株探米国株
日本語 英語
エドガーで原本を確認する
0000062709false00000627092023-10-192023-10-190000062709mmc:XNYSMember2023-10-192023-10-190000062709mmc:XCHIMember2023-10-192023-10-19

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549
_____________________
FORM 8-K
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
Date of report (Date of earliest event reported) October 19, 2023
Marsh & McLennan Companies, Inc.
(Exact Name of Registrant as Specified in its Charter)
MarshMcLennan logo.jpg

Delaware 1-5998 36-2668272
(State or Other Jurisdiction of Incorporation) (Commission File Number) (IRS Employer
Identification No.)
1166 Avenue of the Americas, New York, NY 10036
(Address of Principal Executive Offices) (Zip Code)
Registrant’s telephone number, including area code (212) 345-5000
    Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
    Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading symbol(s) Name of exchange on which registered
Common Stock, par value $1.00 per share MMC New York Stock Exchange
Chicago Stock Exchange
London Stock Exchange
    Indicate by check mark whether the registrant is an emerging growth company as defined in as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.   ☐





Item 2.02        Results of Operations and Financial Condition
 
    On October 19, 2023, Marsh & McLennan Companies, Inc. issued a press release reporting financial results for the third quarter ended September 30, 2023, and announcing that a conference call to discuss such results will be held at 8:30 a.m. Eastern time on October 19, 2023. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference. For purposes of Section 18 of the Securities Exchange Act of 1934, the press release is deemed furnished not filed.

 
Item 9.01        Financial Statements and Exhibits
 
(d)        Exhibits
 
99.1      Press release issued by Marsh & McLennan Companies, Inc. on October 19, 2023.


 

 
2




SIGNATURES
 
    Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
 
  MARSH & McLENNAN COMPANIES, INC.
     
  By: /s/ Connor Kuratek
  Name: Connor Kuratek
  Title: Deputy General Counsel &
Corporate Secretary
   
 
 
Date:    October 19, 2023
3




EXHIBIT INDEX
 
 
Exhibit No.           Exhibit
 
4
EX-99.1 2 mmc3q2023ex991newsrelease.htm PRESS RELEASE SEPTEMBER 30, 2023 Document

marshmclennanlogoa.jpg
Marsh McLennan
1166 Avenue of the Americas
New York, New York 10036-2774
212 345 5000
www.marshmclennan.com

NEWS RELEASE
Exhibit 99.1

MARSH McLENNAN REPORTS THIRD QUARTER 2023 RESULTS
GAAP Revenue Increases 13%; Underlying Revenue Rises 10%
Growth in GAAP Operating Income of 26% and Adjusted Operating Income of 24%
Third Quarter GAAP EPS Rises 36% to $1.47 and Adjusted EPS Increases 33% to $1.57
Nine Months GAAP EPS Rises 18% to $6.01 and Adjusted EPS Increases 17% to $6.31

NEW YORK, October 19, 2023 – Marsh McLennan (NYSE: MMC), the world’s leading professional services firm in the areas of risk, strategy and people, today reported financial results for the third quarter ended September 30, 2023.
John Doyle, President and CEO, said: "Marsh McLennan's third quarter results were outstanding, reflecting strength across the business. We had another quarter of double-digit underlying revenue growth, strong adjusted EPS growth and margin expansion. We achieved these results while also continuing to make significant investments for the future."
"With our performance through the third quarter, we are on track for another terrific year."
Consolidated Results
Consolidated revenue in the third quarter of 2023 was $5.4 billion, an increase of 13% compared with the third quarter of 2022. On an underlying basis, revenue increased 10%. Operating income was $996 million, an increase of 26% from a year ago. Adjusted operating income, which excludes noteworthy items as presented in the attached supplemental schedules, rose 24% to $1.1 billion. Net income attributable to the Company was $730 million, or $1.47 per diluted share, compared with $1.08 in the third quarter of 2022. Adjusted earnings per share rose 33% to $1.57 per diluted share compared with $1.18 a year ago and included a benefit of 10 cents per share from favorable discrete tax items.
1


For the nine months ended September 30, 2023, consolidated revenue was $17.2 billion, an increase of 9%, or 10% on an underlying basis compared to the prior period. Operating income was $4.2 billion, an increase of 16% from the prior year period. Adjusted operating income rose 17% to $4.4 billion.
Net income attributable to the Company was $3.0 billion, or $6.01 per diluted share, compared with $5.11 in the first nine months of 2022. Adjusted earnings per share increased 17% to $6.31 per diluted share compared with $5.38 for the first nine months of 2022.
Risk & Insurance Services
Risk & Insurance Services revenue was $3.2 billion in the third quarter of 2023, an increase of 12%, or 11% on an underlying basis. Operating income rose 21% to $640 million, and adjusted operating income was $671 million, an increase of 19% versus a year ago. For the nine months ended September 30, 2023, revenue was $10.8 billion, an increase of 12% both on a GAAP and underlying basis. Operating income rose 22% to $3.2 billion, and adjusted operating income was $3.3 billion, an increase of 18% versus a year ago.
Marsh's revenue in the third quarter was $2.7 billion, an increase of 8% on an underlying basis. In U.S./Canada, underlying revenue rose 6%. International operations produced underlying revenue growth of 10%, reflecting 14% growth in Latin America, 10% growth in Asia Pacific, and 9% growth in EMEA. For the nine months ended September 30, 2023, Marsh’s underlying revenue growth was 9%.
Guy Carpenter's revenue in the third quarter was $359 million, an increase of 8% on an underlying basis. For the nine months ended September 30, 2023, Guy Carpenter’s underlying revenue growth was 10%.
Consulting
Consulting revenue was $2.2 billion in the third quarter of 2023, an increase of 13%, or 9% on an underlying basis. Operating income increased 21% to $424 million, while adjusted operating income increased 24% to $447 million. For the first nine months ended September 30, 2023, revenue was $6.4 billion, an increase of 6%, or 7% on an underlying basis. Operating income of $1.2 billion rose 1% versus a year ago, while adjusted operating income increased 11% to $1.3 billion.
Mercer's revenue in the third quarter was $1.4 billion, an increase of 8% on an underlying basis. Health revenue of $496 million increased 8% on an underlying basis. Wealth revenue of $635 million increased 7% on an underlying basis. Career revenue of $294 million increased 7% on an underlying basis. For the nine months ended September 30, 2023, Mercer’s revenue was $4.1 billion, an increase of 7% on an underlying basis.
2


Oliver Wyman’s revenue in the third quarter was $781 million, an increase of 12% on an underlying basis. For the nine months ended September 30, 2023, Oliver Wyman’s revenue was $2.3 billion, an increase of 8% on an underlying basis.
Other Items
The Company repurchased 1.6 million shares of stock for $300 million in the third quarter of 2023. Through nine months ended September 30, 2023, the Company has repurchased 5.1 million shares of stock for $900 million.
In the third quarter of 2023, the Company issued $1.6 billion of senior notes.
In August, Marsh McLennan Agency (MMA) acquired Graham Company, a leading risk management consultancy and one of the top independent insurance and employee benefits brokers in the U.S.
Conference Call
A conference call to discuss third quarter 2023 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 the world’s leading professional services firm in the areas of risk, strategy and people. The Company’s more than 85,000 colleagues advise clients in 130 countries. With annual revenue of over $20 billion, Marsh McLennan helps clients navigate an increasingly dynamic and complex environment through four market-leading businesses. Marsh provides data-driven risk advisory services and insurance solutions to commercial and consumer clients. Guy Carpenter develops advanced risk, reinsurance and capital strategies that help clients grow profitably and pursue emerging opportunities. Mercer delivers advice and technology-driven solutions that help organizations redefine the world of work, reshape retirement and investment outcomes, and unlock health and well being for a changing workforce. Oliver Wyman serves as a critical strategic, economic and brand advisor to private sector and governmental clients. For more information, visit marshmclennan.com, follow us on LinkedIn and X.
3


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 and the evolving events in Israel and Gaza, 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, or the operations of our third party vendors, 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, 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 disagreements with and challenges by tax authorities in the current global tax environment; 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. 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.






4



Marsh & McLennan Companies, Inc.
Consolidated Statements of Income
(In millions, except per share data)
(Unaudited) 
  Three Months Ended
 September 30,
Nine Months Ended
 September 30,
  2023 2022 2023 2022
Revenue $ 5,382  $ 4,770  $ 17,182  $ 15,698 
Expense:  
Compensation and benefits 3,287  2,923  9,831  9,033 
Other operating expenses 1,099  1,056  3,172  3,065 
     Operating expenses
4,386  3,979  13,003  12,098 
Operating income 996  791  4,179  3,600 
Other net benefit credits 62  57  180  178 
Interest income 16  40 
Interest expense (145) (118) (427) (342)
Investment income (loss) (1) 27 
Income before income taxes 930  733  3,978  3,469 
Income tax expense 192  181  941  853 
Net income before non-controlling interests 738  552  3,037  2,616 
Less: Net income attributable to non-controlling interests 37  32 
Net income attributable to the Company $ 730  $ 546  $ 3,000  $ 2,584 
Net income per share attributable to the Company:
- Basic $ 1.48  $ 1.10  $ 6.07  $ 5.16 
- Diluted $ 1.47  $ 1.08  $ 6.01  $ 5.11 
Average number of shares outstanding:
- Basic 494  498  494  501 
- Diluted 499  503  499  506 
Shares outstanding at September 30 493  497  493  497 
5


Marsh & McLennan Companies, Inc.
Supplemental Information - Revenue Analysis
Three Months Ended September 30
(Millions) (Unaudited)
The Company conducts business 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 September 30, % Change
GAAP Revenue*
Currency Impact Acquisitions/
Dispositions/ Other Impact**
Non-GAAP
Underlying Revenue
  2023 2022
Risk and Insurance Services          
Marsh $ 2,700  $ 2,470  % % % %
Guy Carpenter 359  328  % % % %
     Subtotal 3,059  2,798  % % % %
Fiduciary interest income 131  40 
Total Risk and Insurance Services 3,190  2,838  12  % % % 11  %
Consulting  
Mercer 1,425  1,284  11  % % % %
Oliver Wyman Group 781  667  17  % % % 12  %
Total Consulting 2,206  1,951  13  % % % %
Corporate Eliminations (14) (19)
Total Revenue $ 5,382  $ 4,770  13  % % % 10  %
Revenue Details
The following table provides more detailed revenue information for certain of the components presented above:
      Components of Revenue Change*
  Three Months Ended September 30, % Change
GAAP Revenue*
Currency Impact Acquisitions/
Dispositions/ Other Impact**
Non-GAAP
Underlying Revenue
  2023 2022
Marsh:          
EMEA (a) $ 692  $ 615  13  % % %
Asia Pacific (a) 311  286  % (2) % 10  %
Latin America 134  118  14  % % (1) % 14  %
Total International 1,137  1,019  12  % % 10  %
U.S./Canada 1,563  1,451  % % %
Total Marsh $ 2,700  $ 2,470  % % % %
Mercer:  
Wealth $ 635  $ 561  13  % % % %
Health 496  451  10  % % %
Career 294  272  % % %
Total Mercer $ 1,425  $ 1,284  11  % % % %
(a)In the first quarter of 2023, the Company began reporting the Marsh India operations in EMEA. Prior year results for India have been reclassified from Asia Pacific to EMEA for comparative purposes.
* 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.

6


Marsh & McLennan Companies, Inc.
Supplemental Information - Revenue Analysis
Nine Months Ended September 30
(Millions) (Unaudited)
The Company conducts business 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*
  Nine Months Ended
 September 30,
% Change
GAAP Revenue*
Currency Impact Acquisitions/
Dispositions/ Other Impact**
Non-GAAP
Underlying Revenue
  2023 2022
Risk and Insurance Services          
Marsh $ 8,482  $ 7,794  % (1) % % %
Guy Carpenter 2,006  1,849  % (1) % 10  %
Subtotal 10,488  9,643  % (1) % % %
Fiduciary interest income 330  57 
 Total Risk and Insurance Services 10,818  9,700  12  % (1) % % 12  %
Consulting  
Mercer 4,143  4,016  % (1) % (3) % %
Oliver Wyman Group 2,266  2,029  12  % % %
Total Consulting 6,409  6,045  % (1) % %
Corporate Eliminations (45) (47)
 Total Revenue $ 17,182  $ 15,698  % (1) % 10  %
Revenue Details
The following table provides more detailed revenue information for certain of the components presented above:
      Components of Revenue Change*
  Nine Months Ended
 September 30,
% Change
GAAP Revenue*
Currency Impact Acquisitions/
Dispositions/ Other Impact**
Non-GAAP
Underlying Revenue
  2023 2022
Marsh:          
EMEA (a) $ 2,482  $ 2,264  10  % (1) % % 10  %
Asia Pacific (a) 980  927  % (4) % %
Latin America 386  340  13  % 14  %
Total International 3,848  3,531  % (2) % % 10  %
U.S./Canada 4,634  4,263  % % %
Total Marsh $ 8,482  $ 7,794  % (1) % % %
Mercer:  
Wealth $ 1,853  $ 1,775  % (1) % % %
Health 1,559  1,562  (1) % (9) % 10  %
Career 731  679  % (1) % % %
Total Mercer $ 4,143  $ 4,016  % (1) % (3) % %
(a)In the first quarter of 2023, the Company began reporting the Marsh India operations in EMEA. Prior year results for India have been reclassified from Asia Pacific to EMEA for comparative purposes.
* 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.
7


Marsh & McLennan Companies, Inc.
Reconciliation of Non-GAAP Measures
Three Months Ended September 30
(Millions) (Unaudited)
Overview
The Company reports its financial results in accordance with accounting principles generally accepted in the United States (referred to in this release as in accordance with "GAAP" or "reported" results). The Company also refers to and presents certain additional non-GAAP financial measures, within the meaning of Regulation G and item 10(e) Regulation S-K in accordance with the Securities Exchange Act of 1934. These measures are: non-GAAP revenue, adjusted operating income (loss), adjusted operating margin, adjusted income, net of tax and adjusted earnings per share (EPS). The Company has included reconciliations of these non-GAAP financial measures to the most directly comparable financial measure calculated in accordance with GAAP in the following tables.
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.
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 September 30, 2023 and 2022. The following tables also present adjusted operating margin. For the three and nine months ended September 30, 2023 and 2022, adjusted operating margin is calculated by dividing the sum of adjusted operating income and identified intangible asset amortization 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 Services Consulting Corporate/
Eliminations
Total
Three Months Ended September 30, 2023        
Operating income (loss) $ 640 $ 424 $ (68) $ 996
Operating margin 20.0  % 19.2  % N/A 18.5  %
Add (deduct) impact of noteworthy items:
Restructuring, excluding JLT (a) 20 17 46
Changes in contingent consideration (b) 4 —  4
JLT integration and restructuring costs (c) 6 —  6
Westpac acquisition related costs
5 —  5
Other 1 1 —  2
Operating income adjustments 31 23 63
Adjusted operating income (loss) $ 671 $ 447 $ (59) $ 1,059
Total identified intangible amortization expense $ 74 $ 11 $ —  $ 85
Adjusted operating margin 23.4  % 20.8  % N/A 21.3  %
       
Three Months Ended September 30, 2022
Operating income (loss) $ 529 $ 350 $ (88) $ 791
Operating margin 18.7  % 17.9  % N/A 16.6  %
Add (deduct) impact of noteworthy items:
Restructuring, excluding JLT (a) 18 14  32
Changes in contingent consideration (b) 11 —  11
     JLT integration and restructuring costs (c) 5 6
JLT acquisition related retention costs 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  %
(a)In 2023, costs primarily include severance and lease exit charges for activities focused on workforce actions, rationalization of technology and functional resources, and reductions in real estate.
(b)Change in fair value of contingent consideration related to acquisitions and dispositions measured each quarter.
(c)In 2023, reflects adjustments to restructuring liabilities for lease exit charges for a legacy JLT U.K. location.

8


Marsh & McLennan Companies, Inc.
Reconciliation of Non-GAAP Measures
Nine Months Ended September 30
(Millions) (Unaudited)
Risk & Insurance Services Consulting Corporate/
Eliminations
Total
Nine Months Ended September 30, 2023        
Operating income (loss) $ 3,192  $ 1,223  $ (236) $ 4,179 
Operating margin 29.5  % 19.1  % N/A 24.3  %
Add (deduct) impact of noteworthy items:
Restructuring, excluding JLT (a) 67  33  48  148 
Changes in contingent consideration (b) 20  —  21 
JLT integration and restructuring costs (c) 22  —  —  22 
JLT legacy legal charges (d)
—  (51) —  (51)
Disposal of business (e) —  17  —  17 
Westpac acquisition related costs
—  32  —  32 
Other — 
Operating income adjustments 110  33  48  191 
Adjusted operating income (loss) $ 3,302  $ 1,256  $ (188) $ 4,370 
Total identified intangible amortization expense $ 221  $ 36  $ —  $ 257 
Adjusted operating margin 32.6  % 20.1  % N/A 26.9  %
Nine Months Ended September 30, 2022        
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, excluding JLT (a) 38  34  78 
Changes in contingent consideration (b) 33  —  38 
JLT integration and restructuring costs (c) 10  18 
JLT legacy legal charges (d)
14  (11) — 
Disposal of business (e) —  (114) —  (114)
JLT acquisition related retention costs 24  28 
Legal claims and other (f)
30  —  39 
Deconsolidation of Russian businesses and other related charges (g) 42  10  —  52 
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  %
(a)In 2023, costs primarily include severance and lease exit charges for activities focused on workforce actions, rationalization of technology and functional resources, and reductions in real estate. Costs also reflect charges for Marsh's operational excellence program.
(b)Change in fair value of contingent consideration related to acquisitions and dispositions measured each quarter.
(c)In 2023, reflects adjustments to restructuring liabilities for lease exit charges for a legacy JLT U.K. location.
(d)Reflects insurance and indemnity recoveries for a legacy JLT E&O matter relating to suitability of advice provided to individuals for defined benefit pension transfers in the U.K.
(e)Loss on sale of an individual financial advisory business in Canada. In 2022, the amount reflects a gain of $112 million on the sale of the Mercer U.S. affinity business. These amounts are included in revenue in the consolidated statements of income and excluded from non-GAAP revenue and adjusted revenue used in the calculation of adjusted operating margin.
(f)Primarily reflects settlement charges and legal costs related to strategic recruiting.
(g)Loss on deconsolidation of Russian businesses and other related charges. The loss on deconsolidation of $39 million is included in revenue in the consolidated statements of income and excluded from non-GAAP revenue and adjusted revenue used in the calculation of adjusted operating margin. The remaining expenses of $13 million are included in other operating expenses in the consolidated statements of income.


9


Marsh & McLennan Companies, Inc.
Reconciliation of Non-GAAP Measures
Three and Nine Months Ended September 30
(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 three and nine months ended September 30, 2023 and 2022.
 Three Months Ended
September 30, 2023
Three Months Ended
September 30, 2022
Amount Adjusted EPS Amount Adjusted EPS
Net income before non-controlling interests, as reported $ 738  $ 552 
Less: Non-controlling interest, net of tax
Subtotal $ 730  $ 1.47  $ 546  $ 1.08 
Operating income adjustments $ 63  $ 60 
Investments adjustment
Income tax effect of adjustments (a) (12) (16)
52  0.10  48  0.10 
Adjusted income, net of tax $ 782  $ 1.57  $ 594  $ 1.18 
Nine Months Ended
September 30, 2023
Nine Months Ended
September 30, 2022
Amount Adjusted EPS Amount Adjusted EPS
Net income before non-controlling interests, as reported $ 3,037  $ 2,616 
Less: Non-controlling interest, net of tax 37  32 
Subtotal $ 3,000  $ 6.01  $ 2,584  $ 5.11 
Operating income adjustments $ 191  $ 142 
Investments adjustment (4)
Pension settlement adjustment — 
Income tax effect of adjustments (a) (45) (1)
148  0.30  138  0.27 
Adjusted income, net of tax $ 3,148  $ 6.31  $ 2,722  $ 5.38 
(a)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.

10


Marsh & McLennan Companies, Inc.
Supplemental Information
Three and Nine Months Ended September 30
(Millions) (Unaudited)
Three Months Ended
 September 30,
Nine Months Ended
September 30,
  2023 2022 2023 2022
Consolidated
Compensation and benefits $ 3,287  $ 2,923  $ 9,831  $ 9,033 
Other operating expenses 1,099  1,056  3,172  3,065 
Total expenses $ 4,386  $ 3,979  $ 13,003  $ 12,098 
Depreciation and amortization expense $ 95  $ 85  $ 270  $ 259 
Identified intangible amortization expense 85  84  257  258 
Total $ 180  $ 169  $ 527  $ 517 
Risk and Insurance Services
Compensation and benefits $ 1,900  $ 1,688  $ 5,703  $ 5,239 
Other operating expenses 650  621  1,923  1,844 
Total expenses $ 2,550  $ 2,309  $ 7,626  $ 7,083 
Depreciation and amortization expense $ 49  $ 40  $ 135  $ 123 
Identified intangible amortization expense 74  74  221  223 
Total $ 123  $ 114  $ 356  $ 346 
 
Consulting
Compensation and benefits $ 1,251  $ 1,107  $ 3,690  $ 3,416 
Other operating expenses 531  494  1,496  1,412 
Total expenses $ 1,782  $ 1,601  $ 5,186  $ 4,828 
Depreciation and amortization expense $ 30  $ 26  $ 78  $ 79 
Identified intangible amortization expense 11  10  36  35 
Total $ 41  $ 36  $ 114  $ 114 



11


Marsh & McLennan Companies, Inc.
Consolidated Balance Sheets
(Millions)
(Unaudited)
September 30, 2023
December 31, 2022
ASSETS    
Current assets:    
Cash and cash equivalents $ 2,901  $ 1,442 
Cash and cash equivalents held in a fiduciary capacity (a) 11,828  10,660 
Net receivables 6,520  5,852 
Other current assets 1,030  1,005 
Total current assets 22,279  18,959 
Goodwill and intangible assets 19,153  18,788 
Fixed assets, net 859  871 
Pension related assets 2,310  2,127 
Right of use assets 1,519  1,562 
Deferred tax assets 348  358 
Other assets 1,532  1,449 
TOTAL ASSETS $ 48,000  $ 44,114 
LIABILITIES AND EQUITY
Current liabilities:
Short-term debt $ 1,868  $ 268 
Accounts payable and accrued liabilities 3,143  3,278 
Accrued compensation and employee benefits 2,632  3,095 
Current lease liabilities 303  310 
Accrued income taxes 480  221 
Dividends payable 351  — 
Fiduciary liabilities (a) 11,828  10,660 
Total current liabilities 20,605  17,832 
Long-term debt 11,781  11,227 
Pension, post-retirement and post-employment benefits 840  921 
Long-term lease liabilities 1,643  1,667 
Liabilities for errors and omissions 319  355 
Other liabilities 1,226  1,363 
Total equity 11,586  10,749 
TOTAL LIABILITIES AND EQUITY $ 48,000  $ 44,114 
(a)In the second quarter of 2023, the Company changed the presentation of fiduciary assets and liabilities on the consolidated balance sheets. Cash and cash equivalents held in a fiduciary capacity was reclassified from an offset to fiduciary liabilities to current assets, with the corresponding fiduciary liabilities reclassified to current liabilities. The presentation in the December 31, 2022 consolidated balance sheet was conformed to the current presentation.

12


Marsh & McLennan Companies, Inc.
Consolidated Statements of Cash Flows
(Millions) (Unaudited)
Nine Months Ended
 September 30,
2023 2022
Operating cash flows:
Net income before non-controlling interests $ 3,037  $ 2,616 
Adjustments to reconcile net income to cash provided by operations:
Depreciation and amortization 527  517 
Non-cash lease expense 215  223 
Deconsolidation of Russian businesses —  39 
Share-based compensation expense 273  283 
Net gain on investments, disposition of assets and other (7) (139)
Changes in assets and liabilities:
Accrued compensation and employee benefits (458) (451)
Provision for taxes, net of payments and refunds 242  156 
Net receivables (670) (745)
Other changes to assets and liabilities (201) 14 
Contributions to pension and other benefit plans in excess of current year credit (246) (306)
Operating lease liabilities (237) (244)
Net cash provided by operations 2,475  1,963 
Financing cash flows:
Purchase of treasury shares (900) (1,600)
Net proceeds from issuance of commercial paper —  600 
Proceeds from issuance of debt 2,170  — 
Repayments of debt (12) (14)
Net issuance of common stock from treasury shares 20  (105)
Net distributions of non-controlling interests and deferred/contingent consideration (342) (161)
Dividends paid (944) (840)
Change in fiduciary liabilities 1,223  2,148 
Net cash provided by financing activities 1,215  28 
Investing cash flows:
Capital expenditures (296) (367)
Net purchases of long term investments and other (28) (5)
Sales of long term investments 18  84 
Dispositions (18) 138 
Acquisitions, net of cash and cash held in a fiduciary capacity acquired (619) (213)
Net cash used for investing activities (943) (363)
Effect of exchange rate changes on cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity (120) (1,592)
Increase in cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity 2,627  36 
Cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity at beginning of period 12,102  11,374 
Cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity at end of period $ 14,729  $ 11,410 

Reconciliation of cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity to the Consolidated Balance Sheets
Balance at September 30,
2023 2022
(In millions)
Cash and cash equivalents $ 2,901  $ 802 
Cash and cash equivalents held in a fiduciary capacity 11,828  10,608 
Total cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity $ 14,729  $ 11,410 
13


Marsh & McLennan Companies, Inc.
Reconciliation of Non-GAAP Measures
Three Months Ended September 30
(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 U.S. Dollars based on the difference in the current and corresponding prior period exchange rates. Similarly, certain other items such as acquisitions and dispositions, including transfers among businesses, may impact period over period comparisons of revenue and are consistently excluded from current and prior period GAAP revenues for comparability purposes. Percentage changes, referred to as non-GAAP underlying revenue, are calculated by dividing the period over period change in non-GAAP revenue by the prior period non-GAAP revenue.
The following table provides the reconciliation of GAAP revenue to non-GAAP revenue:
2023 2022
Three Months Ended September 30,
GAAP Revenue Currency Impact Acquisitions/
Dispositions/
Other Impact
Non-GAAP Revenue GAAP Revenue Acquisitions/
Dispositions/
Other Impact
Non-GAAP Revenue
Risk and Insurance Services
Marsh $ 2,700  $ (15) $ (31) $ 2,654  $ 2,470  $ (2) $ 2,468 
Guy Carpenter 359  (3) (3) 353  328  —  328 
Subtotal 3,059  (18) (34) 3,007  2,798  (2) 2,796 
Fiduciary interest income 131  —  —  131  40  —  40 
Total Risk and Insurance Services 3,190  (18) (34) 3,138  2,838  (2) 2,836 
Consulting
Mercer (a) 1,425  (17) (4) 1,404  1,284  21  1,305 
Oliver Wyman Group 781  (15) (21) 745  667  —  667 
Total Consulting 2,206  (32) (25) 2,149  1,951  21  1,972 
Corporate Eliminations (14) —  —  (14) (19) —  (19)
Total Revenue $ 5,382  $ (50) $ (59) $ 5,273  $ 4,770  $ 19  $ 4,789 
Revenue Details
The following table provides more detailed revenue information for certain of the components presented above:
2023 2022
Three Months Ended September 30,
GAAP Revenue Currency Impact Acquisitions/
Dispositions/
Other Impact
Non-GAAP Revenue GAAP Revenue Acquisitions/
Dispositions/
Other Impact
Non-GAAP Revenue
Marsh:
EMEA (b) $ 692  $ (23) $ (2) $ 667  $ 615  $ (1) $ 614 
Asia Pacific (b) 311  (1) 316  286  —  286 
Latin America 134  (1) 134  118  —  118 
Total International 1,137  (18) (2) 1,117  1,019  (1) 1,018 
U.S./Canada 1,563  (29) 1,537  1,451  (1) 1,450 
Total Marsh $ 2,700  $ (15) $ (31) $ 2,654  $ 2,470  $ (2) $ 2,468 
Mercer:
Wealth (a) $ 635  $ (11) $ (1) $ 623  $ 561  $ 21  $ 582 
Health 496  (6) —  490  451  —  451 
Career 294  —  (3) 291  272  —  272 
Total Mercer $ 1,425  $ (17) $ (4) $ 1,404  $ 1,284  $ 21  $ 1,305 
(a)Acquisitions, dispositions, and other in 2022 includes revenue from the Westpac superannuation fund transaction in Wealth.
(b)In the first quarter of 2023, the Company began reporting the Marsh India operations in EMEA. Prior year results for India have been reclassified from Asia Pacific to EMEA for comparative purposes.
14


Marsh & McLennan Companies, Inc.
Reconciliation of Non-GAAP Measures
Nine Months Ended September 30
(Millions) (Unaudited)
The following table provides the reconciliation of GAAP revenue to Non-GAAP revenue:

2023 2022
Nine Months Ended September 30,
GAAP Revenue Currency Impact Acquisitions/
Dispositions/
Other Impact
Non-GAAP Revenue GAAP Revenue Acquisitions/
Dispositions/
Other Impact
Non-GAAP Revenue
Risk and Insurance Services
Marsh (a) $ 8,482  $ 82  $ (79) $ 8,485  $ 7,794  $ 15  $ 7,809 
Guy Carpenter 2,006  20  (18) 2,008  1,849  (19) 1,830 
Subtotal 10,488  102  (97) 10,493  9,643  (4) 9,639 
Fiduciary interest income 330  —  332  57  —  57 
Total Risk and Insurance Services 10,818  104  (97) 10,825  9,700  (4) 9,696 
Consulting
Mercer (b) 4,143  44  11  4,198  4,016  (92) 3,924 
Oliver Wyman Group (a) 2,266  (1) (71) 2,194  2,029  11  2,040 
Total Consulting 6,409  43  (60) 6,392  6,045  (81) 5,964 
Corporate Eliminations (45) —  —  (45) (47) —  (47)
Total Revenue $ 17,182  $ 147  $ (157) $ 17,172  $ 15,698  $ (85) $ 15,613 
Revenue Details
The following table provides more detailed revenue information for certain of the components presented above:
2023 2022
Nine Months Ended September 30,
GAAP Revenue Currency Impact Acquisitions/
Dispositions/
Other Impact
Non-GAAP Revenue GAAP Revenue Acquisitions/
Dispositions/
Other Impact
Non-GAAP Revenue
Marsh:
EMEA (a) (c) $ 2,482  $ 32  $ (6) $ 2,508  $ 2,264  $ 16  $ 2,280 
Asia Pacific (c) 980  35  (4) 1,011  927  —  927 
Latin America 386  —  387  340  —  340 
Total International 3,848  67  (9) 3,906  3,531  16  3,547 
U.S./Canada 4,634  15  (70) 4,579  4,263  (1) 4,262 
Total Marsh $ 8,482  $ 82  $ (79) $ 8,485  $ 7,794  $ 15  $ 7,809 
Mercer:
Wealth (b) $ 1,853  $ 24  $ 19  $ 1,896  $ 1,775  $ 45  $ 1,820 
Health (b) 1,559  10  (1) 1,568  1,562  (137) 1,425 
Career 731  10  (7) 734  679  —  679 
Total Mercer $ 4,143  $ 44  $ 11  $ 4,198  $ 4,016  $ (92) $ 3,924 
(a)Acquisitions, dispositions and other in 2022 includes the loss on deconsolidation of the Company's Russian businesses at Marsh of $27 million and Oliver Wyman Group of $12 million.
(b)Acquisitions, dispositions, and other in 2022 includes revenue from the Westpac superannuation fund transaction in Wealth and a gain from the sale of the Mercer U.S. affinity business of $112 million in Health. Results for 2023 in Wealth include the loss on sale of an individual financial advisory business in Canada of $17 million.
(c)In the first quarter of 2023, the Company began reporting the Marsh India operations in EMEA. Prior year results for India have been reclassified from Asia Pacific to EMEA for comparative purposes.

15