |
|
|
|
1,148 |
|
Subtotal |
|
|
4,659 |
|
|
|
66 |
|
|
(380 |
) |
|
|
4,345 |
|
|
|
4,151 |
|
|
|
(8 |
) |
|
|
4,143 |
|
Fiduciary interest income |
|
|
103 |
|
|
|
1 |
|
|
(5 |
) |
|
|
99 |
|
|
|
122 |
|
|
|
— |
|
|
|
122 |
|
Total Risk and Insurance Services |
|
|
4,762 |
|
|
|
67 |
|
|
(385 |
) |
|
|
4,444 |
|
|
|
4,273 |
|
|
|
(8 |
) |
|
|
4,265 |
|
Consulting |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Mercer (b) |
|
|
1,496 |
|
|
|
32 |
|
|
(70 |
) |
|
|
1,458 |
|
|
|
1,425 |
|
|
|
(22 |
) |
|
|
1,403 |
|
Oliver Wyman Group |
|
|
818 |
|
|
|
8 |
|
|
(9 |
) |
|
|
817 |
|
|
|
789 |
|
|
|
(4 |
) |
|
|
785 |
|
Total Consulting |
|
|
2,314 |
|
|
|
40 |
|
|
(79 |
) |
|
|
2,275 |
|
|
|
2,214 |
|
|
|
(26 |
) |
|
|
2,188 |
|
Corporate Eliminations |
|
|
(15 |
) |
|
|
— |
|
|
— |
|
|
|
(15 |
) |
|
|
(14 |
) |
|
|
— |
|
|
|
(14 |
) |
Total Revenue |
|
$ |
7,061 |
|
|
$ |
107 |
|
$ |
(464 |
) |
|
$ |
6,704 |
|
|
$ |
6,473 |
|
|
$ |
(34 |
) |
|
$ |
6,439 |
|
Revenue Details |
|||||||||||||||||||||||
The following table provides more detailed revenue information for certain of the components presented above: |
|||||||||||||||||||||||
|
|
2025 |
|
2024 |
|||||||||||||||||||
Three Months Ended March 31, |
|
GAAP
|
|
Currency
|
|
Acquisitions/
|
|
Non-GAAP
|
|
GAAP
|
|
Acquisitions/
|
|
Non-GAAP
|
|||||||||
Marsh: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
EMEA |
|
$ |
1,059 |
|
$ |
28 |
|
$ |
2 |
|
|
$ |
1,089 |
|
$ |
1,025 |
|
$ |
(1 |
) |
|
$ |
1,024 |
|
|
|
335 |
|
|
8 |
|
|
— |
|
|
|
343 |
|
|
336 |
|
|
(4 |
) |
|
|
332 |
|
|
|
124 |
|
|
11 |
|
|
— |
|
|
|
135 |
|
|
125 |
|
|
— |
|
|
|
125 |
Total International |
|
|
1,518 |
|
|
47 |
|
|
2 |
|
|
|
1,567 |
|
|
1,486 |
|
|
(5 |
) |
|
|
1,481 |
|
|
|
1,935 |
|
|
6 |
|
|
(367 |
) |
|
|
1,574 |
|
|
1,517 |
|
|
(3 |
) |
|
|
1,514 |
Total Marsh |
|
$ |
3,453 |
|
$ |
53 |
|
$ |
(365 |
) |
|
$ |
3,141 |
|
$ |
3,003 |
|
$ |
(8 |
) |
|
$ |
2,995 |
Mercer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Wealth (b) |
|
$ |
670 |
|
$ |
15 |
|
$ |
(60 |
) |
|
$ |
625 |
|
$ |
672 |
|
$ |
(66 |
) |
|
$ |
606 |
Health (b) |
|
|
608 |
|
|
12 |
|
|
— |
|
|
|
620 |
|
|
538 |
|
|
44 |
|
|
|
582 |
Career |
|
|
218 |
|
|
5 |
|
|
(10 |
) |
|
|
213 |
|
|
215 |
|
|
— |
|
|
|
215 |
Total Mercer |
|
$ |
1,496 |
|
$ |
32 |
|
$ |
(70 |
) |
|
$ |
1,458 |
|
$ |
1,425 |
|
$ |
(22 |
) |
|
$ |
1,403 |
(a) |
Acquisitions, dispositions and other in 2025 includes the impact of McGriff. |
|
(b) |
Acquisitions, dispositions and other in 2024 includes a net gain of |
|
|
||
Note: Amounts in the tables above are rounded to whole numbers. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250416913084/en/
Media Contact:
Erick R. Gustafson
Marsh McLennan
+1 202 263 7788
erick.gustafson@mmc.com
Investor Contact:
Jay Gelb
Marsh McLennan
+1 212 345 6750
jay.gelb@mmc.com
Source: Marsh McLennan