Marsh & McLennan Companies, Inc.
NYSE:MRSH · New York Stock Exchange
-$2.87 today
Vol 2.12M · Avg 3.00M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:MRSH · Revenue to Net Income
Key Ratios
Analysis
$27.5B of revenue converted into $3.9B of net income for the selected period. Gross margin is 42.2% and net margin is 14.2%, showing how much revenue survives after costs and taxes. EPS is $8.00, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $27.0B +10.3% | $24.5B +7.6% | $22.7B +9.7% | $20.7B +4.5% | $19.8B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $15.6B +11.3% | $14.0B +6.8% | $13.1B +8.5% | $12.1B +5.7% | $11.4B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $11.4B +9.0% | $10.5B +8.6% | $9.6B +11.4% | $8.6B +3.0% | $8.4B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 42.3% -0.5pp | 42.8% +0.4pp | 42.4% +0.6pp | 41.7% -0.6pp | 42.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 | $0 | $0 | $0 | $0 | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $5.2B +11.5% | $4.6B +6.7% | $4.4B -0.3% | $4.4B +7.0% | $4.1B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $910.0M +22.0% | $746.0M +4.6% | $713.0M -0.8% | $719.0M -3.7% | $747.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $7.4B +6.8% | $6.9B +9.6% | $6.3B +19.9% | $5.3B -2.4% | $5.4B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 27.4% -0.9pp | 28.3% +0.5pp | 27.8% +2.3pp | 25.4% -1.8pp | 27.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $6.2B +7.0% | $5.8B +10.1% | $5.3B +23.4% | $4.3B -0.7% | $4.3B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 23.1% -0.7pp | 23.8% +0.6pp | 23.2% +2.6pp | 20.7% -1.1pp | 21.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $48.0M -42.2% | $83.0M +6.4% | $78.0M +420.0% | $15.0M +650.0% | $2.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $960.0M +37.1% | $700.0M +21.1% | $578.0M +23.2% | $469.0M +5.6% | $444.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$684.0M -103.0% | -$337.0M -31.6% | -$256.0M -29.3% | -$198.0M -90.4% | -$104.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $5.5B +1.1% | $5.5B +9.0% | $5.0B +23.1% | $4.1B -3.0% | $4.2B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 20.5% -1.9pp | 22.4% +0.3pp | 22.1% +2.4pp | 19.7% -1.5pp | 21.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $1.3B -4.3% | $1.4B +11.4% | $1.2B +23.0% | $995.0M -3.8% | $1.0B | $1.3B | -$1.6B | $745.2M |
| Net Income | $4.2B +2.5% | $4.1B +8.1% | $3.8B +23.1% | $3.0B -3.0% | $3.1B | $4.9B | $4.8B | $4.7B |
| Net Margin | 15.4% -1.2pp | 16.6% +0.1pp | 16.5% +1.8pp | 14.7% -1.1pp | 15.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $8 +2.8% | $8 +8.6% | $8 +24.4% | $6 -1.5% | $6 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $8 +3.1% | $8 +8.6% | $8 +24.7% | $6 -1.5% | $6 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $487.0M -1.0% | $492.0M -0.4% | $494.0M -1.0% | $499.0M -1.6% | $507.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $490.0M -1.2% | $496.0M -0.6% | $499.0M -1.2% | $505.0M -1.6% | $513.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Chubb Limited
NYSE:CB
$125.38B
The Progressive Corporation
NYSE:PGR
$118.48B
Aon plc
NYSE:AON
$67.95B
Arthur J. Gallagher & Co.
NYSE:AJG
$55.07B
Northern Trust Corporation
NTRS
$31.86B
Willis Towers Watson Public Limited Company
NASDAQ:WTW
$23.96B
Brown & Brown, Inc.
NYSE:BRO
$19.92B
Erie Indemnity Company
NASDAQ:ERIE
$10.16B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MRSH generate?
Marsh & McLennan Companies, Inc. (MRSH) reported $26.98B of revenue in fiscal 2025.
Is MRSH profitable?
Marsh & McLennan Companies, Inc. (MRSH) reported $4.16B of net income, with a net margin of 15.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.