Marsh McLennan Reports Third Quarter 2022 Results
Marsh McLennan reported a 4% increase in GAAP revenue for Q3 2022, reaching $4.8 billion, with underlying revenue rising 8%. Operating income also rose 7% to $791 million. GAAP EPS increased by 3% to $1.08, and adjusted EPS climbed 9% to $1.18. For the nine-month period, GAAP EPS reached $5.11, reflecting a 12% growth. The company experienced strong performance in its Risk & Insurance Services and Consulting segments, while also repurchasing 3.1 million shares for $500 million during the quarter.
- 4% increase in GAAP revenue to $4.8 billion in Q3 2022.
- 8% growth in underlying revenue for Q3 2022.
- 7% rise in operating income to $791 million.
- Adjusted EPS increased by 9% to $1.18 in Q3 2022.
- Strong performance in Risk & Insurance Services with a 6% revenue increase.
- 14% decrease in operating income for Consulting segment in Q3 2022.
GAAP Revenue Increases
Growth in GAAP Operating Income of
Third Quarter GAAP EPS Rises
Nine Months GAAP EPS Rises
As previously announced,
Consolidated Results
Consolidated revenue in the third quarter of 2022 was
For the nine months ended
Risk & Insurance Services
Risk & Insurance Services revenue was
Marsh's revenue in the third quarter was
Consulting
Consulting revenue was
Mercer's revenue in the third quarter was
Oliver Wyman’s revenue in the third quarter was
Other Items
The Company repurchased 3.1 million shares of stock for
Conference Call
A conference call to discuss third quarter 2022 results will be held today at
About
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 conflicts such as the war in
Ukraine , slower GDP growth or recession, capital markets volatility and inflation;
- the increasing prevalence of ransomware, supply chain and other forms of cyber attacks, and their potential to disrupt our operations and result in the disclosure of confidential client or company information;
- 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 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 and data privacy 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;
- 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, or disagreements with tax authorities; and
- the regulatory, contractual and reputational risks that arise based on insurance placement activities and insurer revenue streams.
The factors identified above are not exhaustive.
Further information concerning
Consolidated Statements of Income (In millions, except per share data) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Revenue |
|
$ |
4,770 |
|
|
$ |
4,583 |
|
|
$ |
15,698 |
|
|
$ |
14,683 |
|
Expense: |
|
|
|
|
|
|
|
|
||||||||
Compensation and benefits |
|
|
2,923 |
|
|
|
2,853 |
|
|
|
9,033 |
|
|
|
8,520 |
|
Other operating expenses |
|
|
1,056 |
|
|
|
990 |
|
|
|
3,065 |
|
|
|
2,837 |
|
Operating expenses |
|
|
3,979 |
|
|
|
3,843 |
|
|
|
12,098 |
|
|
|
11,357 |
|
Operating income |
|
|
791 |
|
|
|
740 |
|
|
|
3,600 |
|
|
|
3,326 |
|
Other net benefit credits |
|
|
57 |
|
|
|
69 |
|
|
|
178 |
|
|
|
211 |
|
Interest income |
|
|
4 |
|
|
|
1 |
|
|
|
6 |
|
|
|
2 |
|
Interest expense |
|
|
(118 |
) |
|
|
(107 |
) |
|
|
(342 |
) |
|
|
(335 |
) |
Investment (loss) income |
|
|
(1 |
) |
|
|
13 |
|
|
|
27 |
|
|
|
43 |
|
Income before income taxes |
|
|
733 |
|
|
|
716 |
|
|
|
3,469 |
|
|
|
3,247 |
|
Income tax expense |
|
|
181 |
|
|
|
174 |
|
|
|
853 |
|
|
|
880 |
|
Net income before non-controlling interests |
|
|
552 |
|
|
|
542 |
|
|
|
2,616 |
|
|
|
2,367 |
|
Less: Net income attributable to non-controlling interests |
|
|
6 |
|
|
|
5 |
|
|
|
32 |
|
|
|
27 |
|
Net income attributable to the Company |
|
$ |
546 |
|
|
$ |
537 |
|
|
$ |
2,584 |
|
|
$ |
2,340 |
|
Net income per share attributable to the Company: |
|
|
|
|
|
|
|
|
||||||||
- Basic |
|
$ |
1.10 |
|
|
$ |
1.06 |
|
|
$ |
5.16 |
|
|
$ |
4.61 |
|
- Diluted |
|
$ |
1.08 |
|
|
$ |
1.05 |
|
|
$ |
5.11 |
|
|
$ |
4.56 |
|
Average number of shares outstanding: |
|
|
|
|
|
|
|
|
||||||||
- Basic |
|
|
498 |
|
|
|
506 |
|
|
|
501 |
|
|
|
508 |
|
- Diluted |
|
|
503 |
|
|
|
513 |
|
|
|
506 |
|
|
|
513 |
|
Shares outstanding at |
|
|
497 |
|
|
|
505 |
|
|
|
497 |
|
|
|
505 |
|
Supplemental Information - Revenue Analysis
Three Months Ended
(Millions) (Unaudited)
The Company conducts business in 130 countries. As a result, foreign exchange rate movements may impact period-to-period comparisons of revenue. Similarly, certain other items such as acquisitions and dispositions, including transfers among businesses, may impact period-to-period comparisons of revenue. 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 GAAP Revenue |
|
Currency Impact |
|
Acquisitions/ Dispositions/ Other Impact |
|
Underlying Revenue |
||||||||||
|
|
|
2022 |
|
|
|
2021 |
|
|
|||||||||||
Risk and Insurance Services |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Marsh |
|
$ |
2,470 |
|
|
$ |
2,352 |
|
|
5 |
% |
|
(4 |
)% |
|
1 |
% |
|
8 |
% |
|
|
|
328 |
|
|
|
314 |
|
|
4 |
% |
|
(3 |
)% |
|
— |
|
|
7 |
% |
Subtotal |
|
|
2,798 |
|
|
|
2,666 |
|
|
5 |
% |
|
(4 |
)% |
|
1 |
% |
|
8 |
% |
Fiduciary interest income |
|
|
40 |
|
|
|
4 |
|
|
|
|
|
|
|
|
|
||||
Total Risk and Insurance Services |
|
|
2,838 |
|
|
|
2,670 |
|
|
6 |
% |
|
(4 |
)% |
|
1 |
% |
|
9 |
% |
Consulting |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Mercer |
|
|
1,284 |
|
|
|
1,315 |
|
|
(2 |
)% |
|
(6 |
)% |
|
(2 |
)% |
|
5 |
% |
|
|
|
667 |
|
|
|
610 |
|
|
9 |
% |
|
(5 |
)% |
|
1 |
% |
|
13 |
% |
|
|
|
1,951 |
|
|
|
1,925 |
|
|
1 |
% |
|
(6 |
)% |
|
(1 |
)% |
|
8 |
% |
Corporate Eliminations |
|
|
(19 |
) |
|
|
(12 |
) |
|
|
|
|
|
|
|
|
||||
Total Revenue |
|
$ |
4,770 |
|
|
$ |
4,583 |
|
|
4 |
% |
|
(5 |
)% |
|
— |
|
|
8 |
% |
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 GAAP Revenue |
|
Currency Impact |
|
Acquisitions/ Dispositions/ Other Impact |
|
Underlying Revenue |
||||||||
|
|
|
2022 |
|
|
2021 |
|
|||||||||||
Marsh: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
EMEA |
|
$ |
589 |
|
$ |
600 |
|
(2 |
)% |
|
(11 |
)% |
|
(1 |
)% |
|
9 |
% |
|
|
|
312 |
|
|
281 |
|
11 |
% |
|
(9 |
)% |
|
7 |
% |
|
14 |
% |
|
|
|
118 |
|
|
105 |
|
12 |
% |
|
(3 |
)% |
|
— |
|
|
15 |
% |
|
|
|
1,019 |
|
|
986 |
|
3 |
% |
|
(9 |
)% |
|
2 |
% |
|
11 |
% |
|
|
|
1,451 |
|
|
1,366 |
|
6 |
% |
|
— |
|
|
1 |
% |
|
5 |
% |
Total Marsh |
|
$ |
2,470 |
|
$ |
2,352 |
|
5 |
% |
|
(4 |
)% |
|
1 |
% |
|
8 |
% |
Mercer: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Wealth |
|
$ |
561 |
|
$ |
613 |
|
(9 |
)% |
|
(7 |
)% |
|
— |
|
|
(1 |
)% |
Health |
|
|
451 |
|
|
449 |
|
1 |
% |
|
(4 |
)% |
|
(5 |
)% |
|
10 |
% |
Career |
|
|
272 |
|
|
253 |
|
8 |
% |
|
(7 |
)% |
|
— |
|
|
15 |
% |
Total Mercer |
|
$ |
1,284 |
|
$ |
1,315 |
|
(2 |
)% |
|
(6 |
)% |
|
(2 |
)% |
|
5 |
% |
* Components of revenue change may not add due to rounding. |
Supplemental Information - Revenue Analysis
Nine Months Ended
(Millions) (Unaudited)
The Company conducts business in 130 countries. As a result, foreign exchange rate movements may impact period-to-period comparisons of revenue. Similarly, certain other items such as acquisitions and dispositions, including transfers among businesses, may impact period-to-period comparisons of revenue. Underlying revenue measures the change in revenue from one period to the next by isolating these impacts.
|
|
|
|
|
|
Components of Revenue Change* |
||||||||||||||
|
|
Nine Months Ended
|
|
% Change GAAP Revenue |
|
Currency Impact |
|
Acquisitions/ Dispositions/ Other Impact |
|
Underlying Revenue |
||||||||||
|
|
|
2022 |
|
|
|
2021 |
|
|
|||||||||||
Risk and Insurance Services |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Marsh |
|
$ |
7,794 |
|
|
$ |
7,327 |
|
|
6 |
% |
|
(3 |
)% |
|
— |
|
|
9 |
% |
|
|
|
1,849 |
|
|
|
1,697 |
|
|
9 |
% |
|
(2 |
)% |
|
1 |
% |
|
10 |
% |
Subtotal |
|
|
9,643 |
|
|
|
9,024 |
|
|
7 |
% |
|
(3 |
)% |
|
1 |
% |
|
9 |
% |
Fiduciary interest income |
|
|
57 |
|
|
|
12 |
|
|
|
|
|
|
|
|
|
||||
Total Risk and Insurance Services |
|
|
9,700 |
|
|
|
9,036 |
|
|
7 |
% |
|
(3 |
)% |
|
1 |
% |
|
10 |
% |
Consulting |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Mercer |
|
|
4,016 |
|
|
|
3,877 |
|
|
4 |
% |
|
(4 |
)% |
|
2 |
% |
|
6 |
% |
|
|
|
2,029 |
|
|
|
1,813 |
|
|
12 |
% |
|
(4 |
)% |
|
1 |
% |
|
15 |
% |
|
|
|
6,045 |
|
|
|
5,690 |
|
|
6 |
% |
|
(4 |
)% |
|
1 |
% |
|
9 |
% |
Corporate Eliminations |
|
|
(47 |
) |
|
|
(43 |
) |
|
|
|
|
|
|
|
|
||||
Total Revenue |
|
$ |
15,698 |
|
|
$ |
14,683 |
|
|
7 |
% |
|
(3 |
)% |
|
1 |
% |
|
9 |
% |
Revenue Details
The following table provides more detailed revenue information for certain of the components presented above:
|
|
|
|
|
|
Components of Revenue Change* |
||||||||||||
|
|
Nine Months Ended
|
|
% Change GAAP Revenue |
|
Currency Impact |
|
Acquisitions/ Dispositions/ Other Impact |
|
Underlying Revenue |
||||||||
|
|
|
2022 |
|
|
2021 |
|
|||||||||||
Marsh: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
EMEA |
|
$ |
2,176 |
|
$ |
2,233 |
|
(3 |
) % |
|
(7 |
) % |
|
(4 |
) % |
|
8 |
% |
|
|
|
1,015 |
|
|
902 |
|
13 |
% |
|
(7 |
) % |
|
6 |
% |
|
14 |
% |
|
|
|
340 |
|
|
298 |
|
14 |
% |
|
(1 |
) % |
|
— |
|
|
15 |
% |
|
|
|
3,531 |
|
|
3,433 |
|
3 |
% |
|
(6 |
) % |
|
(1 |
) % |
|
10 |
% |
|
|
|
4,263 |
|
|
3,894 |
|
9 |
% |
|
— |
|
|
1 |
% |
|
8 |
% |
Total Marsh |
|
$ |
7,794 |
|
$ |
7,327 |
|
6 |
% |
|
(3 |
) % |
|
— |
|
|
9 |
% |
Mercer: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Wealth |
|
$ |
1,775 |
|
$ |
1,861 |
|
(5 |
) % |
|
(5 |
) % |
|
— |
|
|
1 |
% |
Health |
|
|
1,562 |
|
|
1,398 |
|
12 |
% |
|
(3 |
) % |
|
5 |
% |
|
10 |
% |
Career |
|
|
679 |
|
|
618 |
|
10 |
% |
|
(5 |
) % |
|
— |
|
|
15 |
% |
Total Mercer |
|
$ |
4,016 |
|
$ |
3,877 |
|
4 |
% |
|
(4 |
) % |
|
2 |
% |
|
6 |
% |
* Components of revenue change may not add due to rounding. |
Reconciliation of Non-GAAP Measures
Three Months Ended
(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, to assess performance for employee compensation, 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.
Adjusted Operating Income (Loss) and Adjusted Operating Margin
Adjusted operating income (loss) is calculated by excluding the impact of certain noteworthy items from the Company's GAAP operating income (loss). The following tables identify these noteworthy items and reconcile adjusted operating income (loss) to GAAP operating income (loss), on a consolidated and reportable segment basis, for the three and nine months ended
|
Risk & Insurance Services |
|
Consulting |
|
Corporate/ Eliminations |
|
Total |
|||||||||
Three Months Ended |
|
|
|
|
|
|
|
|
||||||||
Operating income (loss) |
|
$ |
529 |
|
|
$ |
350 |
|
|
$ |
(88 |
) |
|
$ |
791 |
|
Operating margin |
|
|
18.7 |
% |
|
|
17.9 |
% |
|
|
N/A |
|
|
|
16.6 |
% |
Add (deduct) impact of noteworthy items: |
|
|
|
|
|
|
|
|
||||||||
Restructuring (a) |
|
|
18 |
|
|
|
5 |
|
|
|
15 |
|
|
|
38 |
|
Changes in contingent consideration (b) |
|
|
11 |
|
|
|
— |
|
|
|
— |
|
|
|
11 |
|
JLT acquisition-related costs (c) |
|
|
4 |
|
|
|
— |
|
|
|
— |
|
|
|
4 |
|
Other |
|
|
— |
|
|
|
7 |
|
|
|
— |
|
|
|
7 |
|
Operating income adjustments |
|
|
33 |
|
|
|
12 |
|
|
|
15 |
|
|
|
60 |
|
Adjusted operating income (loss) |
|
$ |
562 |
|
|
$ |
362 |
|
|
$ |
(73 |
) |
|
$ |
851 |
|
Total identified intangible amortization expense |
|
$ |
74 |
|
|
$ |
10 |
|
|
$ |
— |
|
|
$ |
84 |
|
Adjusted operating margin |
|
|
22.4 |
% |
|
|
19.1 |
% |
|
|
N/A |
|
|
|
19.6 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Three Months Ended |
|
|
|
|
|
|
|
|
||||||||
Operating income (loss) |
|
$ |
403 |
|
|
$ |
404 |
|
|
$ |
(67 |
) |
|
$ |
740 |
|
Operating margin |
|
|
15.1 |
% |
|
|
21.0 |
% |
|
|
N/A |
|
|
|
16.1 |
% |
Add (deduct) impact of noteworthy items: |
|
|
|
|
|
|
|
|
||||||||
Restructuring (a) |
|
|
18 |
|
|
|
9 |
|
|
|
4 |
|
|
|
31 |
|
Changes in contingent consideration (b) |
|
|
17 |
|
|
|
1 |
|
|
|
— |
|
|
|
18 |
|
JLT acquisition-related costs (c) |
|
|
10 |
|
|
|
— |
|
|
|
1 |
|
|
|
11 |
|
JLT legacy legal charges (d) |
|
|
— |
|
|
|
(63 |
) |
|
|
— |
|
|
|
(63 |
) |
Legal claims and other (e) |
|
|
21 |
|
|
|
(1 |
) |
|
|
2 |
|
|
|
22 |
|
Operating income adjustments |
|
|
66 |
|
|
|
(54 |
) |
|
|
7 |
|
|
|
19 |
|
Adjusted operating income (loss) |
|
$ |
469 |
|
|
$ |
350 |
|
|
$ |
(60 |
) |
|
$ |
759 |
|
Total identified intangible amortization expense |
|
$ |
75 |
|
|
$ |
14 |
|
|
$ |
— |
|
|
$ |
89 |
|
Adjusted operating margin |
|
|
20.4 |
% |
|
|
18.9 |
% |
|
|
N/A |
|
|
|
18.5 |
% |
(a) | Restructuring activities reflect costs primarily related to the Company's global information technology and HR functions, JLT integration costs, Marsh operational excellence and adjustments to restructuring liabilities for future rent under non-cancellable leases. | |
(b) | Primarily includes the change in fair value of contingent consideration related to acquisitions and dispositions measured each quarter. | |
(c) | Includes retention costs related to the acquisition of JLT. | |
(d) | Reflects a reduction in the liability for a legacy JLT E&O relating to suitability of advice provided to individuals for defined benefit pension transfers in the |
|
(e) | Primarily reflects settlement charges and legal costs related to strategic recruiting. |
Reconciliation of Non-GAAP Measures
Nine Months Ended (Millions) (Unaudited) |
||||||||||||||||
|
|
Risk & Insurance Services |
|
Consulting |
|
Corporate/ Eliminations |
|
Total |
||||||||
Nine Months Ended |
|
|
|
|
|
|
|
|
||||||||
Operating income (loss) |
|
$ |
2,617 |
|
|
$ |
1,217 |
|
|
$ |
(234 |
) |
|
$ |
3,600 |
|
Operating margin |
|
|
27.0 |
% |
|
|
20.1 |
% |
|
|
N/A |
|
|
|
22.9 |
% |
Add (deduct) impact of noteworthy items: |
|
|
|
|
|
|
|
|
||||||||
Restructuring (a) |
|
|
44 |
|
|
|
16 |
|
|
|
36 |
|
|
|
96 |
|
Changes in contingent consideration (b) |
|
|
33 |
|
|
|
5 |
|
|
|
— |
|
|
|
38 |
|
JLT acquisition-related costs (c) |
|
|
24 |
|
|
|
1 |
|
|
|
3 |
|
|
|
28 |
|
JLT legacy legal charges (d) |
|
|
14 |
|
|
|
(11 |
) |
|
|
— |
|
|
|
3 |
|
Disposal of businesses (e) |
|
|
— |
|
|
|
(114 |
) |
|
|
— |
|
|
|
(114 |
) |
Deconsolidation of Russian businesses and other related charges (f) |
|
|
42 |
|
|
|
10 |
|
|
|
— |
|
|
|
52 |
|
Legal claims and other (g) |
|
|
30 |
|
|
|
9 |
|
|
|
— |
|
|
|
39 |
|
Operating income adjustments |
|
|
187 |
|
|
|
(84 |
) |
|
|
39 |
|
|
|
142 |
|
Adjusted operating income (loss) |
|
$ |
2,804 |
|
|
$ |
1,133 |
|
|
$ |
(195 |
) |
|
$ |
3,742 |
|
Total identified intangible amortization expense |
|
$ |
223 |
|
|
$ |
35 |
|
|
$ |
— |
|
|
$ |
258 |
|
Adjusted operating margin |
|
|
31.1 |
% |
|
|
19.6 |
% |
|
|
N/A |
|
|
|
25.6 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Nine Months Ended |
|
|
|
|
|
|
|
|
||||||||
Operating income (loss) |
|
$ |
2,413 |
|
|
$ |
1,109 |
|
|
$ |
(196 |
) |
|
$ |
3,326 |
|
Operating margin |
|
|
26.7 |
% |
|
|
19.5 |
% |
|
|
N/A |
|
|
|
22.7 |
% |
Add (deduct) impact of noteworthy items: |
|
|
|
|
|
|
|
|
||||||||
Restructuring (a) |
|
|
50 |
|
|
|
29 |
|
|
|
17 |
|
|
|
96 |
|
Changes in contingent consideration (b) |
|
|
18 |
|
|
|
(4 |
) |
|
|
(3 |
) |
|
|
11 |
|
JLT acquisition-related costs (c) |
|
|
32 |
|
|
|
2 |
|
|
|
1 |
|
|
|
35 |
|
JLT legacy legal charges (d) |
|
|
— |
|
|
|
(63 |
) |
|
|
— |
|
|
|
(63 |
) |
Disposal of businesses (e) |
|
|
(52 |
) |
|
|
3 |
|
|
|
— |
|
|
|
(49 |
) |
Legal claims and other (g) |
|
|
27 |
|
|
|
— |
|
|
|
2 |
|
|
|
29 |
|
Operating income adjustments |
|
|
75 |
|
|
|
(33 |
) |
|
|
17 |
|
|
|
59 |
|
Adjusted operating income (loss) |
|
$ |
2,488 |
|
|
$ |
1,076 |
|
|
$ |
(179 |
) |
|
$ |
3,385 |
|
Total identified intangible amortization expense |
|
$ |
236 |
|
|
$ |
42 |
|
|
$ |
— |
|
|
$ |
278 |
|
Adjusted operating margin |
|
|
30.3 |
% |
|
|
19.6 |
% |
|
|
N/A |
|
|
|
25.0 |
% |
(a) | Restructuring activities reflect costs primarily related to the Company's global information technology and HR functions, JLT integration costs, Marsh operational excellence and adjustments to restructuring liabilities for future rent under non-cancellable leases. | |
(b) | Primarily includes the change in fair value of contingent consideration related to acquisitions and dispositions measured each quarter. | |
(c) | Includes retention costs related to the acquisition of JLT. | |
(d) | Reflects charges and recoveries related to legacy JLT legal matters. 2021 reflects a reduction in the liability for a legacy JLT E&O relating to suitability of advice provided to individuals for defined benefit pension transfers in the |
|
(e) | Reflects primarily a gain of |
|
(f) | Loss on deconsolidation of Russian businesses and other related charges. The loss on deconsolidation of |
|
(g) | Primarily reflects settlement charges and legal costs related to strategic recruiting. |
Reconciliation of Non-GAAP Measures
Three and Nine Months Ended
(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 and nine months ended
Three Months Ended
|
|
Three Months Ended
|
|||||||||||||||||
|
Amount |
|
Adjusted EPS |
|
Amount |
|
Adjusted EPS |
||||||||||||
Net income before non-controlling interests, as reported |
|
|
$ |
552 |
|
|
|
|
|
$ |
542 |
|
|
||||||
Less: Non-controlling interest, net of tax |
|
|
|
6 |
|
|
|
|
|
|
5 |
|
|
||||||
Subtotal |
|
|
$ |
546 |
|
$ |
1.08 |
|
|
|
$ |
537 |
|
$ |
1.05 |
||||
Operating income adjustments |
$ |
60 |
|
|
|
|
|
|
$ |
19 |
|
|
|
|
|
||||
Investments adjustment (a) |
|
4 |
|
|
|
|
|
|
|
(1 |
) |
|
|
|
|
||||
Pension settlement adjustment (b) |
|
— |
|
|
|
|
|
|
|
2 |
|
|
|
|
|
||||
Income tax effect of adjustments (c) |
|
(16 |
) |
|
|
|
|
|
|
(10 |
) |
|
|
|
|
||||
Impact of |
|
— |
|
|
|
|
|
|
|
5 |
|
|
|
|
|
||||
|
|
|
|
48 |
|
|
0.10 |
|
|
|
|
15 |
|
|
0.03 |
||||
Adjusted income, net of tax |
|
|
$ |
594 |
|
$ |
1.18 |
|
|
|
$ |
552 |
|
$ |
1.08 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Nine Months Ended
|
|
Nine Months Ended
|
||||||||||||||||
|
Amount |
|
Adjusted EPS |
|
Amount |
|
Adjusted EPS |
||||||||||||
Net income before non-controlling interests, as reported |
|
|
$ |
2,616 |
|
|
|
|
|
$ |
2,367 |
|
|
||||||
Less: Non-controlling interest, net of tax |
|
|
|
32 |
|
|
|
|
|
|
27 |
|
|
||||||
Subtotal |
|
|
$ |
2,584 |
|
$ |
5.11 |
|
|
|
$ |
2,340 |
|
$ |
4.56 |
||||
Operating income adjustments |
$ |
142 |
|
|
|
|
|
|
$ |
59 |
|
|
|
|
|
||||
Investments adjustment (a) |
|
(4 |
) |
|
|
|
|
|
|
(2 |
) |
|
|
|
|
||||
Pension settlement adjustment (b) |
|
1 |
|
|
|
|
|
|
|
2 |
|
|
|
|
|
||||
Income tax effect of adjustments (c) |
|
(1 |
) |
|
|
|
|
|
|
(31 |
) |
|
|
|
|
||||
Impact of |
|
— |
|
|
|
|
|
|
|
105 |
|
|
|
|
|
||||
|
|
|
|
138 |
|
|
0.27 |
|
|
|
|
133 |
|
|
0.26 |
||||
Adjusted income, net of tax |
|
|
$ |
2,722 |
|
$ |
5.38 |
|
|
|
$ |
2,473 |
|
$ |
4.82 |
(a) | In the third quarter of 2022, amount represents a net loss from the sale of investments, including the Company's remaining investment in |
|
(b) | Charges resulting from lump sum pension settlements elected by participants. | |
(c) | For items with an income tax impact, the tax effect was calculated using an effective tax rate based on the tax jurisdiction for each item. | |
(d) | Reflects the re-measurement of the Company's |
Supplemental Information
Three and Nine Months Ended (Millions) (Unaudited) |
||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
|||||||||
|
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
Consolidated |
|
|
|
|
|
|
|
|
||||
Compensation and benefits |
|
$ |
2,923 |
|
$ |
2,853 |
|
$ |
9,033 |
|
$ |
8,520 |
Other operating expenses |
|
|
1,056 |
|
|
990 |
|
|
3,065 |
|
|
2,837 |
Total expenses |
|
$ |
3,979 |
|
$ |
3,843 |
|
$ |
12,098 |
|
$ |
11,357 |
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization expense |
|
$ |
85 |
|
$ |
90 |
|
$ |
259 |
|
$ |
291 |
Identified intangible amortization expense |
|
|
84 |
|
|
89 |
|
|
258 |
|
|
278 |
Total |
|
$ |
169 |
|
$ |
179 |
|
$ |
517 |
|
$ |
569 |
|
|
|
|
|
|
|
|
|
||||
Risk and Insurance Services |
|
|
|
|
|
|
|
|
||||
Compensation and benefits |
|
$ |
1,688 |
|
$ |
1,634 |
|
$ |
5,239 |
|
$ |
4,876 |
Other operating expenses |
|
|
621 |
|
|
633 |
|
|
1,844 |
|
|
1,747 |
Total expenses |
|
$ |
2,309 |
|
$ |
2,267 |
|
$ |
7,083 |
|
$ |
6,623 |
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization expense |
|
$ |
40 |
|
$ |
44 |
|
$ |
123 |
|
$ |
152 |
Identified intangible amortization expense |
|
|
74 |
|
|
75 |
|
|
223 |
|
|
236 |
Total |
|
$ |
114 |
|
$ |
119 |
|
$ |
346 |
|
$ |
388 |
|
|
|
|
|
|
|
|
|
||||
Consulting |
|
|
|
|
|
|
|
|
||||
Compensation and benefits |
|
$ |
1,107 |
|
$ |
1,103 |
|
$ |
3,416 |
|
$ |
3,287 |
Other operating expenses |
|
|
494 |
|
|
418 |
|
|
1,412 |
|
|
1,294 |
Total expenses |
|
$ |
1,601 |
|
$ |
1,521 |
|
$ |
4,828 |
|
$ |
4,581 |
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization expense |
|
$ |
26 |
|
$ |
29 |
|
$ |
79 |
|
$ |
87 |
Identified intangible amortization expense |
|
|
10 |
|
|
14 |
|
|
35 |
|
|
42 |
Total |
|
$ |
36 |
|
$ |
43 |
|
$ |
114 |
|
$ |
129 |
Consolidated Balance Sheets (Millions) |
||||||||
|
|
(Unaudited)
|
|
|
||||
ASSETS |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
802 |
|
|
$ |
1,752 |
|
Net receivables |
|
|
5,819 |
|
|
|
5,586 |
|
Other current assets |
|
|
953 |
|
|
|
926 |
|
Total current assets |
|
|
7,574 |
|
|
|
8,264 |
|
|
|
|
|
|
||||
|
|
|
17,979 |
|
|
|
19,127 |
|
Fixed assets, net |
|
|
865 |
|
|
|
847 |
|
Pension related assets |
|
|
2,074 |
|
|
|
2,270 |
|
Right of use assets |
|
|
1,615 |
|
|
|
1,868 |
|
Deferred tax assets |
|
|
533 |
|
|
|
551 |
|
Other assets |
|
|
1,383 |
|
|
|
1,461 |
|
TOTAL ASSETS |
|
$ |
32,023 |
|
|
$ |
34,388 |
|
|
|
|
|
|
||||
LIABILITIES AND EQUITY |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Short-term debt |
|
$ |
967 |
|
|
$ |
17 |
|
Accounts payable and accrued liabilities |
|
|
2,903 |
|
|
|
3,165 |
|
Accrued compensation and employee benefits |
|
|
2,396 |
|
|
|
2,942 |
|
Current lease liabilities |
|
|
298 |
|
|
|
332 |
|
Accrued income taxes |
|
|
432 |
|
|
|
198 |
|
Dividends payable |
|
|
296 |
|
|
|
— |
|
Total current liabilities |
|
|
7,292 |
|
|
|
6,654 |
|
|
|
|
|
|
||||
Fiduciary liabilities |
|
|
10,608 |
|
|
|
9,622 |
|
Less - cash and cash equivalents held in a fiduciary capacity |
|
|
(10,608 |
) |
|
|
(9,622 |
) |
|
|
|
— |
|
|
|
— |
|
Long-term debt |
|
|
10,399 |
|
|
|
10,933 |
|
Pension, post-retirement and post-employment benefits |
|
|
1,309 |
|
|
|
1,632 |
|
Long-term lease liabilities |
|
|
1,620 |
|
|
|
1,880 |
|
Liabilities for errors and omissions |
|
|
331 |
|
|
|
355 |
|
Other liabilities |
|
|
1,281 |
|
|
|
1,712 |
|
|
|
|
|
|
||||
Total equity |
|
|
9,791 |
|
|
|
11,222 |
|
TOTAL LIABILITIES AND EQUITY |
|
$ |
32,023 |
|
|
$ |
34,388 |
Consolidated Statements of Cash Flows (Millions) (Unaudited) |
|||||||
|
Nine Months Ended |
||||||
|
|
||||||
|
|
2022 |
|
|
|
2021 |
|
Operating cash flows: |
|
|
|
||||
Net income before non-controlling interests |
$ |
2,616 |
|
|
$ |
2,367 |
|
Adjustments to reconcile net income to cash provided by operations: |
|
|
|
||||
Depreciation and amortization |
|
517 |
|
|
|
569 |
|
Non-cash lease expense |
|
223 |
|
|
|
241 |
|
Deconsolidation of Russian businesses |
|
39 |
|
|
|
— |
|
Share-based compensation expense |
|
283 |
|
|
|
263 |
|
Net gain on investments, disposition of assets and other |
|
(139 |
) |
|
|
(96 |
) |
|
|
|
|
||||
Changes in assets and liabilities: |
|
|
|
||||
Accrued compensation and employee benefits |
|
(451 |
) |
|
|
(20 |
) |
Provision for taxes, net of payments and refunds |
|
156 |
|
|
|
196 |
|
Net receivables |
|
(745 |
) |
|
|
(604 |
) |
Other changes to assets and liabilities |
|
14 |
|
|
|
(298 |
) |
Contributions to pension and other benefit plans in excess of current year credit |
|
(306 |
) |
|
|
(282 |
) |
Operating lease liabilities |
|
(244 |
) |
|
|
(262 |
) |
Net cash provided by operations |
|
1,963 |
|
|
|
2,074 |
|
Financing cash flows: |
|
|
|
||||
Purchase of treasury shares |
|
(1,600 |
) |
|
|
(734 |
) |
Net proceeds from issuance of commercial paper |
|
600 |
|
|
|
— |
|
Repayments of debt |
|
(14 |
) |
|
|
(512 |
) |
Net issuance of common stock from treasury shares |
|
(105 |
) |
|
|
16 |
|
Net distributions of non-controlling interests and deferred/contingent consideration |
|
(161 |
) |
|
|
(66 |
) |
Dividends paid |
|
(840 |
) |
|
|
(750 |
) |
Increase in fiduciary liabilities |
|
2,148 |
|
|
|
1,919 |
|
Net cash provided by (used for) financing activities |
|
28 |
|
|
|
(127 |
) |
Investing cash flows: |
|
|
|
||||
Capital expenditures |
|
(367 |
) |
|
|
(268 |
) |
Purchases of long term investments and other |
|
(5 |
) |
|
|
(34 |
) |
Sales of long term investments |
|
84 |
|
|
|
30 |
|
Dispositions |
|
138 |
|
|
|
84 |
|
Acquisitions, net of cash and cash held in a fiduciary capacity acquired |
|
(213 |
) |
|
|
(384 |
) |
Net cash used for investing activities |
|
(363 |
) |
|
|
(572 |
) |
Effect of exchange rate changes on cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity |
|
(1,592 |
) |
|
|
(243 |
) |
Increase in cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity |
|
36 |
|
|
|
1,132 |
|
Cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity at beginning of period |
|
11,374 |
|
|
|
10,674 |
|
Cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity at end of period |
$ |
11,410 |
|
|
$ |
11,806 |
|
Reconciliation of cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity to the Consolidated Balance Sheets |
|||||
Nine Months Ended |
|
2022 |
|
|
2021 |
(In millions) |
|
|
|
||
Cash and cash equivalents |
$ |
802 |
|
$ |
1,398 |
Cash and cash equivalents held in a fiduciary capacity |
|
10,608 |
|
|
10,408 |
Total cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity |
$ |
11,410 |
|
$ |
11,806 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20221019006111/en/
Media Contact:
+1 202 263 7788
erick.gustafson@mmc.com
Investor Contact:
+1 212 345 6750
sarah.dewitt@mmc.com
Source:
FAQ
What were Marsh McLennan's GAAP revenue figures for Q3 2022?
How did Marsh McLennan's adjusted EPS perform in Q3 2022?
What was the revenue growth in Marsh McLennan's Risk & Insurance Services segment during Q3 2022?
What was the impact of consulting services on Marsh McLennan's overall financial results in Q3 2022?