|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Ireland
(Jurisdiction of
incorporation or organization)
|
|
98-0352587
(I.R.S. Employer
Identification No.)
|
|
c/o Willis Group Limited
51 Lime Street, London EC3M 7DQ, England
(Address of principal executive offices)
|
|
(011) 44-20-3124-6000
(Registrant’s telephone number, including area code)
|
|
Large accelerated filer
þ
|
|
Accelerated filer
¨
|
|
Non-accelerated filer
¨
|
|
Smaller reporting company
¨
|
|
|
|
(Do not check if a smaller reporting company)
|
||||
|
Emerging growth company
¨
|
|
|
|
|
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
‘We,’ ‘Us,’ ‘Company,’ ‘Willis Towers Watson,’ ‘Our,’ ‘Willis Towers Watson plc’ or ‘WTW’
|
|
Willis Towers Watson Public Limited Company, a company organized under the laws of Ireland, and its subsidiaries
|
|
|
|
|
|
‘shares’
|
|
The ordinary shares of Willis Towers Watson Public Limited Company, nominal value $0.000304635 per share
|
|
|
|
|
|
‘Legacy Willis’ or ‘Willis’
|
|
Willis Group Holdings Public Limited Company and its subsidiaries, predecessor to Willis Towers Watson, prior to the Merger
|
|
|
|
|
|
‘Legacy Towers Watson’ or ‘Towers Watson’
|
|
Towers Watson & Co. and its subsidiaries
|
|
|
|
|
|
‘Merger’
|
|
Merger of Willis Group Holdings Public Limited Company and Towers Watson & Co. pursuant to the Agreement and Plan of Merger, dated June 29, 2015, as amended on November 19, 2015, and completed on January 4, 2016
|
|
|
|
|
|
‘Gras Savoye’
|
|
GS & Cie Groupe SAS
|
|
•
|
changes in general economic, business and political conditions, including changes in the financial markets;
|
|
•
|
consolidation in or conditions affecting the industries in which we operate;
|
|
•
|
any changes in the regulatory environment in which we operate, including, among other risks, the impact of pending Financial Conduct Authority (‘FCA’) market studies;
|
|
•
|
our ability to successfully manage ongoing organizational changes;
|
|
•
|
our ability to successfully integrate the Towers Watson, Gras Savoye and Legacy Willis businesses, operations and employees, and realize anticipated growth, synergies and cost savings;
|
|
•
|
the potential impact of the Merger on relationships, including with employees, suppliers, clients and competitors;
|
|
•
|
significant competition that we face and the potential for loss of market share and/or profitability;
|
|
•
|
compliance with extensive government regulation;
|
|
•
|
our ability to make divestitures or acquisitions and our ability to integrate or manage such acquired businesses;
|
|
•
|
the risk that we may not be able to repurchase our intended number of outstanding shares due to M&A activity or investment opportunities, market or business conditions, or other factors;
|
|
•
|
expectations, intentions and outcomes relating to outstanding litigation;
|
|
•
|
the impact of seasonality and differences in timing of renewals;
|
|
•
|
the risk that the Stanford litigation settlement will not be approved, the risk that the bar order may be challenged in other jurisdictions, and the deductibility of the charge relating to the settlement;
|
|
•
|
the risk of material adverse outcomes on existing litigation or investigation matters;
|
|
•
|
the diversion of time and attention of our management team while the Merger and other acquisitions are being integrated;
|
|
•
|
doing business internationally, including the impact of exchange rates;
|
|
•
|
the potential impact of the United Kingdom’s (‘U.K.’) government triggering Article 50 of the Treaty of Lisbon, giving formal notice of the U.K.’s intention to withdraw from membership in the European Union (‘E.U.’), referred to as Brexit;
|
|
•
|
the federal income tax consequences of the Merger and the enactment of additional, or the revision of existing, state, federal, and/or foreign regulatory and tax laws and regulations, including changes in tax rates;
|
|
•
|
our capital structure, including indebtedness amounts, the limitations imposed by the covenants in the documents governing such indebtedness and the maintenance of the financial and disclosure controls and procedures of each;
|
|
•
|
our ability to obtain financing on favorable terms or at all;
|
|
•
|
adverse changes in our credit ratings;
|
|
•
|
the possibility that the anticipated benefits from the Merger cannot be fully realized or may take longer to realize than expected;
|
|
•
|
our ability to retain and hire key personnel;
|
|
•
|
a decline in the defined benefit pension plan market;
|
|
•
|
various claims, government inquiries or investigations or the potential for regulatory action;
|
|
•
|
failure to protect client data or breaches of information systems;
|
|
•
|
reputational damage;
|
|
•
|
disasters or business continuity problems;
|
|
•
|
clients choosing to reduce or terminate the services provided by us;
|
|
•
|
fluctuation in revenues against our relatively fixed expenses;
|
|
•
|
technological change;
|
|
•
|
the inability to protect intellectual property rights, or the potential infringement upon the intellectual property rights of others;
|
|
•
|
fluctuations in our pension liabilities;
|
|
•
|
loss of, failure to maintain, or dependence on certain relationships with insurance carriers;
|
|
•
|
changes and developments in the United States healthcare system;
|
|
•
|
reliance on third-party services;
|
|
•
|
our holding company structure could prevent us from being able to receive dividends or other distributions in needed amounts from our subsidiaries; and
|
|
•
|
changes in accounting estimates and assumptions.
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
||||||||
|
Commissions and fees
|
|
$
|
1,930
|
|
|
$
|
1,894
|
|
|
$
|
4,233
|
|
|
$
|
4,113
|
|
|
Interest and other income
|
|
23
|
|
|
55
|
|
|
39
|
|
|
70
|
|
||||
|
Total revenues
|
|
1,953
|
|
|
1,949
|
|
|
4,272
|
|
|
4,183
|
|
||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
||||||||
|
Salaries and benefits
|
|
1,148
|
|
|
1,201
|
|
|
2,339
|
|
|
2,397
|
|
||||
|
Other operating expenses
|
|
391
|
|
|
373
|
|
|
792
|
|
|
804
|
|
||||
|
Depreciation
|
|
51
|
|
|
44
|
|
|
97
|
|
|
87
|
|
||||
|
Amortization
|
|
149
|
|
|
125
|
|
|
300
|
|
|
286
|
|
||||
|
Restructuring costs
|
|
27
|
|
|
41
|
|
|
54
|
|
|
66
|
|
||||
|
Integration expenses
|
|
63
|
|
|
29
|
|
|
103
|
|
|
81
|
|
||||
|
Total costs of providing services
|
|
1,829
|
|
|
1,813
|
|
|
3,685
|
|
|
3,721
|
|
||||
|
Income from operations
|
|
124
|
|
|
136
|
|
|
587
|
|
|
462
|
|
||||
|
Interest expense
|
|
46
|
|
|
47
|
|
|
92
|
|
|
93
|
|
||||
|
Other expense/(income), net
|
|
30
|
|
|
(6
|
)
|
|
50
|
|
|
12
|
|
||||
|
INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
|
48
|
|
|
95
|
|
|
445
|
|
|
357
|
|
||||
|
Provision for income taxes
|
|
8
|
|
|
19
|
|
|
54
|
|
|
37
|
|
||||
|
INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
|
40
|
|
|
76
|
|
|
391
|
|
|
320
|
|
||||
|
Interest in earnings of associates, net of tax
|
|
1
|
|
|
—
|
|
|
2
|
|
|
1
|
|
||||
|
NET INCOME
|
|
41
|
|
|
76
|
|
|
393
|
|
|
321
|
|
||||
|
Income attributable to non-controlling interests
|
|
(8
|
)
|
|
(4
|
)
|
|
(16
|
)
|
|
(11
|
)
|
||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
|
$
|
33
|
|
|
$
|
72
|
|
|
$
|
377
|
|
|
$
|
310
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
EARNINGS PER SHARE
|
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings per share
|
|
$
|
0.24
|
|
|
$
|
0.52
|
|
|
$
|
2.77
|
|
|
$
|
2.26
|
|
|
Diluted earnings per share
|
|
$
|
0.24
|
|
|
$
|
0.51
|
|
|
$
|
2.75
|
|
|
$
|
2.25
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash dividends declared per share
|
|
$
|
0.53
|
|
|
$
|
0.48
|
|
|
$
|
1.06
|
|
|
$
|
0.96
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income/(loss) before non-controlling interests
|
|
$
|
181
|
|
|
$
|
(62
|
)
|
|
$
|
512
|
|
|
$
|
169
|
|
|
Comprehensive (income)/loss attributable to non-controlling interests
|
|
(16
|
)
|
|
6
|
|
|
(27
|
)
|
|
(3
|
)
|
||||
|
Comprehensive income/(loss) attributable to Willis Towers Watson
|
|
$
|
165
|
|
|
$
|
(56
|
)
|
|
$
|
485
|
|
|
$
|
166
|
|
|
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
|
ASSETS
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
852
|
|
|
$
|
870
|
|
|
Fiduciary assets
|
|
12,751
|
|
|
10,505
|
|
||
|
Accounts receivable, net
|
|
2,288
|
|
|
2,080
|
|
||
|
Prepaid and other current assets
|
|
342
|
|
|
337
|
|
||
|
Total current assets
|
|
16,233
|
|
|
13,792
|
|
||
|
Fixed assets, net
|
|
895
|
|
|
839
|
|
||
|
Goodwill
|
|
10,509
|
|
|
10,413
|
|
||
|
Other intangible assets, net
|
|
4,156
|
|
|
4,368
|
|
||
|
Pension benefits assets
|
|
595
|
|
|
488
|
|
||
|
Other non-current assets
|
|
386
|
|
|
353
|
|
||
|
Total non-current assets
|
|
16,541
|
|
|
16,461
|
|
||
|
TOTAL ASSETS
|
|
$
|
32,774
|
|
|
$
|
30,253
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
||||
|
Fiduciary liabilities
|
|
$
|
12,751
|
|
|
$
|
10,505
|
|
|
Deferred revenue and accrued expenses
|
|
1,311
|
|
|
1,481
|
|
||
|
Short-term debt and current portion of long-term debt
|
|
85
|
|
|
508
|
|
||
|
Other current liabilities
|
|
882
|
|
|
876
|
|
||
|
Total current liabilities
|
|
15,029
|
|
|
13,370
|
|
||
|
Long-term debt
|
|
4,097
|
|
|
3,357
|
|
||
|
Liability for pension benefits
|
|
1,271
|
|
|
1,321
|
|
||
|
Deferred tax liabilities
|
|
823
|
|
|
864
|
|
||
|
Provision for liabilities
|
|
637
|
|
|
575
|
|
||
|
Other non-current liabilities
|
|
473
|
|
|
532
|
|
||
|
Total non-current liabilities
|
|
7,301
|
|
|
6,649
|
|
||
|
TOTAL LIABILITIES
|
|
22,330
|
|
|
20,019
|
|
||
|
COMMITMENTS AND CONTINGENCIES
|
|
|
|
|
||||
|
REDEEMABLE NON-CONTROLLING INTEREST
|
|
57
|
|
|
51
|
|
||
|
EQUITY
(i)
|
|
|
|
|
||||
|
Additional paid-in capital
|
|
10,658
|
|
|
10,596
|
|
||
|
Retained earnings
|
|
1,402
|
|
|
1,452
|
|
||
|
Accumulated other comprehensive loss, net of tax
|
|
(1,776
|
)
|
|
(1,884
|
)
|
||
|
Treasury shares, at cost, 149,572 shares in 2017 and 795,816 shares in 2016, and 40,000 shares, €1 nominal value, in 2017 and 2016
|
|
(21
|
)
|
|
(99
|
)
|
||
|
Total Willis Towers Watson shareholders’ equity
|
|
10,263
|
|
|
10,065
|
|
||
|
Non-controlling interests
|
|
124
|
|
|
118
|
|
||
|
Total equity
|
|
10,387
|
|
|
10,183
|
|
||
|
TOTAL LIABILITIES AND EQUITY
|
|
$
|
32,774
|
|
|
$
|
30,253
|
|
|
i.
|
Equity includes (a) Ordinary shares $0.000304635 nominal value; Authorized 1,510,003,775; Issued
134,744,951
(2017) and
137,075,068
(2016); Outstanding
134,612,898
(2017) and
136,296,771
(2016); (b) Ordinary shares, €1 nominal value; Authorized and Issued
40,000
shares in 2017 and 2016; and (c) Preference shares,
$0.000115
nominal value; Authorized
1,000,000,000
and Issued none in 2017 and 2016.
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
||||
|
NET INCOME
|
|
$
|
393
|
|
|
$
|
321
|
|
|
Adjustments to reconcile net income to total net cash from operating activities:
|
|
|
|
|
||||
|
Depreciation
|
|
112
|
|
|
87
|
|
||
|
Amortization
|
|
300
|
|
|
286
|
|
||
|
Net periodic benefit of defined benefit pension plans
|
|
(65
|
)
|
|
(47
|
)
|
||
|
Provision for doubtful receivables from clients
|
|
11
|
|
|
21
|
|
||
|
Benefit from deferred income taxes
|
|
(74
|
)
|
|
(56
|
)
|
||
|
Share-based compensation
|
|
33
|
|
|
68
|
|
||
|
Non-cash foreign exchange gain
|
|
(13
|
)
|
|
(22
|
)
|
||
|
Other, net
|
|
33
|
|
|
16
|
|
||
|
Changes in operating assets and liabilities, net of effects from purchase of subsidiaries:
|
|
|
|
|
||||
|
Accounts receivable
|
|
(174
|
)
|
|
(123
|
)
|
||
|
Fiduciary assets
|
|
(1,934
|
)
|
|
(1,240
|
)
|
||
|
Fiduciary liabilities
|
|
1,934
|
|
|
1,240
|
|
||
|
Other assets
|
|
(216
|
)
|
|
(142
|
)
|
||
|
Other liabilities
|
|
(73
|
)
|
|
(45
|
)
|
||
|
Provisions
|
|
52
|
|
|
72
|
|
||
|
Net cash from operating activities
|
|
319
|
|
|
436
|
|
||
|
CASH FLOWS (USED IN)/FROM INVESTING ACTIVITIES
|
|
|
|
|
||||
|
Additions to fixed assets and software for internal use
|
|
(119
|
)
|
|
(92
|
)
|
||
|
Capitalized software costs
|
|
(32
|
)
|
|
(42
|
)
|
||
|
Acquisitions of operations, net of cash acquired
|
|
(13
|
)
|
|
419
|
|
||
|
Other, net
|
|
9
|
|
|
23
|
|
||
|
Net cash from/(used in) investing activities
|
|
(155
|
)
|
|
308
|
|
||
|
CASH FLOWS USED IN FINANCING ACTIVITIES
|
|
|
|
|
||||
|
Net borrowings/(payments) on revolving credit facility
|
|
283
|
|
|
(393
|
)
|
||
|
Senior notes issued
|
|
650
|
|
|
1,606
|
|
||
|
Proceeds from issuance of other debt
|
|
32
|
|
|
404
|
|
||
|
Debt issuance costs
|
|
(9
|
)
|
|
(14
|
)
|
||
|
Repayments of debt
|
|
(695
|
)
|
|
(1,826
|
)
|
||
|
Repurchase of shares
|
|
(296
|
)
|
|
(38
|
)
|
||
|
Proceeds from issuance of shares
|
|
37
|
|
|
28
|
|
||
|
Payments of deferred and contingent consideration related to acquisitions
|
|
(44
|
)
|
|
—
|
|
||
|
Cash paid for employee taxes on withholding shares
|
|
(3
|
)
|
|
(9
|
)
|
||
|
Dividends paid
|
|
(137
|
)
|
|
(67
|
)
|
||
|
Acquisitions of and dividends paid to non-controlling interests
|
|
(14
|
)
|
|
(15
|
)
|
||
|
Net cash used in financing activities
|
|
(196
|
)
|
|
(324
|
)
|
||
|
(DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS
|
|
(32
|
)
|
|
420
|
|
||
|
Effect of exchange rate changes on cash and cash equivalents
|
|
14
|
|
|
(3
|
)
|
||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
|
870
|
|
|
532
|
|
||
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
|
$
|
852
|
|
|
$
|
949
|
|
|
|
Shares outstanding
(i)
|
|
Additional paid-in capital
|
|
Retained earnings
|
|
Treasury shares
|
|
AOCL
(ii)
|
|
Total WTW shareholders’ equity
|
|
Non-controlling interests
|
|
Total equity
|
|
|
|
Redeemable Non-controlling interest
(iii)
|
|
Total
|
|||||||||||||||||||
|
Balance as of December 31, 2015
|
68,625
|
|
|
$
|
1,672
|
|
|
$
|
1,597
|
|
|
$
|
(3
|
)
|
|
$
|
(1,037
|
)
|
|
$
|
2,229
|
|
|
$
|
131
|
|
|
$
|
2,360
|
|
|
|
|
$
|
53
|
|
|
|
||
|
Shares repurchased
|
(303
|
)
|
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
(38
|
)
|
|
|
|
—
|
|
|
|
||||||||||
|
Net income
|
—
|
|
|
—
|
|
|
310
|
|
|
—
|
|
|
—
|
|
|
310
|
|
|
7
|
|
|
317
|
|
|
|
|
4
|
|
|
$
|
321
|
|
||||||||
|
Dividends
|
—
|
|
|
—
|
|
|
(130
|
)
|
|
—
|
|
|
—
|
|
|
(130
|
)
|
|
(6
|
)
|
|
(136
|
)
|
|
|
|
(5
|
)
|
|
|
||||||||||
|
Other comprehensive income/(loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(144
|
)
|
|
(144
|
)
|
|
(8
|
)
|
|
(152
|
)
|
|
|
|
—
|
|
|
$
|
(152
|
)
|
||||||||
|
Issuance of shares under employee stock compensation plans
|
565
|
|
|
34
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34
|
|
|
—
|
|
|
34
|
|
|
|
|
—
|
|
|
|
||||||||||
|
Issuance of shares for acquisitions
|
69,500
|
|
|
8,686
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,686
|
|
|
—
|
|
|
8,686
|
|
|
|
|
—
|
|
|
|
||||||||||
|
Replacement share-based compensation awards issued on acquisition
|
—
|
|
|
37
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37
|
|
|
—
|
|
|
37
|
|
|
|
|
—
|
|
|
|
||||||||||
|
Share-based compensation
|
—
|
|
|
68
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
68
|
|
|
—
|
|
|
68
|
|
|
|
|
—
|
|
|
|
||||||||||
|
Additional non-controlling interests
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
14
|
|
|
13
|
|
|
|
|
—
|
|
|
|
||||||||||
|
Foreign currency translation
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
|
|
—
|
|
|
|
||||||||||
|
Balance as of June 30, 2016
|
138,387
|
|
|
$
|
10,495
|
|
|
$
|
1,739
|
|
|
$
|
(3
|
)
|
|
$
|
(1,181
|
)
|
|
$
|
11,050
|
|
|
$
|
138
|
|
|
$
|
11,188
|
|
|
|
|
$
|
52
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
Balance as of December 31, 2016
|
136,297
|
|
|
$
|
10,596
|
|
|
$
|
1,452
|
|
|
$
|
(99
|
)
|
|
$
|
(1,884
|
)
|
|
$
|
10,065
|
|
|
$
|
118
|
|
|
$
|
10,183
|
|
|
|
|
$
|
51
|
|
|
|
||
|
Adoption of ASU 2016-16 (See Note 2)
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
|
|
|
—
|
|
|
|
||||||||||
|
Shares repurchased
|
(2,238
|
)
|
|
—
|
|
|
(278
|
)
|
|
(18
|
)
|
|
—
|
|
|
(296
|
)
|
|
—
|
|
|
(296
|
)
|
|
|
|
—
|
|
|
|
||||||||||
|
Shares canceled
|
—
|
|
|
—
|
|
|
—
|
|
|
96
|
|
|
—
|
|
|
96
|
|
|
—
|
|
|
96
|
|
|
|
|
—
|
|
|
|
||||||||||
|
Net income
|
—
|
|
|
—
|
|
|
377
|
|
|
—
|
|
|
—
|
|
|
377
|
|
|
11
|
|
|
388
|
|
|
|
|
5
|
|
|
$
|
393
|
|
||||||||
|
Dividends
|
—
|
|
|
—
|
|
|
(146
|
)
|
|
—
|
|
|
—
|
|
|
(146
|
)
|
|
(12
|
)
|
|
(158
|
)
|
|
|
|
(3
|
)
|
|
|
||||||||||
|
Other comprehensive income/(loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
108
|
|
|
108
|
|
|
7
|
|
|
115
|
|
|
|
|
4
|
|
|
$
|
119
|
|
||||||||
|
Issuance of shares under employee stock compensation plans
|
554
|
|
|
38
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
38
|
|
|
—
|
|
|
38
|
|
|
|
|
—
|
|
|
|
||||||||||
|
Share-based compensation
|
—
|
|
|
33
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33
|
|
|
—
|
|
|
33
|
|
|
|
|
—
|
|
|
|
||||||||||
|
Additional non-controlling interests
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
|
|
—
|
|
|
|
||||||||||
|
Foreign currency translation
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
(8
|
)
|
|
|
|
—
|
|
|
|
||||||||||
|
Balance as of June 30, 2017
|
134,613
|
|
|
$
|
10,658
|
|
|
$
|
1,402
|
|
|
$
|
(21
|
)
|
|
$
|
(1,776
|
)
|
|
$
|
10,263
|
|
|
$
|
124
|
|
|
$
|
10,387
|
|
|
|
|
$
|
57
|
|
|
|
||
|
i.
|
The nominal value of the ordinary shares and the number of ordinary shares issued in the balance as of December 31, 2015 have been retroactively adjusted to reflect the reverse stock split on January 4, 2016. See
Note 3
—
Merger
for further details.
|
|
ii.
|
Accumulated other comprehensive loss, net of tax (‘AOCL’).
|
|
iii.
|
The non-controlling interest is related to Max Matthiessen Holding AB.
|
|
•
|
The Company will adopt the standard using the modified retrospective approach on January 1, 2018.
|
|
•
|
We expect certain revenue streams to have accelerated revenue recognition timing. In particular, the revenue recognition for our Retiree Medicare Exchange is expected to move from monthly ratable recognition over the policy period, to the recognition upon placement of the policy during the Company’s fourth quarter of the preceding calendar year in the amount of one year of expected commissions. Therefore, upon adoption, we will reflect an adjustment to retained earnings for the revenue that would otherwise have been recognized during our 2018 calendar year since our earnings process will have been completed during the fourth quarter of 2017.
|
|
•
|
We expect our accounting for deferred costs will change. First, for those portions of the business that currently defer costs (related to system implementation activities), the length of time over which we amortize those costs is expected to extend to a longer estimated contract term. Currently these costs are amortized over a typical period of
3
-
5
years in accordance with the initial stated terms of the customer agreement. Second, we believe there will be other types of arrangements with associated costs that do not meet the criteria for cost deferral under current U.S. GAAP but do meet the criteria under the new standard. We are still evaluating the types of arrangements that might now have cost deferral impacts, however we expect this guidance to apply to our broking arrangements and certain consulting engagements.
|
|
|
|
January 4, 2016
|
||
|
Number of shares of Towers Watson common stock outstanding as of January 4, 2016
|
|
69 million
|
|
|
|
Exchange ratio
|
|
2.6490
|
|
|
|
Number of Willis Group Holdings shares issued (prior to reverse stock split)
|
|
184 million
|
|
|
|
Willis Group Holdings price per share on January 4, 2016
|
|
$
|
47.18
|
|
|
Fair value of 184 million Willis ordinary shares
|
|
$
|
8,686
|
|
|
Value of equity awards assumed
|
|
37
|
|
|
|
Aggregate Merger consideration
|
|
$
|
8,723
|
|
|
|
|
January 4, 2016
|
||
|
Cash and cash equivalents
|
|
$
|
476
|
|
|
Accounts receivable, net
|
|
825
|
|
|
|
Other current assets
|
|
82
|
|
|
|
Fixed assets, net
|
|
204
|
|
|
|
Goodwill
|
|
6,783
|
|
|
|
Intangible assets
|
|
3,991
|
|
|
|
Pension benefits assets
|
|
67
|
|
|
|
Other non-current assets
|
|
115
|
|
|
|
Deferred tax liabilities
|
|
(1,151
|
)
|
|
|
Liability for pension benefits
|
|
(923
|
)
|
|
|
Other current liabilities
(i)
|
|
(667
|
)
|
|
|
Other non-current liabilities
(ii)
|
|
(331
|
)
|
|
|
Long-term debt, including current portion
(iii)
|
|
(740
|
)
|
|
|
Net assets acquired
|
|
$
|
8,731
|
|
|
Non-controlling interests acquired
|
|
(8
|
)
|
|
|
Allocated aggregate Merger consideration
|
|
$
|
8,723
|
|
|
i.
|
Includes $
348 million
in accounts payable, accrued liabilities and deferred revenue, $
308 million
in employee-related liabilities and $
11 million
in other current liabilities.
|
|
ii.
|
Includes acquired contingent liabilities of $
242 million
. See Note 12 - Commitments and Contingencies for a discussion of our material acquired contingencies related to Legacy Towers Watson.
|
|
iii.
|
Represents both debt due upon change of control of
$400 million
borrowed under Towers Watson’s term loan (
$188 million
) and revolving credit facility (
$212 million
) and a draw down under a new term loan of
$340 million
. The
$400 million
debt was repaid by Willis borrowings under the
1
-year term loan facility on January 4, 2016. The
$340 million
new term loan partially funded the
$694 million
Towers Watson pre-merger special dividend.
|
|
|
Amortization basis
|
|
Fair Value
|
|
Expected life (years)
|
||
|
Customer relationships
|
In line with underlying cash flows
|
|
$
|
2,221
|
|
|
15.0
|
|
Software - income approach
|
In line with underlying cash flows or straight-line basis
|
|
567
|
|
|
6.4
|
|
|
Software - cost approach
|
Straight-line basis
|
|
108
|
|
|
4.9
|
|
|
Product
|
In line with underlying cash flows
|
|
42
|
|
|
17.5
|
|
|
IPR&D
(i)
|
n/a
|
|
39
|
|
|
n/a
|
|
|
Trade name
|
Straight-line basis
|
|
1,003
|
|
|
25.0
|
|
|
Favorable lease agreements
|
Straight-line basis
|
|
11
|
|
|
6.5
|
|
|
|
|
|
$
|
3,991
|
|
|
|
|
i.
|
Represents individual in-process research and development (‘IPR&D’) software components not placed into service as of the acquisition date. These assets were subsequently placed into service during the three months ended March 31, 2017, were reclassified into finite-lived software intangible assets, and are being amortized in line with underlying cash flows or on a straight-line basis.
|
|
•
|
Human Capital and Benefits (‘HCB’)
|
|
•
|
Corporate Risk and Broking (‘CRB’)
|
|
•
|
Investment, Risk and Reinsurance (‘IRR’)
|
|
•
|
Exchange Solutions (‘ES’)
|
|
•
|
First, to better align our business within our segments, we moved Max Matthiessen, which specializes in pension investment advice, to Investment, Risk and Reinsurance from Human Capital and Benefits; and moved Fine Art, Jewellery and Specie, which is a specialty broker, to Corporate Risk and Broking from Investment, Risk and Reinsurance.
|
|
•
|
Second, we recast operating income to better reflect the new segment reporting basis. As part of the further integration of our Willis Towers Watson businesses, we updated our corporate expense allocations to standardize our methodologies and allocate those expenses which are directly related to the business segment operations. Additionally, we revised the presentation of certain adjustments which arose from the purchase accounting for the Merger. Due to the long-term nature of these adjustments, which impact fixed asset and internally-developed software, we aligned the presentation within the respective segments and consolidated operating income, thereby eliminating a reconciling adjustment.
|
|
|
Three Months Ended June 30,
|
||||||||||||||||||||||||||||||||||||||
|
|
HCB
|
|
CRB
|
|
IRR
|
|
ES
|
|
Total
|
||||||||||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
Segment commissions and fees
|
$
|
718
|
|
|
$
|
731
|
|
|
$
|
624
|
|
|
$
|
627
|
|
|
$
|
383
|
|
|
$
|
380
|
|
|
$
|
178
|
|
|
$
|
154
|
|
|
$
|
1,903
|
|
|
$
|
1,892
|
|
|
Segment interest and other income
|
11
|
|
|
5
|
|
|
6
|
|
|
6
|
|
|
6
|
|
|
44
|
|
|
—
|
|
|
1
|
|
|
23
|
|
|
56
|
|
||||||||||
|
Segment revenues
|
$
|
729
|
|
|
$
|
736
|
|
|
$
|
630
|
|
|
$
|
633
|
|
|
$
|
389
|
|
|
$
|
424
|
|
|
$
|
178
|
|
|
$
|
155
|
|
|
$
|
1,926
|
|
|
$
|
1,948
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Segment operating income
|
$
|
123
|
|
|
$
|
128
|
|
|
$
|
100
|
|
|
$
|
99
|
|
|
$
|
97
|
|
|
$
|
123
|
|
|
$
|
34
|
|
|
$
|
34
|
|
|
$
|
354
|
|
|
$
|
384
|
|
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||||||||||||||||
|
|
HCB
|
|
CRB
|
|
IRR
|
|
ES
|
|
Total
|
||||||||||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
Segment commissions and fees
|
$
|
1,669
|
|
|
$
|
1,657
|
|
|
$
|
1,274
|
|
|
$
|
1,268
|
|
|
$
|
885
|
|
|
$
|
878
|
|
|
$
|
357
|
|
|
$
|
317
|
|
|
$
|
4,185
|
|
|
$
|
4,120
|
|
|
Segment interest and other income
|
15
|
|
|
9
|
|
|
11
|
|
|
12
|
|
|
11
|
|
|
48
|
|
|
—
|
|
|
1
|
|
|
37
|
|
|
70
|
|
||||||||||
|
Segment revenues
|
$
|
1,684
|
|
|
$
|
1,666
|
|
|
$
|
1,285
|
|
|
$
|
1,280
|
|
|
$
|
896
|
|
|
$
|
926
|
|
|
$
|
357
|
|
|
$
|
318
|
|
|
$
|
4,222
|
|
|
$
|
4,190
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Segment operating income
|
$
|
472
|
|
|
$
|
441
|
|
|
$
|
222
|
|
|
$
|
209
|
|
|
$
|
319
|
|
|
$
|
322
|
|
|
$
|
72
|
|
|
$
|
77
|
|
|
$
|
1,085
|
|
|
$
|
1,049
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Total segment revenues
|
$
|
1,926
|
|
|
$
|
1,948
|
|
|
$
|
4,222
|
|
|
$
|
4,190
|
|
|
Fair value adjustment for deferred revenue
|
—
|
|
|
(26
|
)
|
|
—
|
|
|
(58
|
)
|
||||
|
Reimbursable expenses and other
|
27
|
|
|
27
|
|
|
50
|
|
|
51
|
|
||||
|
Total revenues
|
$
|
1,953
|
|
|
$
|
1,949
|
|
|
$
|
4,272
|
|
|
$
|
4,183
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total segment operating income
|
$
|
354
|
|
|
$
|
384
|
|
|
$
|
1,085
|
|
|
$
|
1,049
|
|
|
Fair value adjustment for deferred revenue
|
—
|
|
|
(26
|
)
|
|
—
|
|
|
(58
|
)
|
||||
|
Amortization
|
(149
|
)
|
|
(125
|
)
|
|
(300
|
)
|
|
(286
|
)
|
||||
|
Restructuring costs
|
(27
|
)
|
|
(41
|
)
|
|
(54
|
)
|
|
(66
|
)
|
||||
|
Integration expenses
|
(63
|
)
|
|
(29
|
)
|
|
(103
|
)
|
|
(81
|
)
|
||||
|
Provision for the Stanford litigation
|
—
|
|
|
—
|
|
|
—
|
|
|
(50
|
)
|
||||
|
Unallocated, net
(i)
|
9
|
|
|
(27
|
)
|
|
(41
|
)
|
|
(46
|
)
|
||||
|
Income from operations
|
124
|
|
|
136
|
|
|
587
|
|
|
462
|
|
||||
|
Interest expense
|
46
|
|
|
47
|
|
|
92
|
|
|
93
|
|
||||
|
Other expense/(income), net
|
30
|
|
|
(6
|
)
|
|
50
|
|
|
12
|
|
||||
|
Income from operations before income taxes and interest in earnings of associates
|
$
|
48
|
|
|
$
|
95
|
|
|
$
|
445
|
|
|
$
|
357
|
|
|
i.
|
Includes certain costs, primarily related to corporate functions which are not directly related to the segments, and certain differences between budgeted expenses determined at the beginning of the year and actual expenses that we report for U.S. GAAP purposes.
|
|
|
Three Months Ended June 30, 2017
|
||||||||||||||||||||||
|
|
HCB
|
|
CRB
|
|
IRR
|
|
ES
|
|
Corporate
|
|
Total
|
||||||||||||
|
Termination benefits
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
7
|
|
|
Professional services and other
|
—
|
|
|
15
|
|
|
1
|
|
|
—
|
|
|
4
|
|
|
20
|
|
||||||
|
Total
|
$
|
—
|
|
|
$
|
20
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Three Months Ended June 30, 2016
|
||||||||||||||||||||||
|
|
HCB
|
|
CRB
|
|
IRR
|
|
ES
|
|
Corporate
|
|
Total
|
||||||||||||
|
Termination benefits
|
$
|
2
|
|
|
$
|
6
|
|
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
12
|
|
|
Professional services and other
|
—
|
|
|
20
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|
29
|
|
||||||
|
Total
|
$
|
2
|
|
|
$
|
26
|
|
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
10
|
|
|
$
|
41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||||||||
|
|
HCB
|
|
CRB
|
|
IRR
|
|
ES
|
|
Corporate
|
|
Total
|
||||||||||||
|
Termination benefits
|
$
|
—
|
|
|
$
|
9
|
|
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
13
|
|
|
Professional services and other
|
1
|
|
|
30
|
|
|
2
|
|
|
—
|
|
|
8
|
|
|
41
|
|
||||||
|
Total
|
$
|
1
|
|
|
$
|
39
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
9
|
|
|
$
|
54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Six Months Ended June 30, 2016
|
||||||||||||||||||||||
|
|
HCB
|
|
CRB
|
|
IRR
|
|
ES
|
|
Corporate
|
|
Total
|
||||||||||||
|
Termination benefits
|
$
|
2
|
|
|
$
|
8
|
|
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
14
|
|
|
Professional services and other
|
—
|
|
|
37
|
|
|
1
|
|
|
—
|
|
|
14
|
|
|
52
|
|
||||||
|
Total
|
$
|
2
|
|
|
$
|
45
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
15
|
|
|
$
|
66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
HCB
|
|
CRB
|
|
IRR
|
|
ES
|
|
Corporate
|
|
Total
|
||||||||||||
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Termination benefits
|
$
|
—
|
|
|
$
|
15
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
16
|
|
|
Professional services and other
(i)
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|
20
|
|
||||||
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Termination benefits
|
2
|
|
|
24
|
|
|
7
|
|
|
—
|
|
|
3
|
|
|
36
|
|
||||||
|
Professional services and other
(i)
|
1
|
|
|
57
|
|
|
2
|
|
|
—
|
|
|
30
|
|
|
90
|
|
||||||
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Termination benefits
|
1
|
|
|
18
|
|
|
3
|
|
|
—
|
|
|
1
|
|
|
23
|
|
||||||
|
Professional services and other
(i)
|
1
|
|
|
81
|
|
|
4
|
|
|
—
|
|
|
36
|
|
|
122
|
|
||||||
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Termination benefits
|
—
|
|
|
9
|
|
|
3
|
|
|
—
|
|
|
1
|
|
|
13
|
|
||||||
|
Professional services and other
(i)
|
1
|
|
|
30
|
|
|
2
|
|
|
—
|
|
|
8
|
|
|
41
|
|
||||||
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Termination benefits
|
3
|
|
|
66
|
|
|
14
|
|
|
—
|
|
|
5
|
|
|
88
|
|
||||||
|
Professional services and other
(i)
|
3
|
|
|
171
|
|
|
8
|
|
|
—
|
|
|
91
|
|
|
273
|
|
||||||
|
Total
|
$
|
6
|
|
|
$
|
237
|
|
|
$
|
22
|
|
|
$
|
—
|
|
|
$
|
96
|
|
|
$
|
361
|
|
|
i.
|
Other includes salaries and benefits, premises, and other expenses incurred to support the ongoing management and facilitation of the programs.
|
|
|
Termination Benefits
|
|
Professional Services and Other
|
|
Total
|
||||||
|
Balance at January 1, 2014
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Charges incurred
|
16
|
|
|
20
|
|
|
36
|
|
|||
|
Cash payments
|
(11
|
)
|
|
(14
|
)
|
|
(25
|
)
|
|||
|
Balance at December 31, 2014
|
5
|
|
|
6
|
|
|
11
|
|
|||
|
Charges incurred
|
36
|
|
|
90
|
|
|
126
|
|
|||
|
Cash payments
|
(26
|
)
|
|
(85
|
)
|
|
(111
|
)
|
|||
|
Balance at December 31, 2015
|
15
|
|
|
11
|
|
|
26
|
|
|||
|
Charges incurred
|
23
|
|
|
122
|
|
|
145
|
|
|||
|
Cash payments
|
(31
|
)
|
|
(115
|
)
|
|
(146
|
)
|
|||
|
Balance at December 31, 2016
|
7
|
|
|
18
|
|
|
25
|
|
|||
|
Charges incurred
|
13
|
|
|
41
|
|
|
54
|
|
|||
|
Cash payments
|
(8
|
)
|
|
(51
|
)
|
|
(59
|
)
|
|||
|
Balance at June 30, 2017
|
$
|
12
|
|
|
$
|
8
|
|
|
$
|
20
|
|
|
|
Termination Benefits
|
|
Professional Services and Other
|
|
Total
|
||||||
|
Balance at January 1, 2016
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Charges incurred
|
45
|
|
|
3
|
|
|
48
|
|
|||
|
Cash payments
|
(19
|
)
|
|
(3
|
)
|
|
(22
|
)
|
|||
|
Balance at December 31, 2016
|
26
|
|
|
—
|
|
|
26
|
|
|||
|
Cash payments
|
(21
|
)
|
|
—
|
|
|
(21
|
)
|
|||
|
Balance at June 30, 2017
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
5
|
|
|
|
HCB
|
|
CRB
|
|
IRR
|
|
ES
|
|
Total
|
||||||||||
|
Balance at December 31, 2016:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Goodwill, gross
|
$
|
4,412
|
|
|
$
|
2,178
|
|
|
$
|
1,758
|
|
|
$
|
2,557
|
|
|
$
|
10,905
|
|
|
Accumulated impairment losses
|
(130
|
)
|
|
(362
|
)
|
|
—
|
|
|
—
|
|
|
(492
|
)
|
|||||
|
Goodwill, net - December 31, 2016
|
4,282
|
|
|
1,816
|
|
|
1,758
|
|
|
2,557
|
|
|
10,413
|
|
|||||
|
Goodwill reassigned in segment realignment
(i)
|
(113
|
)
|
|
13
|
|
|
100
|
|
|
—
|
|
|
—
|
|
|||||
|
Goodwill acquired during the period
|
—
|
|
|
8
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|||||
|
Foreign exchange
|
40
|
|
|
37
|
|
|
11
|
|
|
—
|
|
|
88
|
|
|||||
|
Balance at June 30, 2017:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Goodwill, gross
|
4,339
|
|
|
2,236
|
|
|
1,869
|
|
|
2,557
|
|
|
11,001
|
|
|||||
|
Accumulated impairment losses
|
(130
|
)
|
|
(362
|
)
|
|
—
|
|
|
—
|
|
|
(492
|
)
|
|||||
|
Goodwill, net - June 30, 2017
|
$
|
4,209
|
|
|
$
|
1,874
|
|
|
$
|
1,869
|
|
|
$
|
2,557
|
|
|
$
|
10,509
|
|
|
i.
|
Represents the preliminary reallocation of goodwill related to certain businesses which were realigned among the segments as of January 1, 2017. See
Note 4
—
Segment Information
for further information.
|
|
|
Balance at December 31, 2016
|
|
Intangible assets acquired
|
|
Intangible assets disposed
|
|
Amortization
(ii)
|
|
Foreign Exchange
|
|
Balance at June 30, 2017
|
||||||||||||
|
Client relationships
|
$
|
2,655
|
|
|
$
|
12
|
|
|
$
|
—
|
|
|
$
|
(198
|
)
|
|
$
|
58
|
|
|
$
|
2,527
|
|
|
Management contracts
|
54
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
4
|
|
|
56
|
|
||||||
|
Software
(i)
|
570
|
|
|
36
|
|
|
—
|
|
|
(75
|
)
|
|
9
|
|
|
540
|
|
||||||
|
Trademark and trade name
|
1,006
|
|
|
—
|
|
|
(1
|
)
|
|
(22
|
)
|
|
4
|
|
|
987
|
|
||||||
|
Product
|
33
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
1
|
|
|
32
|
|
||||||
|
Favorable agreements
|
11
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
1
|
|
|
11
|
|
||||||
|
Other
|
3
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
1
|
|
|
3
|
|
||||||
|
Total amortizable intangible assets
|
$
|
4,332
|
|
|
$
|
48
|
|
|
$
|
(1
|
)
|
|
$
|
(301
|
)
|
|
$
|
78
|
|
|
$
|
4,156
|
|
|
i.
|
All in-process research and development intangible assets acquired as part of the Merger on January 4, 2016 of
$39 million
(
$36 million
at the date placed into service due to changes in foreign currency exchange rates) have been placed into service during the six months ended June 30, 2017 and have been included as intangible assets acquired in this presentation.
|
|
ii.
|
Amortization associated with favorable lease agreements is recorded in Other operating expenses in the condensed consolidated statements of comprehensive income.
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
||||||||
|
Client relationships
|
$
|
3,468
|
|
|
$
|
(941
|
)
|
|
$
|
3,396
|
|
|
$
|
(741
|
)
|
|
Management contracts
|
66
|
|
|
(10
|
)
|
|
62
|
|
|
(8
|
)
|
||||
|
Software
|
754
|
|
|
(214
|
)
|
|
711
|
|
|
(141
|
)
|
||||
|
Trademark and trade name
|
1,054
|
|
|
(67
|
)
|
|
1,051
|
|
|
(45
|
)
|
||||
|
Product
|
37
|
|
|
(5
|
)
|
|
36
|
|
|
(3
|
)
|
||||
|
Favorable agreements
|
14
|
|
|
(3
|
)
|
|
13
|
|
|
(2
|
)
|
||||
|
Other
|
6
|
|
|
(3
|
)
|
|
6
|
|
|
(3
|
)
|
||||
|
Total finite-lived assets
|
$
|
5,399
|
|
|
$
|
(1,243
|
)
|
|
$
|
5,275
|
|
|
$
|
(943
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Unfavorable agreements
|
$
|
34
|
|
|
$
|
(7
|
)
|
|
$
|
34
|
|
|
$
|
(5
|
)
|
|
Total finite-lived intangible liabilities
|
$
|
34
|
|
|
$
|
(7
|
)
|
|
$
|
34
|
|
|
$
|
(5
|
)
|
|
|
Amortization
|
|
Rent offset
|
||||
|
Remainder of 2017
|
$
|
282
|
|
|
$
|
(2
|
)
|
|
2018
|
534
|
|
|
(4
|
)
|
||
|
2019
|
477
|
|
|
(2
|
)
|
||
|
2020
|
424
|
|
|
(2
|
)
|
||
|
2021
|
346
|
|
|
(2
|
)
|
||
|
Thereafter
|
2,082
|
|
|
(4
|
)
|
||
|
Total
|
$
|
4,145
|
|
|
$
|
(16
|
)
|
|
Three Months Ended June 30,
|
Gain /(loss) recognized in OCI
(effective portion)
|
|
Location of loss reclassified from Accumulated OCI into income (effective element)
|
|
Loss reclassified from Accumulated OCI into income
(effective element)
|
|
Location of gain recognized in income (ineffective portion and amount excluded from effectiveness testing)
|
|
Gain recognized in income (ineffective portion and amount excluded from effectiveness testing)
|
||||||||||||||||||
|
|
2017
|
|
2016
|
|
|
|
2017
|
|
2016
|
|
|
|
2017
|
|
2016
|
||||||||||||
|
Forward exchange contracts
|
$
|
9
|
|
|
$
|
(46
|
)
|
|
Other expense/(income), net
|
|
$
|
(20
|
)
|
|
$
|
(8
|
)
|
|
Interest expense
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Six Months Ended June 30,
|
Gain /(loss) recognized in OCI
(effective portion)
|
|
Location of loss
reclassified from Accumulated OCI into income (effective element)
|
|
Loss reclassified from Accumulated OCI into income
(effective element)
|
|
Location of gain recognized in income (ineffective portion and amount excluded from effectiveness testing)
|
|
Gain recognized in income (ineffective portion and amount excluded from effectiveness testing)
|
||||||||||||||||||
|
|
2017
|
|
2016
|
|
|
|
2017
|
|
2016
|
|
|
|
2017
|
|
2016
|
||||||||||||
|
Forward exchange contracts
|
$
|
12
|
|
|
$
|
(74
|
)
|
|
Other expense/(income), net
|
|
$
|
(43
|
)
|
|
$
|
(12
|
)
|
|
Interest expense
|
|
$
|
1
|
|
|
$
|
—
|
|
|
|
|
|
|
Gain/(loss) recognized in income
|
||||||||||||||
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
Derivatives not designated as hedging instruments:
|
|
Location of gain/(loss)
recognized in income |
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Forward exchange contracts
|
|
Other expense/(income), net
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
9
|
|
|
$
|
(10
|
)
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
6.200% senior notes due 2017
|
$
|
—
|
|
|
$
|
394
|
|
|
Current portion of 7-year term loan facility
|
—
|
|
|
22
|
|
||
|
Current portion of term loan due 2019
|
85
|
|
|
85
|
|
||
|
Short-term borrowing under bank overdraft arrangement
|
—
|
|
|
5
|
|
||
|
Other debt
|
—
|
|
|
2
|
|
||
|
|
$
|
85
|
|
|
$
|
508
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Revolving $1.25 billion credit facility
|
$
|
523
|
|
|
$
|
—
|
|
|
Revolving $800 million credit facility
|
—
|
|
|
238
|
|
||
|
7-year term loan facility
|
—
|
|
|
196
|
|
||
|
Term loan due 2019
|
128
|
|
|
169
|
|
||
|
7.000% senior notes due 2019
|
186
|
|
|
186
|
|
||
|
5.750% senior notes due 2021
|
496
|
|
|
496
|
|
||
|
3.500% senior notes due 2021
|
446
|
|
|
446
|
|
||
|
2.125% senior notes due 2022
(i)
|
612
|
|
|
565
|
|
||
|
4.625% senior notes due 2023
|
248
|
|
|
247
|
|
||
|
3.600% senior notes due 2024
|
644
|
|
|
—
|
|
||
|
4.400% senior notes due 2026
|
543
|
|
|
543
|
|
||
|
6.125% senior notes due 2043
|
271
|
|
|
271
|
|
||
|
|
$
|
4,097
|
|
|
$
|
3,357
|
|
|
i.
|
Notes issued in Euro (€540 million).
|
|
•
|
Level 1: refers to fair values determined based on quoted market prices in active markets for identical assets;
|
|
•
|
Level 2: refers to fair values estimated using observable market based inputs or unobservable inputs that are corroborated by market data; and
|
|
•
|
Level 3: includes fair values estimated using unobservable inputs that are not corroborated by market data.
|
|
•
|
Available-for-sale securities are classified as Level 1 because we use quoted market prices in determining the fair value of these securities.
|
|
•
|
Market values for our derivative instruments have been used to determine the fair value of interest rate swaps and forward foreign exchange contracts based on estimated amounts the Company would receive or have to pay to terminate the agreements, taking into account the current interest rate environment or current foreign currency forward rates. Such financial instruments are classified as Level 2 in the fair value hierarchy.
|
|
•
|
Contingent consideration payable is classified as Level 3, and we estimate fair value based on the likelihood and timing of achieving the relevant milestones of each arrangement, applying a probability assessment to each of the potential outcomes, and discounting the probability-weighted payout. Typically, milestones are based on revenue or EBITDA growth for the acquired business.
|
|
|
|
Fair Value Measurements on a Recurring Basis at
June 30, 2017
|
||||||||||||||
|
|
Balance Sheet Location
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Available-for-sale securities:
|
|
|
|
|
|
|
|
|
||||||||
|
Mutual funds / exchange traded funds
|
Prepaid and other current assets and other non-current assets
|
$
|
39
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
39
|
|
|
Derivatives:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments
(i)
|
Prepaid and other current assets and other non-current assets
|
$
|
—
|
|
|
$
|
9
|
|
|
$
|
—
|
|
|
$
|
9
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Contingent consideration:
|
|
|
|
|
|
|
|
|
||||||||
|
Contingent consideration
(ii)
|
Other current liabilities and other non-current liabilities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
49
|
|
|
$
|
49
|
|
|
Derivatives:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments
(i)
|
Other current liabilities and other non-current liabilities
|
$
|
—
|
|
|
$
|
65
|
|
|
$
|
—
|
|
|
$
|
65
|
|
|
|
|
Fair Value Measurements on a Recurring Basis at December 31, 2016
|
||||||||||||||
|
|
Balance Sheet Location
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Available-for-sale securities:
|
|
|
|
|
|
|
|
|
||||||||
|
Mutual funds / exchange traded funds
|
Prepaid and other current assets and other non-current assets
|
$
|
37
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
37
|
|
|
Derivatives:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments
(i)
|
Prepaid and other current assets and other non-current assets
|
$
|
—
|
|
|
$
|
15
|
|
|
$
|
—
|
|
|
$
|
15
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Contingent consideration:
|
|
|
|
|
|
|
|
|
||||||||
|
Contingent consideration
(ii)
|
Other current liabilities and other non-current liabilities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
55
|
|
|
$
|
55
|
|
|
Derivatives:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments
(i)
|
Other current liabilities and other non-current liabilities
|
$
|
—
|
|
|
$
|
133
|
|
|
$
|
—
|
|
|
$
|
133
|
|
|
i.
|
See
Note 8
—
Derivative Financial Instruments
for further information on our derivative investments.
|
|
ii.
|
Probability weightings are based on our knowledge of the past and planned performance of the acquired entity to which the contingent consideration applies. The weighted average discount rate used on our material contingent consideration calculations was
9.99%
and
10.76%
at June 30, 2017 and December 31, 2016, respectively. Using different probability weightings and discount rates could result in an increase or decrease of the contingent consideration payable.
|
|
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
|
|
June 30, 2017
|
||
|
Balance at December 31, 2016
|
|
$
|
55
|
|
|
Obligations assumed
|
|
—
|
|
|
|
Payments
|
|
(4
|
)
|
|
|
Realized and unrealized losses
|
|
(4
|
)
|
|
|
Foreign exchange
|
|
2
|
|
|
|
Balance at June 30, 2017
|
|
$
|
49
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Short-term debt and current portion of long-term debt
|
$
|
85
|
|
|
$
|
85
|
|
|
$
|
508
|
|
|
$
|
513
|
|
|
Long-term debt
|
$
|
4,097
|
|
|
$
|
4,319
|
|
|
$
|
3,357
|
|
|
$
|
3,504
|
|
|
|
Three Months Ended June 30,
|
||||||||||||||||||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||
|
|
U.S.
|
|
U.K.
|
|
Other
|
|
PRW
|
|
U.S.
|
|
U.K.
|
|
Other
|
|
PRW
|
||||||||||||||||
|
Service cost
|
$
|
17
|
|
|
$
|
7
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
15
|
|
|
$
|
6
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
Interest cost
|
35
|
|
|
24
|
|
|
5
|
|
|
1
|
|
|
34
|
|
|
28
|
|
|
7
|
|
|
1
|
|
||||||||
|
Expected return on plan assets
|
(62
|
)
|
|
(71
|
)
|
|
(8
|
)
|
|
—
|
|
|
(60
|
)
|
|
(64
|
)
|
|
(9
|
)
|
|
—
|
|
||||||||
|
Settlement
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Amortization of net loss
|
3
|
|
|
13
|
|
|
1
|
|
|
—
|
|
|
3
|
|
|
11
|
|
|
—
|
|
|
—
|
|
||||||||
|
Amortization of prior service credit
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
||||||||
|
Net periodic benefit (income)/cost
|
$
|
(7
|
)
|
|
$
|
(31
|
)
|
|
$
|
2
|
|
|
$
|
1
|
|
|
$
|
(8
|
)
|
|
$
|
(24
|
)
|
|
$
|
3
|
|
|
$
|
1
|
|
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||
|
|
U.S.
|
|
U.K.
|
|
Other
|
|
PRW
|
|
U.S.
|
|
U.K.
|
|
Other
|
|
PRW
|
||||||||||||||||
|
Service cost
|
$
|
33
|
|
|
$
|
15
|
|
|
$
|
9
|
|
|
$
|
—
|
|
|
$
|
30
|
|
|
$
|
13
|
|
|
$
|
9
|
|
|
$
|
—
|
|
|
Interest cost
|
70
|
|
|
46
|
|
|
9
|
|
|
2
|
|
|
68
|
|
|
57
|
|
|
13
|
|
|
2
|
|
||||||||
|
Expected return on plan assets
|
(123
|
)
|
|
(139
|
)
|
|
(15
|
)
|
|
—
|
|
|
(119
|
)
|
|
(127
|
)
|
|
(17
|
)
|
|
—
|
|
||||||||
|
Settlement
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
||||||||
|
Amortization of net loss
|
6
|
|
|
26
|
|
|
1
|
|
|
—
|
|
|
6
|
|
|
22
|
|
|
—
|
|
|
—
|
|
||||||||
|
Amortization of prior service credit
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
||||||||
|
Net periodic benefit (income)/cost
|
$
|
(14
|
)
|
|
$
|
(61
|
)
|
|
$
|
4
|
|
|
$
|
2
|
|
|
$
|
(15
|
)
|
|
$
|
(45
|
)
|
|
$
|
7
|
|
|
$
|
2
|
|
|
•
|
Troice, et al. v. Willis of Colorado, Inc., et al.
, C.A. No. 3:9-CV-1274-N, was filed on July 2, 2009 in the U.S. District Court for the Northern District of Texas against Willis Group Holdings plc, Willis of Colorado, Inc. and a Willis associate, among others. On April 1, 2011, plaintiffs filed the operative Third Amended Class Action Complaint individually and on behalf of a putative, worldwide class of Stanford investors, adding Willis Limited as a defendant and alleging claims under Texas statutory and common law and seeking damages in excess of
$1 billion
, punitive damages and costs. On May 2, 2011, the defendants filed motions to dismiss the Third Amended Class Action Complaint, arguing,
inter alia
, that the plaintiffs’ claims are precluded by the Securities Litigation Uniform Standards Act of 1998 (‘SLUSA’).
|
|
•
|
Ranni v. Willis of Colorado, Inc., et al., C.A.
No. 9-22085, was filed on July 17, 2009 against Willis Group Holdings plc and Willis of Colorado, Inc. in the U.S. District Court for the Southern District of Florida. The complaint was filed on behalf of a putative class of Venezuelan and other South American Stanford investors and alleges claims under Section 10(b) of the Securities Exchange Act of 1934 (and Rule 10b-5 thereunder) and Florida statutory and common law and seeks damages in an amount to be determined at trial. On October 6, 2009,
Ranni
was transferred, for consolidation or coordination with other Stanford-related actions (including
Troice
), to the Northern District of Texas by the U.S. Judicial Panel on Multidistrict Litigation (the ‘JPML’). The defendants have not yet responded to the complaint in
Ranni
. On August 26, 2014, the plaintiff filed a notice of voluntary dismissal of the action without prejudice.
|
|
•
|
Canabal, et al. v. Willis of Colorado, Inc., et al., C.A.
No. 3:9-CV-1474-D, was filed on August 6, 2009 against Willis Group Holdings plc, Willis of Colorado, Inc. and the same Willis associate named as a defendant in
Troice
, among others, also in the Northern District of Texas. The complaint was filed individually and on behalf of a putative class of Venezuelan Stanford investors, alleged claims under Texas statutory and common law and sought damages in excess of
$1 billion
, punitive damages, attorneys’ fees and costs. On December 18, 2009, the parties in
Troice
and
Canabal
stipulated to the consolidation of those actions (under the
Troice
civil action number), and, on December 31, 2009, the plaintiffs in
Canabal
filed a notice of dismissal, dismissing the action without prejudice.
|
|
•
|
Rupert, et al. v. Winter, et al.,
Case No. 2009C115137, was filed on September 14, 2009 on behalf of
97
Stanford investors against Willis Group Holdings plc, Willis of Colorado, Inc. and the same Willis associate, among others, in Texas state court (Bexar County). The complaint alleges claims under the Securities Act of 1933, Texas and Colorado statutory law and Texas common law and seeks special, consequential and treble damages of more than
$300 million
, attorneys’ fees and costs. On October 20, 2009, certain defendants, including Willis of Colorado, Inc., (i) removed
Rupert
to the U.S. District Court for the Western District of Texas, (ii) notified the JPML of the pendency of this related action and (iii) moved to stay the action pending a determination by the JPML as to whether it should be transferred to the Northern District of Texas for consolidation or coordination with the other Stanford-related actions. On April 1, 2010, the JPML issued a final transfer order for the transfer of
Rupert
to the Northern District of Texas. On January 24, 2012, the court remanded
Rupert
to Texas state court (Bexar County), but stayed the action until further order of the court. On August 13, 2012, the plaintiffs filed a motion to lift the stay, which motion was denied by the court on September 16, 2014. On October 10, 2014, the plaintiffs appealed the court’s denial of their motion to lift the stay to the U.S. Court of Appeals for the Fifth Circuit. On January 5, 2015, the Fifth Circuit consolidated the appeal with the appeal in the
Rishmague, et ano. v. Winter, et al.
action discussed below, and the consolidated appeal, was fully briefed as of March 24, 2015. Oral argument on the consolidated appeal was held on September 2, 2015. On September 16, 2015, the Fifth Circuit affirmed. The defendants have not yet responded to the complaint in
Rupert
.
|
|
•
|
Casanova, et al. v. Willis of Colorado, Inc., et al.,
C.A. No. 3:10-CV-1862-O, was filed on September 16, 2010 on behalf of
seven
Stanford investors against Willis Group Holdings plc, Willis Limited, Willis of Colorado, Inc. and the same Willis associate, among others, also in the Northern District of Texas. The complaint alleges claims under Texas statutory and common law and seeks actual damages in excess of
$5 million
, punitive damages, attorneys’ fees and costs. On February 13, 2015, the parties filed an Agreed Motion for Partial Dismissal pursuant to which they agreed to the dismissal of certain claims pursuant to the motion to dismiss decisions in the
Troice
action discussed above and the
Janvey
action discussed below. Also on February 13, 2015, the defendants except Willis Group Holdings plc answered the complaint in the
Casanova
action. On June 19, 2015, Willis Group Holdings plc filed a motion to dismiss the complaint for lack of personal jurisdiction. Plaintiffs have not opposed the motion.
|
|
•
|
Rishmague, et ano. v. Winter, et al.,
Case No. 2011CI2585, was filed on March 11, 2011 on behalf of
two
Stanford investors, individually and as representatives of certain trusts, against Willis Group Holdings plc, Willis of Colorado, Inc., Willis of Texas, Inc. and the same Willis associate, among others, in Texas state court (Bexar County). The complaint alleges claims under Texas and Colorado statutory law and Texas common law and seeks special, consequential and treble damages of more than
$37 million
and attorneys’ fees and costs. On April 11, 2011, certain defendants, including Willis of Colorado, Inc., (i) removed
Rishmague
to the Western District of Texas, (ii) notified the JPML of the pendency of this related action and (iii) moved to stay the action pending a determination by the JPML as to whether it should be transferred to the Northern District of Texas for consolidation or coordination with the other Stanford-related actions. On August 8, 2011, the JPML issued a final transfer order for the transfer of
Rishmague
to the Northern District of Texas, where it is currently pending. On August 13, 2012, the plaintiffs joined with the plaintiffs in the
Rupert
action in their motion to lift the court’s stay of the
Rupert
action. On September 9, 2014, the court remanded
Rishmague
to Texas state court (Bexar County), but stayed the action until further order of the court and denied the plaintiffs’ motion to lift the stay. On October 10, 2014, the plaintiffs appealed the court’s denial of their motion to lift the stay to the Fifth Circuit. On January 5, 2015, the Fifth Circuit consolidated the appeal with the appeal in the
Rupert
action, and the consolidated appeal was fully briefed as of March 24, 2015. Oral
|
|
•
|
MacArthur v. Winter, et al.,
Case No. 2013-07840, was filed on February 8, 2013 on behalf of
two
Stanford investors against Willis Group Holdings plc, Willis of Colorado, Inc., Willis of Texas, Inc. and the same Willis associate, among others, in Texas state court (Harris County). The complaint alleges claims under Texas and Colorado statutory law and Texas common law and seeks actual, special, consequential and treble damages of approximately
$4 million
and attorneys’ fees and costs. On March 29, 2013, Willis of Colorado, Inc. and Willis of Texas, Inc. (i) removed
MacArthur
to the U.S. District Court for the Southern District of Texas and (ii) notified the JPML of the pendency of this related action. On April 2, 2013, Willis of Colorado, Inc. and Willis of Texas, Inc. filed a motion in the Southern District of Texas to stay the action pending a determination by the JPML as to whether it should be transferred to the Northern District of Texas for consolidation or coordination with the other Stanford-related actions. Also on April 2, 2013, the court presiding over
MacArthur
in the Southern District of Texas transferred the action to the Northern District of Texas for consolidation or coordination with the other Stanford-related actions. On September 29, 2014, the parties stipulated to the remand (to Texas state court (Harris County)) and stay of
MacArthur
until further order of the court (in accordance with the court’s September 9, 2014 decision in
Rishmague
(discussed above)), which stipulation was ‘so ordered’ by the court on October 14, 2014. The defendants have not yet responded to the complaint in
MacArthur
.
|
|
•
|
Florida suits
: On February 14, 2013,
five
lawsuits were filed against Willis Group Holdings plc, Willis Limited and Willis of Colorado, Inc. in Florida state court (Miami-Dade County) alleging violations of Florida common law. The
five
suits are: (1)
Barbar, et al. v. Willis Group Holdings Public Limited Company, et al.
, Case No. 13-05666CA27, filed on behalf of
35
Stanford investors seeking compensatory damages in excess of
$30 million
; (2)
de Gadala-Maria, et al. v. Willis Group Holdings Public Limited Company, et al.
, Case No. 13-05669CA30, filed on behalf of
64
Stanford investors seeking compensatory damages in excess of
$83.5 million
; (3)
Ranni, et ano. v. Willis Group Holdings Public Limited Company, et al.
, Case No. 13-05673CA06, filed on behalf of
two
Stanford investors seeking compensatory damages in excess of
$3 million
; (4)
Tisminesky, et al. v. Willis Group Holdings Public Limited Company, et al.
, Case No. 13-05676CA09, filed on behalf of
11
Stanford investors seeking compensatory damages in excess of
$6.5 million
; and (5)
Zacarias, et al. v. Willis Group Holdings Public Limited Company, et al.
, Case No. 13-05678CA11, filed on behalf of
10
Stanford investors seeking compensatory damages in excess of
$12.5 million
. On June 3, 2013, Willis of Colorado, Inc. removed all
five
cases to the Southern District of Florida and, on June 4, 2013, notified the JPML of the pendency of these related actions. On June 10, 2013, the court in
Tisminesky
issued an order
sua sponte
staying and administratively closing that action pending a determination by the JPML as to whether it should be transferred to the Northern District of Texas for consolidation and coordination with the other Stanford-related actions. On June 11, 2013, Willis of Colorado, Inc. moved to stay the other
four
actions pending the JPML’s transfer decision. On June 20, 2013, the JPML issued a conditional transfer order for the transfer of the
five
actions to the Northern District of Texas, the transmittal of which was stayed for
7 days
to allow for any opposition to be filed. On June 28, 2013, with no opposition having been filed, the JPML lifted the stay, enabling the transfer to go forward.
|
|
•
|
Janvey, et al. v. Willis of Colorado, Inc., et al.
, Case No. 3:13-CV-03980-D, was filed on October 1, 2013 also in the Northern District of Texas against Willis Group Holdings plc, Willis Limited, Willis North America Inc., Willis of Colorado, Inc. and the same Willis associate. The complaint was filed (i) by Ralph S. Janvey, in his capacity as Court-
|
|
•
|
Martin v. Willis of Colorado, Inc., et al.
, Case No. 201652115, was filed on August 5, 2016, on behalf of
one
Stanford investor against Willis Group Holdings plc, Willis Limited, Willis of Colorado, Inc. and the same Willis associate in Texas state court (Harris County). The complaint alleges claims under Texas statutory and common law and seeks actual damages of less than
$100,000
, exemplary damages, attorneys’ fees and costs. On September 12, 2016, the plaintiff filed an amended complaint, which added
five
more Stanford investors as plaintiffs and seeks damages in excess of
$1 million
. The defendants have not yet responded to the amended complaint in
Martin
.
|
|
•
|
Abel, et al. v. Willis of Colorado, Inc., et al
., C.A. No. 3:16-cv-2601, was filed on September 12, 2016, on behalf of more than
300
Stanford investors against Willis Group Holdings plc, Willis Limited, Willis of Colorado, Inc. and the same Willis associate, also in the Northern District of Texas. The complaint alleges claims under Texas statutory and common law and seeks actual damages in excess of
$135 million
, exemplary damages, attorneys’ fees and costs. On November 10, 2016, the plaintiffs filed an amended complaint, which, among other things, added several more Stanford investors as plaintiffs. The defendants have not yet responded to the complaint in
Abel
.
|
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
|
Billed, net of allowance for doubtful debts of $48 million and $40 million
|
$
|
1,936
|
|
|
$
|
1,789
|
|
|
Accrued and unbilled, at estimated net realizable value
|
352
|
|
|
291
|
|
||
|
Accounts receivable, net
|
$
|
2,288
|
|
|
$
|
2,080
|
|
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
|
Accounts payable, accrued liabilities and deferred income
|
$
|
703
|
|
|
$
|
652
|
|
|
Discretionary compensation
|
157
|
|
|
283
|
|
||
|
Other accrued incentives
|
250
|
|
|
371
|
|
||
|
Accrued vacation
|
116
|
|
|
66
|
|
||
|
Other employee-related liabilities
|
85
|
|
|
109
|
|
||
|
Total deferred revenue and accrued expenses
|
$
|
1,311
|
|
|
$
|
1,481
|
|
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
|
Claims, lawsuits and other proceedings
|
$
|
475
|
|
|
$
|
456
|
|
|
Other provisions
|
162
|
|
|
119
|
|
||
|
Total provision for liabilities
|
$
|
637
|
|
|
$
|
575
|
|
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
|
Incentives from lessors
|
$
|
132
|
|
|
$
|
133
|
|
|
Deferred compensation plan liability
|
124
|
|
|
111
|
|
||
|
Contingent and deferred consideration on acquisitions
|
43
|
|
|
89
|
|
||
|
Derivatives
|
15
|
|
|
51
|
|
||
|
Other non-current liabilities
|
159
|
|
|
148
|
|
||
|
Total other non-current liabilities
|
$
|
473
|
|
|
$
|
532
|
|
|
|
Foreign currency translation
(i)
|
|
Cash flow hedges
(i)
|
|
Defined pension and post-retirement benefit costs
(ii)
|
|
Total
|
||||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||||||
|
Quarter-to-date activity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Balance at March 31, 2017 and 2016, respectively
|
$
|
(724
|
)
|
|
$
|
(310
|
)
|
|
$
|
(62
|
)
|
|
$
|
(32
|
)
|
|
$
|
(1,122
|
)
|
|
$
|
(711
|
)
|
|
$
|
(1,908
|
)
|
|
$
|
(1,053
|
)
|
|
Other comprehensive income/(loss) before reclassifications
|
77
|
|
|
(88
|
)
|
|
8
|
|
|
(36
|
)
|
|
24
|
|
|
(14
|
)
|
|
109
|
|
|
(138
|
)
|
||||||||
|
Loss/(income) reclassified from accumulated other comprehensive loss (net of income tax of $7 and $1, respectively)
|
—
|
|
|
—
|
|
|
15
|
|
|
(5
|
)
|
|
8
|
|
|
15
|
|
|
23
|
|
|
10
|
|
||||||||
|
Net current-period other comprehensive income/(loss)
|
77
|
|
|
(88
|
)
|
|
23
|
|
|
(41
|
)
|
|
32
|
|
|
1
|
|
|
132
|
|
|
(128
|
)
|
||||||||
|
Balance at June 30, 2017 and 2016, respectively
|
$
|
(647
|
)
|
|
$
|
(398
|
)
|
|
$
|
(39
|
)
|
|
$
|
(73
|
)
|
|
$
|
(1,090
|
)
|
|
$
|
(710
|
)
|
|
$
|
(1,776
|
)
|
|
$
|
(1,181
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Year-to-date activity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Balance at December 31, 2016 and 2015, respectively
|
$
|
(650
|
)
|
|
$
|
(314
|
)
|
|
$
|
(82
|
)
|
|
$
|
(10
|
)
|
|
$
|
(1,152
|
)
|
|
$
|
(713
|
)
|
|
$
|
(1,884
|
)
|
|
$
|
(1,037
|
)
|
|
Other comprehensive income/(loss) before reclassifications
|
3
|
|
|
(84
|
)
|
|
9
|
|
|
(55
|
)
|
|
44
|
|
|
(20
|
)
|
|
56
|
|
|
(159
|
)
|
||||||||
|
Loss/(income) reclassified from accumulated other comprehensive loss (net of income tax of $13 and $4, respectively)
|
—
|
|
|
—
|
|
|
34
|
|
|
(8
|
)
|
|
18
|
|
|
23
|
|
|
52
|
|
|
15
|
|
||||||||
|
Net current-period other comprehensive income/(loss)
|
3
|
|
|
(84
|
)
|
|
43
|
|
|
(63
|
)
|
|
62
|
|
|
3
|
|
|
108
|
|
|
(144
|
)
|
||||||||
|
Balance at June 30, 2017 and 2016, respectively
|
$
|
(647
|
)
|
|
$
|
(398
|
)
|
|
$
|
(39
|
)
|
|
$
|
(73
|
)
|
|
$
|
(1,090
|
)
|
|
$
|
(710
|
)
|
|
$
|
(1,776
|
)
|
|
$
|
(1,181
|
)
|
|
i
|
Reclassification adjustments from accumulated other comprehensive income/(loss) related to foreign currency translation and cash flow hedges are included in
Other expense/(income), net
in the accompanying condensed consolidated statements of comprehensive income. See
Note 8
—
Derivative Financial Instruments
for additional details regarding the reclassification adjustments for the hedge settlements.
|
|
ii
|
Reclassification adjustments from accumulated other comprehensive income/(loss) are included in the computation of net periodic pension cost (see
Note 11
—
Retirement Benefits
) which is included in Salaries and benefits in the accompanying condensed consolidated statements of comprehensive income.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income attributable to Willis Towers Watson
|
$
|
33
|
|
|
$
|
72
|
|
|
$
|
377
|
|
|
$
|
310
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic average number of shares outstanding
|
136
|
|
|
139
|
|
|
136
|
|
|
137
|
|
||||
|
Dilutive effect of potentially issuable shares
|
1
|
|
|
1
|
|
|
1
|
|
|
1
|
|
||||
|
Diluted average number of shares outstanding
|
137
|
|
|
140
|
|
|
137
|
|
|
138
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings per share
|
$
|
0.24
|
|
|
$
|
0.52
|
|
|
$
|
2.77
|
|
|
$
|
2.26
|
|
|
Dilutive effect of potentially issuable shares
|
—
|
|
|
(0.01
|
)
|
|
(0.02
|
)
|
|
(0.01
|
)
|
||||
|
Diluted earnings per share
|
$
|
0.24
|
|
|
$
|
0.51
|
|
|
$
|
2.75
|
|
|
$
|
2.25
|
|
|
(i)
|
Willis Towers Watson, which is a guarantor, on a parent company only basis;
|
|
(ii)
|
the Other Guarantors, which are all
100
percent directly or indirectly owned subsidiaries of the parent and are all direct or indirect parents of the issuer;
|
|
(iii)
|
the Issuer, Willis North America;
|
|
(iv)
|
Other, which are the non-guarantor subsidiaries, on a combined basis;
|
|
(v)
|
Consolidating adjustments; and
|
|
(vi)
|
the Consolidated Company.
|
|
|
Three Months Ended June 30, 2017
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
1,925
|
|
|
$
|
—
|
|
|
$
|
1,930
|
|
|
Interest and other income
|
—
|
|
|
—
|
|
|
—
|
|
|
23
|
|
|
—
|
|
|
23
|
|
||||||
|
Total revenues
|
—
|
|
|
—
|
|
|
5
|
|
|
1,948
|
|
|
—
|
|
|
1,953
|
|
||||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Salaries and benefits
|
1
|
|
|
—
|
|
|
10
|
|
|
1,137
|
|
|
—
|
|
|
1,148
|
|
||||||
|
Other operating expenses
|
1
|
|
|
37
|
|
|
—
|
|
|
353
|
|
|
—
|
|
|
391
|
|
||||||
|
Depreciation
|
—
|
|
|
2
|
|
|
—
|
|
|
49
|
|
|
—
|
|
|
51
|
|
||||||
|
Amortization
|
—
|
|
|
2
|
|
|
—
|
|
|
147
|
|
|
—
|
|
|
149
|
|
||||||
|
Restructuring costs
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
30
|
|
|
—
|
|
|
27
|
|
||||||
|
Integration expenses
|
—
|
|
|
29
|
|
|
(1
|
)
|
|
35
|
|
|
—
|
|
|
63
|
|
||||||
|
Total costs of providing services
|
2
|
|
|
70
|
|
|
6
|
|
|
1,751
|
|
|
—
|
|
|
1,829
|
|
||||||
|
(Loss)/income from operations
|
(2
|
)
|
|
(70
|
)
|
|
(1
|
)
|
|
197
|
|
|
—
|
|
|
124
|
|
||||||
|
Income from Group undertakings
|
—
|
|
|
(138
|
)
|
|
(41
|
)
|
|
(15
|
)
|
|
194
|
|
|
—
|
|
||||||
|
Expenses due to Group undertakings
|
—
|
|
|
—
|
|
|
50
|
|
|
144
|
|
|
(194
|
)
|
|
—
|
|
||||||
|
Interest expense
|
8
|
|
|
26
|
|
|
6
|
|
|
6
|
|
|
—
|
|
|
46
|
|
||||||
|
Other expense, net
|
—
|
|
|
—
|
|
|
—
|
|
|
30
|
|
|
—
|
|
|
30
|
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(10
|
)
|
|
42
|
|
|
(16
|
)
|
|
32
|
|
|
—
|
|
|
48
|
|
||||||
|
(Benefit)/provision for income taxes
|
(1
|
)
|
|
5
|
|
|
(1
|
)
|
|
5
|
|
|
—
|
|
|
8
|
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(9
|
)
|
|
37
|
|
|
(15
|
)
|
|
27
|
|
|
—
|
|
|
40
|
|
||||||
|
Interest in earnings of associates, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||||
|
Equity account for subsidiaries
|
42
|
|
|
(11
|
)
|
|
50
|
|
|
—
|
|
|
(81
|
)
|
|
—
|
|
||||||
|
NET INCOME
|
33
|
|
|
26
|
|
|
35
|
|
|
28
|
|
|
(81
|
)
|
|
41
|
|
||||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
(8
|
)
|
||||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
33
|
|
|
$
|
26
|
|
|
$
|
35
|
|
|
$
|
20
|
|
|
$
|
(81
|
)
|
|
$
|
33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income before non-controlling interests
|
$
|
165
|
|
|
$
|
156
|
|
|
$
|
136
|
|
|
$
|
152
|
|
|
$
|
(428
|
)
|
|
$
|
181
|
|
|
Comprehensive income attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
(16
|
)
|
||||||
|
Comprehensive income attributable to Willis Towers Watson
|
$
|
165
|
|
|
$
|
156
|
|
|
$
|
136
|
|
|
$
|
136
|
|
|
$
|
(428
|
)
|
|
$
|
165
|
|
|
|
Three Months Ended June 30, 2016
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
1,890
|
|
|
$
|
—
|
|
|
$
|
1,894
|
|
|
Interest and other income
|
—
|
|
|
1
|
|
|
—
|
|
|
54
|
|
|
—
|
|
|
55
|
|
||||||
|
Total revenues
|
—
|
|
|
1
|
|
|
4
|
|
|
1,944
|
|
|
—
|
|
|
1,949
|
|
||||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Salaries and benefits
|
1
|
|
|
1
|
|
|
10
|
|
|
1,189
|
|
|
—
|
|
|
1,201
|
|
||||||
|
Other operating expenses
|
2
|
|
|
22
|
|
|
14
|
|
|
335
|
|
|
—
|
|
|
373
|
|
||||||
|
Depreciation
|
—
|
|
|
1
|
|
|
3
|
|
|
40
|
|
|
—
|
|
|
44
|
|
||||||
|
Amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
125
|
|
|
—
|
|
|
125
|
|
||||||
|
Restructuring costs
|
—
|
|
|
7
|
|
|
7
|
|
|
27
|
|
|
—
|
|
|
41
|
|
||||||
|
Integration expenses
|
(1
|
)
|
|
—
|
|
|
4
|
|
|
26
|
|
|
—
|
|
|
29
|
|
||||||
|
Total costs of providing services
|
2
|
|
|
31
|
|
|
38
|
|
|
1,742
|
|
|
—
|
|
|
1,813
|
|
||||||
|
(Loss)/income from operations
|
(2
|
)
|
|
(30
|
)
|
|
(34
|
)
|
|
202
|
|
|
—
|
|
|
136
|
|
||||||
|
Income from Group undertakings
|
—
|
|
|
(120
|
)
|
|
(62
|
)
|
|
(40
|
)
|
|
222
|
|
|
—
|
|
||||||
|
Expenses due to Group undertakings
|
—
|
|
|
26
|
|
|
43
|
|
|
153
|
|
|
(222
|
)
|
|
—
|
|
||||||
|
Interest expense
|
6
|
|
|
26
|
|
|
9
|
|
|
6
|
|
|
—
|
|
|
47
|
|
||||||
|
Other income, net
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(6
|
)
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(8
|
)
|
|
40
|
|
|
(24
|
)
|
|
87
|
|
|
—
|
|
|
95
|
|
||||||
|
(Benefit)/provision for income taxes
|
—
|
|
|
(10
|
)
|
|
(3
|
)
|
|
32
|
|
|
—
|
|
|
19
|
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(8
|
)
|
|
50
|
|
|
(21
|
)
|
|
55
|
|
|
—
|
|
|
76
|
|
||||||
|
Equity account for subsidiaries
|
80
|
|
|
7
|
|
|
107
|
|
|
—
|
|
|
(194
|
)
|
|
—
|
|
||||||
|
NET INCOME
|
72
|
|
|
57
|
|
|
86
|
|
|
55
|
|
|
(194
|
)
|
|
76
|
|
||||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
||||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
72
|
|
|
$
|
57
|
|
|
$
|
86
|
|
|
$
|
51
|
|
|
$
|
(194
|
)
|
|
$
|
72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive (loss)/income before non-controlling interests
|
$
|
(56
|
)
|
|
$
|
(70
|
)
|
|
$
|
27
|
|
|
$
|
(61
|
)
|
|
$
|
98
|
|
|
$
|
(62
|
)
|
|
Comprehensive loss attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
6
|
|
||||||
|
Comprehensive (loss)/income attributable to Willis Towers Watson
|
$
|
(56
|
)
|
|
$
|
(70
|
)
|
|
$
|
27
|
|
|
$
|
(55
|
)
|
|
$
|
98
|
|
|
$
|
(56
|
)
|
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11
|
|
|
$
|
4,222
|
|
|
$
|
—
|
|
|
$
|
4,233
|
|
|
Interest and other income
|
—
|
|
|
—
|
|
|
—
|
|
|
39
|
|
|
—
|
|
|
39
|
|
||||||
|
Total revenues
|
—
|
|
|
—
|
|
|
11
|
|
|
4,261
|
|
|
—
|
|
|
4,272
|
|
||||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Salaries and benefits
|
2
|
|
|
—
|
|
|
20
|
|
|
2,317
|
|
|
—
|
|
|
2,339
|
|
||||||
|
Other operating expenses
|
2
|
|
|
44
|
|
|
10
|
|
|
736
|
|
|
—
|
|
|
792
|
|
||||||
|
Depreciation
|
—
|
|
|
3
|
|
|
—
|
|
|
94
|
|
|
—
|
|
|
97
|
|
||||||
|
Amortization
|
—
|
|
|
2
|
|
|
—
|
|
|
298
|
|
|
—
|
|
|
300
|
|
||||||
|
Restructuring costs
|
—
|
|
|
4
|
|
|
—
|
|
|
50
|
|
|
—
|
|
|
54
|
|
||||||
|
Integration expenses
|
—
|
|
|
30
|
|
|
2
|
|
|
71
|
|
|
—
|
|
|
103
|
|
||||||
|
Total costs of providing services
|
4
|
|
|
83
|
|
|
32
|
|
|
3,566
|
|
|
—
|
|
|
3,685
|
|
||||||
|
(Loss)/income from operations
|
(4
|
)
|
|
(83
|
)
|
|
(21
|
)
|
|
695
|
|
|
—
|
|
|
587
|
|
||||||
|
Income from Group undertakings
|
—
|
|
|
(266
|
)
|
|
(114
|
)
|
|
(73
|
)
|
|
453
|
|
|
—
|
|
||||||
|
Expenses due to Group undertakings
|
—
|
|
|
39
|
|
|
96
|
|
|
318
|
|
|
(453
|
)
|
|
—
|
|
||||||
|
Interest expense
|
15
|
|
|
50
|
|
|
16
|
|
|
11
|
|
|
—
|
|
|
92
|
|
||||||
|
Other expense, net
|
—
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|
—
|
|
|
50
|
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(19
|
)
|
|
94
|
|
|
(19
|
)
|
|
389
|
|
|
—
|
|
|
445
|
|
||||||
|
(Benefit)/provision for income taxes
|
(1
|
)
|
|
9
|
|
|
(3
|
)
|
|
49
|
|
|
—
|
|
|
54
|
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(18
|
)
|
|
85
|
|
|
(16
|
)
|
|
340
|
|
|
—
|
|
|
391
|
|
||||||
|
Interest in earnings of associates, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||||
|
Equity account for subsidiaries
|
395
|
|
|
300
|
|
|
225
|
|
|
—
|
|
|
(920
|
)
|
|
—
|
|
||||||
|
NET INCOME
|
377
|
|
|
385
|
|
|
209
|
|
|
342
|
|
|
(920
|
)
|
|
393
|
|
||||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
(16
|
)
|
||||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
377
|
|
|
$
|
385
|
|
|
$
|
209
|
|
|
$
|
326
|
|
|
$
|
(920
|
)
|
|
$
|
377
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income before non-controlling interests
|
$
|
485
|
|
|
$
|
490
|
|
|
$
|
283
|
|
|
$
|
438
|
|
|
$
|
(1,184
|
)
|
|
$
|
512
|
|
|
Comprehensive income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(27
|
)
|
|
—
|
|
|
(27
|
)
|
||||||
|
Comprehensive income attributable to Willis Towers Watson
|
$
|
485
|
|
|
$
|
490
|
|
|
$
|
283
|
|
|
$
|
411
|
|
|
$
|
(1,184
|
)
|
|
$
|
485
|
|
|
|
Six Months Ended June 30, 2016
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11
|
|
|
$
|
4,102
|
|
|
$
|
—
|
|
|
$
|
4,113
|
|
|
Interest and other income
|
—
|
|
|
1
|
|
|
—
|
|
|
69
|
|
|
—
|
|
|
70
|
|
||||||
|
Total revenues
|
—
|
|
|
1
|
|
|
11
|
|
|
4,171
|
|
|
—
|
|
|
4,183
|
|
||||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Salaries and benefits
|
1
|
|
|
1
|
|
|
24
|
|
|
2,371
|
|
|
—
|
|
|
2,397
|
|
||||||
|
Other operating expenses
|
3
|
|
|
57
|
|
|
72
|
|
|
672
|
|
|
—
|
|
|
804
|
|
||||||
|
Depreciation
|
—
|
|
|
2
|
|
|
7
|
|
|
78
|
|
|
—
|
|
|
87
|
|
||||||
|
Amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
286
|
|
|
—
|
|
|
286
|
|
||||||
|
Restructuring costs
|
—
|
|
|
11
|
|
|
16
|
|
|
39
|
|
|
—
|
|
|
66
|
|
||||||
|
Integration expenses
|
—
|
|
|
12
|
|
|
10
|
|
|
59
|
|
|
—
|
|
|
81
|
|
||||||
|
Total costs of providing services
|
4
|
|
|
83
|
|
|
129
|
|
|
3,505
|
|
|
—
|
|
|
3,721
|
|
||||||
|
(Loss)/income from operations
|
(4
|
)
|
|
(82
|
)
|
|
(118
|
)
|
|
666
|
|
|
—
|
|
|
462
|
|
||||||
|
Income from Group undertakings
|
—
|
|
|
(241
|
)
|
|
(116
|
)
|
|
(70
|
)
|
|
427
|
|
|
—
|
|
||||||
|
Expenses due to Group undertakings
|
—
|
|
|
40
|
|
|
86
|
|
|
301
|
|
|
(427
|
)
|
|
—
|
|
||||||
|
Interest expense
|
17
|
|
|
43
|
|
|
19
|
|
|
14
|
|
|
—
|
|
|
93
|
|
||||||
|
Other expense/(income), net
|
1
|
|
|
(2
|
)
|
|
—
|
|
|
13
|
|
|
—
|
|
|
12
|
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(22
|
)
|
|
78
|
|
|
(107
|
)
|
|
408
|
|
|
—
|
|
|
357
|
|
||||||
|
(Benefit)/provision for income taxes
|
—
|
|
|
(23
|
)
|
|
(31
|
)
|
|
91
|
|
|
—
|
|
|
37
|
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(22
|
)
|
|
101
|
|
|
(76
|
)
|
|
317
|
|
|
—
|
|
|
320
|
|
||||||
|
Interest in earnings of associates, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||||
|
Equity account for subsidiaries
|
332
|
|
|
206
|
|
|
121
|
|
|
—
|
|
|
(659
|
)
|
|
—
|
|
||||||
|
NET INCOME
|
310
|
|
|
307
|
|
|
45
|
|
|
318
|
|
|
(659
|
)
|
|
321
|
|
||||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
(11
|
)
|
||||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
310
|
|
|
$
|
307
|
|
|
$
|
45
|
|
|
$
|
307
|
|
|
$
|
(659
|
)
|
|
$
|
310
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income/(loss) before non-controlling interests
|
$
|
166
|
|
|
$
|
162
|
|
|
$
|
(31
|
)
|
|
$
|
179
|
|
|
$
|
(307
|
)
|
|
$
|
169
|
|
|
Comprehensive income attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
||||||
|
Comprehensive income/(loss) attributable to Willis Towers Watson
|
$
|
166
|
|
|
$
|
162
|
|
|
$
|
(31
|
)
|
|
$
|
176
|
|
|
$
|
(307
|
)
|
|
$
|
166
|
|
|
|
As of June 30, 2017
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
845
|
|
|
$
|
—
|
|
|
$
|
852
|
|
|
Fiduciary assets
|
—
|
|
|
—
|
|
|
—
|
|
|
12,751
|
|
|
—
|
|
|
12,751
|
|
||||||
|
Accounts receivable, net
|
—
|
|
|
—
|
|
|
5
|
|
|
2,283
|
|
|
—
|
|
|
2,288
|
|
||||||
|
Prepaid and other current assets
|
1
|
|
|
37
|
|
|
107
|
|
|
199
|
|
|
(2
|
)
|
|
342
|
|
||||||
|
Amounts due from group undertakings
|
6,283
|
|
|
1,276
|
|
|
1,701
|
|
|
2,559
|
|
|
(11,819
|
)
|
|
—
|
|
||||||
|
Total current assets
|
6,284
|
|
|
1,320
|
|
|
1,813
|
|
|
18,637
|
|
|
(11,821
|
)
|
|
16,233
|
|
||||||
|
Investments in subsidiaries
|
4,562
|
|
|
8,614
|
|
|
6,024
|
|
|
—
|
|
|
(19,200
|
)
|
|
—
|
|
||||||
|
Fixed assets, net
|
—
|
|
|
36
|
|
|
—
|
|
|
859
|
|
|
—
|
|
|
895
|
|
||||||
|
Goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|
10,509
|
|
|
—
|
|
|
10,509
|
|
||||||
|
Other intangible assets, net
|
—
|
|
|
61
|
|
|
—
|
|
|
4,156
|
|
|
(61
|
)
|
|
4,156
|
|
||||||
|
Pension benefits assets
|
—
|
|
|
—
|
|
|
—
|
|
|
595
|
|
|
—
|
|
|
595
|
|
||||||
|
Other non-current assets
|
—
|
|
|
11
|
|
|
218
|
|
|
369
|
|
|
(212
|
)
|
|
386
|
|
||||||
|
Non-current amounts due from group undertakings
|
—
|
|
|
4,918
|
|
|
861
|
|
|
—
|
|
|
(5,779
|
)
|
|
—
|
|
||||||
|
Total non-current assets
|
4,562
|
|
|
13,640
|
|
|
7,103
|
|
|
16,488
|
|
|
(25,252
|
)
|
|
16,541
|
|
||||||
|
TOTAL ASSETS
|
$
|
10,846
|
|
|
$
|
14,960
|
|
|
$
|
8,916
|
|
|
$
|
35,125
|
|
|
$
|
(37,073
|
)
|
|
$
|
32,774
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Fiduciary liabilities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,751
|
|
|
$
|
—
|
|
|
$
|
12,751
|
|
|
Deferred revenue and accrued expenses
|
—
|
|
|
4
|
|
|
53
|
|
|
1,346
|
|
|
(92
|
)
|
|
1,311
|
|
||||||
|
Short-term debt and current portion of long-term debt
|
—
|
|
|
—
|
|
|
—
|
|
|
85
|
|
|
—
|
|
|
85
|
|
||||||
|
Other current liabilities
|
87
|
|
|
65
|
|
|
124
|
|
|
606
|
|
|
—
|
|
|
882
|
|
||||||
|
Amounts due to group undertakings
|
—
|
|
|
7,370
|
|
|
2,207
|
|
|
2,242
|
|
|
(11,819
|
)
|
|
—
|
|
||||||
|
Total current liabilities
|
87
|
|
|
7,439
|
|
|
2,384
|
|
|
17,030
|
|
|
(11,911
|
)
|
|
15,029
|
|
||||||
|
Long-term debt
|
496
|
|
|
2,643
|
|
|
830
|
|
|
128
|
|
|
—
|
|
|
4,097
|
|
||||||
|
Liability for pension benefits
|
—
|
|
|
—
|
|
|
—
|
|
|
1,271
|
|
|
—
|
|
|
1,271
|
|
||||||
|
Deferred tax liabilities
|
—
|
|
|
—
|
|
|
—
|
|
|
1,024
|
|
|
(201
|
)
|
|
823
|
|
||||||
|
Provision for liabilities
|
—
|
|
|
—
|
|
|
120
|
|
|
517
|
|
|
—
|
|
|
637
|
|
||||||
|
Other non-current liabilities
|
—
|
|
|
15
|
|
|
18
|
|
|
454
|
|
|
(14
|
)
|
|
473
|
|
||||||
|
Non-current amounts due to group undertakings
|
—
|
|
|
—
|
|
|
519
|
|
|
5,260
|
|
|
(5,779
|
)
|
|
—
|
|
||||||
|
Total non-current liabilities
|
496
|
|
|
2,658
|
|
|
1,487
|
|
|
8,654
|
|
|
(5,994
|
)
|
|
7,301
|
|
||||||
|
TOTAL LIABILITIES
|
583
|
|
|
10,097
|
|
|
3,871
|
|
|
25,684
|
|
|
(17,905
|
)
|
|
22,330
|
|
||||||
|
REDEEMABLE NON-CONTROLLING INTEREST
|
—
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|
—
|
|
|
57
|
|
||||||
|
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total Willis Towers Watson shareholders’ equity
|
10,263
|
|
|
4,863
|
|
|
5,045
|
|
|
9,260
|
|
|
(19,168
|
)
|
|
10,263
|
|
||||||
|
Non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
124
|
|
|
—
|
|
|
124
|
|
||||||
|
Total equity
|
10,263
|
|
|
4,863
|
|
|
5,045
|
|
|
9,384
|
|
|
(19,168
|
)
|
|
10,387
|
|
||||||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
10,846
|
|
|
$
|
14,960
|
|
|
$
|
8,916
|
|
|
$
|
35,125
|
|
|
$
|
(37,073
|
)
|
|
$
|
32,774
|
|
|
|
As of December 31, 2016
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
870
|
|
|
$
|
—
|
|
|
$
|
870
|
|
|
Fiduciary assets
|
—
|
|
|
—
|
|
|
—
|
|
|
10,505
|
|
|
—
|
|
|
10,505
|
|
||||||
|
Accounts receivable, net
|
—
|
|
|
—
|
|
|
7
|
|
|
2,073
|
|
|
—
|
|
|
2,080
|
|
||||||
|
Prepaid and other current assets
|
—
|
|
|
49
|
|
|
23
|
|
|
324
|
|
|
(59
|
)
|
|
337
|
|
||||||
|
Amounts due from group undertakings
|
7,229
|
|
|
1,706
|
|
|
1,190
|
|
|
2,370
|
|
|
(12,495
|
)
|
|
—
|
|
||||||
|
Total current assets
|
7,229
|
|
|
1,755
|
|
|
1,220
|
|
|
16,142
|
|
|
(12,554
|
)
|
|
13,792
|
|
||||||
|
Investments in subsidiaries
|
3,409
|
|
|
7,733
|
|
|
5,480
|
|
|
—
|
|
|
(16,622
|
)
|
|
—
|
|
||||||
|
Fixed assets, net
|
—
|
|
|
34
|
|
|
—
|
|
|
805
|
|
|
—
|
|
|
839
|
|
||||||
|
Goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|
10,413
|
|
|
—
|
|
|
10,413
|
|
||||||
|
Other intangible assets, net
|
—
|
|
|
64
|
|
|
—
|
|
|
4,368
|
|
|
(64
|
)
|
|
4,368
|
|
||||||
|
Pension benefits assets
|
—
|
|
|
—
|
|
|
—
|
|
|
488
|
|
|
—
|
|
|
488
|
|
||||||
|
Other non-current assets
|
—
|
|
|
10
|
|
|
80
|
|
|
310
|
|
|
(47
|
)
|
|
353
|
|
||||||
|
Non-current amounts due from group undertakings
|
—
|
|
|
4,655
|
|
|
836
|
|
|
—
|
|
|
(5,491
|
)
|
|
—
|
|
||||||
|
Total non-current assets
|
3,409
|
|
|
12,496
|
|
|
6,396
|
|
|
16,384
|
|
|
(22,224
|
)
|
|
16,461
|
|
||||||
|
TOTAL ASSETS
|
$
|
10,638
|
|
|
$
|
14,251
|
|
|
$
|
7,616
|
|
|
$
|
32,526
|
|
|
$
|
(34,778
|
)
|
|
$
|
30,253
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Fiduciary liabilities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,505
|
|
|
$
|
—
|
|
|
$
|
10,505
|
|
|
Deferred revenue and accrued expenses
|
—
|
|
|
15
|
|
|
27
|
|
|
1,488
|
|
|
(49
|
)
|
|
1,481
|
|
||||||
|
Short-term debt and current portion of long-term debt
|
—
|
|
|
22
|
|
|
394
|
|
|
92
|
|
|
—
|
|
|
508
|
|
||||||
|
Other current liabilities
|
77
|
|
|
94
|
|
|
23
|
|
|
684
|
|
|
(2
|
)
|
|
876
|
|
||||||
|
Amounts due to group undertakings
|
—
|
|
|
8,323
|
|
|
2,075
|
|
|
2,097
|
|
|
(12,495
|
)
|
|
—
|
|
||||||
|
Total current liabilities
|
77
|
|
|
8,454
|
|
|
2,519
|
|
|
14,866
|
|
|
(12,546
|
)
|
|
13,370
|
|
||||||
|
Long-term debt
|
496
|
|
|
2,506
|
|
|
186
|
|
|
169
|
|
|
—
|
|
|
3,357
|
|
||||||
|
Liability for pension benefits
|
—
|
|
|
—
|
|
|
—
|
|
|
1,321
|
|
|
—
|
|
|
1,321
|
|
||||||
|
Deferred tax liabilities
|
—
|
|
|
—
|
|
|
—
|
|
|
1,013
|
|
|
(149
|
)
|
|
864
|
|
||||||
|
Provision for liabilities
|
—
|
|
|
—
|
|
|
120
|
|
|
455
|
|
|
—
|
|
|
575
|
|
||||||
|
Other non-current liabilities
|
—
|
|
|
48
|
|
|
15
|
|
|
483
|
|
|
(14
|
)
|
|
532
|
|
||||||
|
Non-current amounts due to group undertakings
|
—
|
|
|
—
|
|
|
518
|
|
|
4,973
|
|
|
(5,491
|
)
|
|
—
|
|
||||||
|
Total non-current liabilities
|
496
|
|
|
2,554
|
|
|
839
|
|
|
8,414
|
|
|
(5,654
|
)
|
|
6,649
|
|
||||||
|
TOTAL LIABILITIES
|
573
|
|
|
11,008
|
|
|
3,358
|
|
|
23,280
|
|
|
(18,200
|
)
|
|
20,019
|
|
||||||
|
REDEEMABLE NON-CONTROLLING INTEREST
|
—
|
|
|
—
|
|
|
—
|
|
|
51
|
|
|
—
|
|
|
51
|
|
||||||
|
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total Willis Towers Watson shareholders’ equity
|
10,065
|
|
|
3,243
|
|
|
4,258
|
|
|
9,077
|
|
|
(16,578
|
)
|
|
10,065
|
|
||||||
|
Non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
118
|
|
|
—
|
|
|
118
|
|
||||||
|
Total equity
|
10,065
|
|
|
3,243
|
|
|
4,258
|
|
|
9,195
|
|
|
(16,578
|
)
|
|
10,183
|
|
||||||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
10,638
|
|
|
$
|
14,251
|
|
|
$
|
7,616
|
|
|
$
|
32,526
|
|
|
$
|
(34,778
|
)
|
|
$
|
30,253
|
|
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
NET CASH FROM/(USED IN) OPERATING ACTIVITIES
|
$
|
448
|
|
|
$
|
123
|
|
|
$
|
39
|
|
|
$
|
(116
|
)
|
|
$
|
(175
|
)
|
|
$
|
319
|
|
|
CASH FLOWS (USED IN)/FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Additions to fixed assets and software for internal use
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(114
|
)
|
|
—
|
|
|
(119
|
)
|
||||||
|
Capitalized software costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(32
|
)
|
|
—
|
|
|
(32
|
)
|
||||||
|
Acquisitions of operations, net of cash acquired
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
(13
|
)
|
||||||
|
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
9
|
|
||||||
|
Proceeds from intercompany investing activities
|
1,008
|
|
|
284
|
|
|
10
|
|
|
215
|
|
|
(1,517
|
)
|
|
—
|
|
||||||
|
Repayments of intercompany investing activities
|
(60
|
)
|
|
(400
|
)
|
|
(3
|
)
|
|
(31
|
)
|
|
494
|
|
|
—
|
|
||||||
|
Reduction in investment in subsidiaries
|
—
|
|
|
1,000
|
|
|
—
|
|
|
59
|
|
|
(1,059
|
)
|
|
—
|
|
||||||
|
Additional investment in subsidiaries
|
(1,000
|
)
|
|
(59
|
)
|
|
—
|
|
|
—
|
|
|
1,059
|
|
|
—
|
|
||||||
|
Net cash (used in)/from investing activities
|
$
|
(52
|
)
|
|
$
|
820
|
|
|
$
|
7
|
|
|
$
|
93
|
|
|
$
|
(1,023
|
)
|
|
$
|
(155
|
)
|
|
CASH FLOWS USED IN FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net borrowings on revolving credit facility
|
—
|
|
|
283
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
283
|
|
||||||
|
Senior notes issued
|
—
|
|
|
—
|
|
|
650
|
|
|
—
|
|
|
—
|
|
|
650
|
|
||||||
|
Proceeds from issuance of other debt
|
—
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
32
|
|
||||||
|
Debt issuance costs
|
—
|
|
|
(4
|
)
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
||||||
|
Repayments of debt
|
—
|
|
|
(215
|
)
|
|
(399
|
)
|
|
(81
|
)
|
|
—
|
|
|
(695
|
)
|
||||||
|
Repurchase of shares
|
(296
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(296
|
)
|
||||||
|
Proceeds from issuance of shares
|
37
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37
|
|
||||||
|
Cash paid for employee taxes on withholding shares
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
||||||
|
Payments of deferred and contingent consideration related to acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|
(44
|
)
|
|
—
|
|
|
(44
|
)
|
||||||
|
Dividends paid
|
(137
|
)
|
|
—
|
|
|
(59
|
)
|
|
(116
|
)
|
|
175
|
|
|
(137
|
)
|
||||||
|
Acquisitions of and dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
(14
|
)
|
||||||
|
Proceeds from intercompany financing activities
|
—
|
|
|
32
|
|
|
—
|
|
|
462
|
|
|
(494
|
)
|
|
—
|
|
||||||
|
Repayments of intercompany financing activities
|
—
|
|
|
(1,032
|
)
|
|
(233
|
)
|
|
(252
|
)
|
|
1,517
|
|
|
—
|
|
||||||
|
Net cash used in financing activities
|
$
|
(396
|
)
|
|
$
|
(936
|
)
|
|
$
|
(46
|
)
|
|
$
|
(16
|
)
|
|
$
|
1,198
|
|
|
$
|
(196
|
)
|
|
INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS
|
—
|
|
|
7
|
|
|
—
|
|
|
(39
|
)
|
|
—
|
|
|
(32
|
)
|
||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
14
|
|
|
—
|
|
|
14
|
|
||||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
—
|
|
|
—
|
|
|
—
|
|
|
870
|
|
|
—
|
|
|
870
|
|
||||||
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
—
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
845
|
|
|
$
|
—
|
|
|
$
|
852
|
|
|
|
Six Months Ended June 30, 2016
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
NET CASH FROM/(USED IN) OPERATING ACTIVITIES
|
$
|
42
|
|
|
$
|
(418
|
)
|
|
$
|
(187
|
)
|
|
$
|
1,000
|
|
|
$
|
(1
|
)
|
|
$
|
436
|
|
|
CASH FLOWS FROM/(USED IN) INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Additions to fixed assets and software for internal use
|
—
|
|
|
(9
|
)
|
|
(5
|
)
|
|
(78
|
)
|
|
—
|
|
|
(92
|
)
|
||||||
|
Capitalized software costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(42
|
)
|
|
—
|
|
|
(42
|
)
|
||||||
|
Acquisitions of operations, net of cash acquired
|
—
|
|
|
—
|
|
|
—
|
|
|
419
|
|
|
—
|
|
|
419
|
|
||||||
|
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
23
|
|
|
—
|
|
|
23
|
|
||||||
|
Repayments of intercompany investing activities
|
(4,268
|
)
|
|
(3,696
|
)
|
|
—
|
|
|
(696
|
)
|
|
8,660
|
|
|
—
|
|
||||||
|
Reduction in investment in subsidiaries
|
4,600
|
|
|
3,600
|
|
|
—
|
|
|
—
|
|
|
(8,200
|
)
|
|
—
|
|
||||||
|
Additional investment in subsidiaries
|
—
|
|
|
(4,600
|
)
|
|
—
|
|
|
(3,600
|
)
|
|
8,200
|
|
|
—
|
|
||||||
|
Net cash from/(used in) investing activities
|
$
|
332
|
|
|
$
|
(4,705
|
)
|
|
$
|
(5
|
)
|
|
$
|
(3,974
|
)
|
|
$
|
8,660
|
|
|
$
|
308
|
|
|
CASH FLOWS (USED IN)/FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net payments on revolving credit facility
|
—
|
|
|
(393
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(393
|
)
|
||||||
|
Senior notes issued
|
—
|
|
|
1,606
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,606
|
|
||||||
|
Proceeds from issuance of other debt
|
—
|
|
|
400
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
404
|
|
||||||
|
Debt issuance costs
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
||||||
|
Repayments of debt
|
(300
|
)
|
|
(1,026
|
)
|
|
—
|
|
|
(500
|
)
|
|
—
|
|
|
(1,826
|
)
|
||||||
|
Repurchase of shares
|
(38
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
||||||
|
Proceeds from issuance of shares
|
28
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28
|
|
||||||
|
Dividends paid
|
(67
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
1
|
|
|
(67
|
)
|
||||||
|
Cash paid for employee taxes on withholding shares
|
—
|
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
(9
|
)
|
||||||
|
Acquisitions of and dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|
(15
|
)
|
||||||
|
Proceeds from intercompany financing activities
|
—
|
|
|
4,611
|
|
|
192
|
|
|
3,857
|
|
|
(8,660
|
)
|
|
—
|
|
||||||
|
Net cash (used in)/from financing activities
|
$
|
(377
|
)
|
|
$
|
5,184
|
|
|
$
|
192
|
|
|
$
|
3,336
|
|
|
$
|
(8,659
|
)
|
|
$
|
(324
|
)
|
|
(DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS
|
(3
|
)
|
|
61
|
|
|
—
|
|
|
362
|
|
|
—
|
|
|
420
|
|
||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
||||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
3
|
|
|
2
|
|
|
—
|
|
|
527
|
|
|
—
|
|
|
532
|
|
||||||
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
—
|
|
|
$
|
63
|
|
|
$
|
—
|
|
|
$
|
886
|
|
|
$
|
—
|
|
|
$
|
949
|
|
|
(i)
|
Willis Towers Watson, which is the Parent Issuer;
|
|
(ii)
|
the Guarantors, which are all
100
percent directly or indirectly owned subsidiaries of the parent;
|
|
(iii)
|
Other, which are the non-guarantor subsidiaries, on a combined basis;
|
|
(iv)
|
Consolidating adjustments; and
|
|
(v)
|
the Consolidated Company.
|
|
|
Three Months Ended June 30, 2017
|
||||||||||||||||||
|
|
Willis
Towers Watson — the Parent Issuer |
|
The
Guarantors |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
1,925
|
|
|
$
|
—
|
|
|
$
|
1,930
|
|
|
Interest and other income
|
—
|
|
|
—
|
|
|
23
|
|
|
—
|
|
|
23
|
|
|||||
|
Total revenues
|
—
|
|
|
5
|
|
|
1,948
|
|
|
—
|
|
|
1,953
|
|
|||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Salaries and benefits
|
1
|
|
|
10
|
|
|
1,137
|
|
|
—
|
|
|
1,148
|
|
|||||
|
Other operating expenses
|
1
|
|
|
37
|
|
|
353
|
|
|
—
|
|
|
391
|
|
|||||
|
Depreciation
|
—
|
|
|
2
|
|
|
49
|
|
|
—
|
|
|
51
|
|
|||||
|
Amortization
|
—
|
|
|
2
|
|
|
147
|
|
|
—
|
|
|
149
|
|
|||||
|
Restructuring costs
|
—
|
|
|
(3
|
)
|
|
30
|
|
|
—
|
|
|
27
|
|
|||||
|
Integration expenses
|
—
|
|
|
28
|
|
|
35
|
|
|
—
|
|
|
63
|
|
|||||
|
Total costs of providing services
|
2
|
|
|
76
|
|
|
1,751
|
|
|
—
|
|
|
1,829
|
|
|||||
|
(Loss)/income from operations
|
(2
|
)
|
|
(71
|
)
|
|
197
|
|
|
—
|
|
|
124
|
|
|||||
|
Income from Group undertakings
|
—
|
|
|
(149
|
)
|
|
(15
|
)
|
|
164
|
|
|
—
|
|
|||||
|
Expenses due to Group undertakings
|
—
|
|
|
20
|
|
|
144
|
|
|
(164
|
)
|
|
—
|
|
|||||
|
Interest expense
|
8
|
|
|
32
|
|
|
6
|
|
|
—
|
|
|
46
|
|
|||||
|
Other expense, net
|
—
|
|
|
—
|
|
|
30
|
|
|
—
|
|
|
30
|
|
|||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(10
|
)
|
|
26
|
|
|
32
|
|
|
—
|
|
|
48
|
|
|||||
|
(Benefit)/provision for income taxes
|
(1
|
)
|
|
4
|
|
|
5
|
|
|
—
|
|
|
8
|
|
|||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(9
|
)
|
|
22
|
|
|
27
|
|
|
—
|
|
|
40
|
|
|||||
|
Interest in earnings of associates, net of tax
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||
|
Equity account for subsidiaries
|
42
|
|
|
4
|
|
|
—
|
|
|
(46
|
)
|
|
—
|
|
|||||
|
NET INCOME
|
33
|
|
|
26
|
|
|
28
|
|
|
(46
|
)
|
|
41
|
|
|||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
(8
|
)
|
|||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
33
|
|
|
$
|
26
|
|
|
$
|
20
|
|
|
$
|
(46
|
)
|
|
$
|
33
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Comprehensive income before non-controlling interests
|
$
|
165
|
|
|
$
|
156
|
|
|
$
|
152
|
|
|
$
|
(292
|
)
|
|
$
|
181
|
|
|
Comprehensive income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
(16
|
)
|
|||||
|
Comprehensive income attributable to Willis Towers Watson
|
$
|
165
|
|
|
$
|
156
|
|
|
$
|
136
|
|
|
$
|
(292
|
)
|
|
$
|
165
|
|
|
|
Three Months Ended June 30, 2016
|
||||||||||||||||||
|
|
Willis
Towers Watson — the Parent Issuer |
|
The
Guarantors |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
1,890
|
|
|
$
|
—
|
|
|
$
|
1,894
|
|
|
Interest and other income
|
—
|
|
|
1
|
|
|
54
|
|
|
—
|
|
|
55
|
|
|||||
|
Total revenues
|
—
|
|
|
5
|
|
|
1,944
|
|
|
—
|
|
|
1,949
|
|
|||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Salaries and benefits
|
1
|
|
|
11
|
|
|
1,189
|
|
|
—
|
|
|
1,201
|
|
|||||
|
Other operating expenses
|
2
|
|
|
36
|
|
|
335
|
|
|
—
|
|
|
373
|
|
|||||
|
Depreciation
|
—
|
|
|
4
|
|
|
40
|
|
|
—
|
|
|
44
|
|
|||||
|
Amortization
|
—
|
|
|
—
|
|
|
125
|
|
|
—
|
|
|
125
|
|
|||||
|
Restructuring costs
|
—
|
|
|
14
|
|
|
27
|
|
|
—
|
|
|
41
|
|
|||||
|
Integration expenses
|
(1
|
)
|
|
4
|
|
|
26
|
|
|
—
|
|
|
29
|
|
|||||
|
Total costs of providing services
|
2
|
|
|
69
|
|
|
1,742
|
|
|
—
|
|
|
1,813
|
|
|||||
|
(Loss)/income from operations
|
(2
|
)
|
|
(64
|
)
|
|
202
|
|
|
—
|
|
|
136
|
|
|||||
|
Income from Group undertakings
|
—
|
|
|
(155
|
)
|
|
(40
|
)
|
|
195
|
|
|
—
|
|
|||||
|
Expenses due to Group undertakings
|
—
|
|
|
42
|
|
|
153
|
|
|
(195
|
)
|
|
—
|
|
|||||
|
Interest expense
|
6
|
|
|
35
|
|
|
6
|
|
|
—
|
|
|
47
|
|
|||||
|
Other income, net
|
—
|
|
|
(2
|
)
|
|
(4
|
)
|
|
—
|
|
|
(6
|
)
|
|||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(8
|
)
|
|
16
|
|
|
87
|
|
|
—
|
|
|
95
|
|
|||||
|
(Benefit)/provision for income taxes
|
—
|
|
|
(13
|
)
|
|
32
|
|
|
—
|
|
|
19
|
|
|||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(8
|
)
|
|
29
|
|
|
55
|
|
|
—
|
|
|
76
|
|
|||||
|
Equity account for subsidiaries
|
80
|
|
|
28
|
|
|
—
|
|
|
(108
|
)
|
|
—
|
|
|||||
|
NET INCOME
|
72
|
|
|
57
|
|
|
55
|
|
|
(108
|
)
|
|
76
|
|
|||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
72
|
|
|
$
|
57
|
|
|
$
|
51
|
|
|
$
|
(108
|
)
|
|
$
|
72
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Comprehensive loss before non-controlling interests
|
$
|
(56
|
)
|
|
$
|
(70
|
)
|
|
$
|
(62
|
)
|
|
$
|
126
|
|
|
$
|
(62
|
)
|
|
Comprehensive loss attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
6
|
|
|||||
|
Comprehensive loss attributable to Willis Towers Watson
|
$
|
(56
|
)
|
|
$
|
(70
|
)
|
|
$
|
(56
|
)
|
|
$
|
126
|
|
|
$
|
(56
|
)
|
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||||
|
|
Willis
Towers Watson — the Parent Issuer |
|
The
Guarantors |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
11
|
|
|
$
|
4,222
|
|
|
$
|
—
|
|
|
$
|
4,233
|
|
|
Interest and other income
|
—
|
|
|
—
|
|
|
39
|
|
|
—
|
|
|
39
|
|
|||||
|
Total revenues
|
—
|
|
|
11
|
|
|
4,261
|
|
|
—
|
|
|
4,272
|
|
|||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Salaries and benefits
|
2
|
|
|
20
|
|
|
2,317
|
|
|
—
|
|
|
2,339
|
|
|||||
|
Other operating expenses
|
2
|
|
|
54
|
|
|
736
|
|
|
—
|
|
|
792
|
|
|||||
|
Depreciation
|
—
|
|
|
3
|
|
|
94
|
|
|
—
|
|
|
97
|
|
|||||
|
Amortization
|
—
|
|
|
2
|
|
|
298
|
|
|
—
|
|
|
300
|
|
|||||
|
Restructuring costs
|
—
|
|
|
4
|
|
|
50
|
|
|
—
|
|
|
54
|
|
|||||
|
Integration expenses
|
—
|
|
|
32
|
|
|
71
|
|
|
—
|
|
|
103
|
|
|||||
|
Total costs of providing services
|
4
|
|
|
115
|
|
|
3,566
|
|
|
—
|
|
|
3,685
|
|
|||||
|
(Loss)/income from operations
|
(4
|
)
|
|
(104
|
)
|
|
695
|
|
|
—
|
|
|
587
|
|
|||||
|
Income from Group undertakings
|
—
|
|
|
(323
|
)
|
|
(73
|
)
|
|
396
|
|
|
—
|
|
|||||
|
Expenses due to Group undertakings
|
—
|
|
|
78
|
|
|
318
|
|
|
(396
|
)
|
|
—
|
|
|||||
|
Interest expense
|
15
|
|
|
66
|
|
|
11
|
|
|
—
|
|
|
92
|
|
|||||
|
Other expense, net
|
—
|
|
|
—
|
|
|
50
|
|
|
—
|
|
|
50
|
|
|||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(19
|
)
|
|
75
|
|
|
389
|
|
|
—
|
|
|
445
|
|
|||||
|
(Benefit)/provision for income taxes
|
(1
|
)
|
|
6
|
|
|
49
|
|
|
—
|
|
|
54
|
|
|||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(18
|
)
|
|
69
|
|
|
340
|
|
|
—
|
|
|
391
|
|
|||||
|
Interest in earnings of associates, net of tax
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|||||
|
Equity account for subsidiaries
|
395
|
|
|
316
|
|
|
—
|
|
|
(711
|
)
|
|
—
|
|
|||||
|
NET INCOME
|
377
|
|
|
385
|
|
|
342
|
|
|
(711
|
)
|
|
393
|
|
|||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
(16
|
)
|
|||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
377
|
|
|
$
|
385
|
|
|
$
|
326
|
|
|
$
|
(711
|
)
|
|
$
|
377
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Comprehensive income before non-controlling interests
|
$
|
485
|
|
|
$
|
490
|
|
|
$
|
438
|
|
|
$
|
(901
|
)
|
|
$
|
512
|
|
|
Comprehensive income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
(27
|
)
|
|
—
|
|
|
(27
|
)
|
|||||
|
Comprehensive income attributable to Willis Towers Watson
|
$
|
485
|
|
|
$
|
490
|
|
|
$
|
411
|
|
|
$
|
(901
|
)
|
|
$
|
485
|
|
|
|
Six Months Ended June 30, 2016
|
||||||||||||||||||
|
|
Willis
Towers Watson — the Parent Issuer |
|
The
Guarantors |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
11
|
|
|
$
|
4,102
|
|
|
$
|
—
|
|
|
$
|
4,113
|
|
|
Interest and other income
|
—
|
|
|
1
|
|
|
69
|
|
|
—
|
|
|
70
|
|
|||||
|
Total revenues
|
—
|
|
|
12
|
|
|
4,171
|
|
|
—
|
|
|
4,183
|
|
|||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Salaries and benefits
|
1
|
|
|
25
|
|
|
2,371
|
|
|
—
|
|
|
2,397
|
|
|||||
|
Other operating expenses
|
3
|
|
|
129
|
|
|
672
|
|
|
—
|
|
|
804
|
|
|||||
|
Depreciation
|
—
|
|
|
9
|
|
|
78
|
|
|
—
|
|
|
87
|
|
|||||
|
Amortization
|
—
|
|
|
—
|
|
|
286
|
|
|
—
|
|
|
286
|
|
|||||
|
Restructuring costs
|
—
|
|
|
27
|
|
|
39
|
|
|
—
|
|
|
66
|
|
|||||
|
Integration expenses
|
—
|
|
|
22
|
|
|
59
|
|
|
—
|
|
|
81
|
|
|||||
|
Total costs of providing services
|
4
|
|
|
212
|
|
|
3,505
|
|
|
—
|
|
|
3,721
|
|
|||||
|
(Loss)/income from operations
|
(4
|
)
|
|
(200
|
)
|
|
666
|
|
|
—
|
|
|
462
|
|
|||||
|
Income from Group undertakings
|
—
|
|
|
(302
|
)
|
|
(70
|
)
|
|
372
|
|
|
—
|
|
|||||
|
Expenses due to Group undertakings
|
—
|
|
|
71
|
|
|
301
|
|
|
(372
|
)
|
|
—
|
|
|||||
|
Interest expense
|
17
|
|
|
62
|
|
|
14
|
|
|
—
|
|
|
93
|
|
|||||
|
Other expense/(income), net
|
1
|
|
|
(2
|
)
|
|
13
|
|
|
—
|
|
|
12
|
|
|||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(22
|
)
|
|
(29
|
)
|
|
408
|
|
|
—
|
|
|
357
|
|
|||||
|
(Benefit)/provision for income taxes
|
—
|
|
|
(54
|
)
|
|
91
|
|
|
—
|
|
|
37
|
|
|||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(22
|
)
|
|
25
|
|
|
317
|
|
|
—
|
|
|
320
|
|
|||||
|
Interest in earnings of associates, net of tax
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||
|
Equity account for subsidiaries
|
332
|
|
|
282
|
|
|
—
|
|
|
(614
|
)
|
|
—
|
|
|||||
|
NET INCOME
|
310
|
|
|
307
|
|
|
318
|
|
|
(614
|
)
|
|
321
|
|
|||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
(11
|
)
|
|||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
310
|
|
|
$
|
307
|
|
|
$
|
307
|
|
|
$
|
(614
|
)
|
|
$
|
310
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Comprehensive income before non-controlling interests
|
$
|
166
|
|
|
$
|
162
|
|
|
$
|
179
|
|
|
$
|
(338
|
)
|
|
$
|
169
|
|
|
Comprehensive income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
|||||
|
Comprehensive income attributable to Willis Towers Watson
|
$
|
166
|
|
|
$
|
162
|
|
|
$
|
176
|
|
|
$
|
(338
|
)
|
|
$
|
166
|
|
|
|
As of June 30, 2017
|
||||||||||||||||||
|
|
Willis
Towers Watson — the Parent Issuer |
|
The
Guarantors |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
7
|
|
|
$
|
845
|
|
|
$
|
—
|
|
|
$
|
852
|
|
|
Fiduciary assets
|
—
|
|
|
—
|
|
|
12,751
|
|
|
—
|
|
|
12,751
|
|
|||||
|
Accounts receivable, net
|
—
|
|
|
5
|
|
|
2,283
|
|
|
—
|
|
|
2,288
|
|
|||||
|
Prepaid and other current assets
|
1
|
|
|
144
|
|
|
199
|
|
|
(2
|
)
|
|
342
|
|
|||||
|
Amounts due from group undertakings
|
6,283
|
|
|
1,729
|
|
|
2,559
|
|
|
(10,571
|
)
|
|
—
|
|
|||||
|
Total current assets
|
6,284
|
|
|
1,885
|
|
|
18,637
|
|
|
(10,573
|
)
|
|
16,233
|
|
|||||
|
Investments in subsidiaries
|
4,562
|
|
|
9,593
|
|
|
—
|
|
|
(14,155
|
)
|
|
—
|
|
|||||
|
Fixed assets, net
|
—
|
|
|
36
|
|
|
859
|
|
|
—
|
|
|
895
|
|
|||||
|
Goodwill
|
—
|
|
|
—
|
|
|
10,509
|
|
|
—
|
|
|
10,509
|
|
|||||
|
Other intangible assets, net
|
—
|
|
|
61
|
|
|
4,156
|
|
|
(61
|
)
|
|
4,156
|
|
|||||
|
Pension benefits assets
|
—
|
|
|
—
|
|
|
595
|
|
|
—
|
|
|
595
|
|
|||||
|
Other non-current assets
|
—
|
|
|
229
|
|
|
369
|
|
|
(212
|
)
|
|
386
|
|
|||||
|
Non-current amounts due from group undertakings
|
—
|
|
|
5,260
|
|
|
—
|
|
|
(5,260
|
)
|
|
—
|
|
|||||
|
Total non-current assets
|
4,562
|
|
|
15,179
|
|
|
16,488
|
|
|
(19,688
|
)
|
|
16,541
|
|
|||||
|
TOTAL ASSETS
|
$
|
10,846
|
|
|
$
|
17,064
|
|
|
$
|
35,125
|
|
|
$
|
(30,261
|
)
|
|
$
|
32,774
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Fiduciary liabilities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,751
|
|
|
$
|
—
|
|
|
$
|
12,751
|
|
|
Deferred revenue and accrued expenses
|
—
|
|
|
57
|
|
|
1,346
|
|
|
(92
|
)
|
|
1,311
|
|
|||||
|
Short-term debt and current portion of long-term debt
|
—
|
|
|
—
|
|
|
85
|
|
|
—
|
|
|
85
|
|
|||||
|
Other current liabilities
|
87
|
|
|
189
|
|
|
606
|
|
|
—
|
|
|
882
|
|
|||||
|
Amounts due to group undertakings
|
—
|
|
|
8,329
|
|
|
2,242
|
|
|
(10,571
|
)
|
|
—
|
|
|||||
|
Total current liabilities
|
87
|
|
|
8,575
|
|
|
17,030
|
|
|
(10,663
|
)
|
|
15,029
|
|
|||||
|
Long-term debt
|
496
|
|
|
3,473
|
|
|
128
|
|
|
—
|
|
|
4,097
|
|
|||||
|
Liability for pension benefits
|
—
|
|
|
—
|
|
|
1,271
|
|
|
—
|
|
|
1,271
|
|
|||||
|
Deferred tax liabilities
|
—
|
|
|
—
|
|
|
1,024
|
|
|
(201
|
)
|
|
823
|
|
|||||
|
Provision for liabilities
|
—
|
|
|
120
|
|
|
517
|
|
|
—
|
|
|
637
|
|
|||||
|
Other non-current liabilities
|
—
|
|
|
33
|
|
|
454
|
|
|
(14
|
)
|
|
473
|
|
|||||
|
Non-current amounts due to group undertakings
|
—
|
|
|
—
|
|
|
5,260
|
|
|
(5,260
|
)
|
|
—
|
|
|||||
|
Total non-current liabilities
|
496
|
|
|
3,626
|
|
|
8,654
|
|
|
(5,475
|
)
|
|
7,301
|
|
|||||
|
TOTAL LIABILITIES
|
583
|
|
|
12,201
|
|
|
25,684
|
|
|
(16,138
|
)
|
|
22,330
|
|
|||||
|
REDEEMABLE NON-CONTROLLING INTEREST
|
—
|
|
|
—
|
|
|
57
|
|
|
—
|
|
|
57
|
|
|||||
|
EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total Willis Towers Watson shareholders’ equity
|
10,263
|
|
|
4,863
|
|
|
9,260
|
|
|
(14,123
|
)
|
|
10,263
|
|
|||||
|
Non-controlling interests
|
—
|
|
|
—
|
|
|
124
|
|
|
—
|
|
|
124
|
|
|||||
|
Total equity
|
10,263
|
|
|
4,863
|
|
|
9,384
|
|
|
(14,123
|
)
|
|
10,387
|
|
|||||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
10,846
|
|
|
$
|
17,064
|
|
|
$
|
35,125
|
|
|
$
|
(30,261
|
)
|
|
$
|
32,774
|
|
|
|
As of December 31, 2016
|
||||||||||||||||||
|
|
Willis
Towers
Watson —
the Parent
Issuer
|
|
The
Guarantors
|
|
Other
|
|
Consolidating
adjustments
|
|
Consolidated
|
||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
870
|
|
|
$
|
—
|
|
|
$
|
870
|
|
|
Fiduciary assets
|
—
|
|
|
—
|
|
|
10,505
|
|
|
—
|
|
|
10,505
|
|
|||||
|
Accounts receivable, net
|
—
|
|
|
7
|
|
|
2,073
|
|
|
—
|
|
|
2,080
|
|
|||||
|
Prepaid and other current assets
|
—
|
|
|
72
|
|
|
324
|
|
|
(59
|
)
|
|
337
|
|
|||||
|
Amounts due from group undertakings
|
7,229
|
|
|
1,648
|
|
|
2,370
|
|
|
(11,247
|
)
|
|
—
|
|
|||||
|
Total current assets
|
7,229
|
|
|
1,727
|
|
|
16,142
|
|
|
(11,306
|
)
|
|
13,792
|
|
|||||
|
Investments in subsidiaries
|
3,409
|
|
|
8,955
|
|
|
—
|
|
|
(12,364
|
)
|
|
—
|
|
|||||
|
Fixed assets, net
|
—
|
|
|
34
|
|
|
805
|
|
|
—
|
|
|
839
|
|
|||||
|
Goodwill
|
—
|
|
|
—
|
|
|
10,413
|
|
|
—
|
|
|
10,413
|
|
|||||
|
Other intangible assets, net
|
—
|
|
|
64
|
|
|
4,368
|
|
|
(64
|
)
|
|
4,368
|
|
|||||
|
Pension benefits assets
|
—
|
|
|
—
|
|
|
488
|
|
|
—
|
|
|
488
|
|
|||||
|
Other non-current assets
|
—
|
|
|
90
|
|
|
310
|
|
|
(47
|
)
|
|
353
|
|
|||||
|
Non-current amounts due from group undertakings
|
—
|
|
|
4,973
|
|
|
—
|
|
|
(4,973
|
)
|
|
—
|
|
|||||
|
Total non-current assets
|
3,409
|
|
|
14,116
|
|
|
16,384
|
|
|
(17,448
|
)
|
|
16,461
|
|
|||||
|
TOTAL ASSETS
|
$
|
10,638
|
|
|
$
|
15,843
|
|
|
$
|
32,526
|
|
|
$
|
(28,754
|
)
|
|
$
|
30,253
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Fiduciary liabilities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,505
|
|
|
$
|
—
|
|
|
$
|
10,505
|
|
|
Deferred revenue and accrued expenses
|
—
|
|
|
42
|
|
|
1,488
|
|
|
(49
|
)
|
|
1,481
|
|
|||||
|
Short-term debt and current portion of long-term debt
|
—
|
|
|
416
|
|
|
92
|
|
|
—
|
|
|
508
|
|
|||||
|
Other current liabilities
|
77
|
|
|
117
|
|
|
684
|
|
|
(2
|
)
|
|
876
|
|
|||||
|
Amounts due to group undertakings
|
—
|
|
|
9,150
|
|
|
2,097
|
|
|
(11,247
|
)
|
|
—
|
|
|||||
|
Total current liabilities
|
77
|
|
|
9,725
|
|
|
14,866
|
|
|
(11,298
|
)
|
|
13,370
|
|
|||||
|
Long-term debt
|
496
|
|
|
2,692
|
|
|
169
|
|
|
—
|
|
|
3,357
|
|
|||||
|
Liability for pension benefits
|
—
|
|
|
—
|
|
|
1,321
|
|
|
—
|
|
|
1,321
|
|
|||||
|
Deferred tax liabilities
|
—
|
|
|
—
|
|
|
1,013
|
|
|
(149
|
)
|
|
864
|
|
|||||
|
Provision for liabilities
|
—
|
|
|
120
|
|
|
455
|
|
|
—
|
|
|
575
|
|
|||||
|
Other non-current liabilities
|
—
|
|
|
63
|
|
|
483
|
|
|
(14
|
)
|
|
532
|
|
|||||
|
Non-current amounts due to group undertakings
|
—
|
|
|
—
|
|
|
4,973
|
|
|
(4,973
|
)
|
|
—
|
|
|||||
|
Total non-current liabilities
|
496
|
|
|
2,875
|
|
|
8,414
|
|
|
(5,136
|
)
|
|
6,649
|
|
|||||
|
TOTAL LIABILITIES
|
573
|
|
|
12,600
|
|
|
23,280
|
|
|
(16,434
|
)
|
|
20,019
|
|
|||||
|
REDEEMABLE NON-CONTROLLING INTEREST
|
—
|
|
|
—
|
|
|
51
|
|
|
—
|
|
|
51
|
|
|||||
|
EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total Willis Towers Watson shareholders’ equity
|
10,065
|
|
|
3,243
|
|
|
9,077
|
|
|
(12,320
|
)
|
|
10,065
|
|
|||||
|
Non-controlling interests
|
—
|
|
|
—
|
|
|
118
|
|
|
—
|
|
|
118
|
|
|||||
|
Total equity
|
10,065
|
|
|
3,243
|
|
|
9,195
|
|
|
(12,320
|
)
|
|
10,183
|
|
|||||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
10,638
|
|
|
$
|
15,843
|
|
|
$
|
32,526
|
|
|
$
|
(28,754
|
)
|
|
$
|
30,253
|
|
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||||
|
|
Willis
Towers Watson — the Parent Issuer |
|
The
Guarantors |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||
|
NET CASH FROM/(USED IN) OPERATING ACTIVITIES
|
$
|
448
|
|
|
$
|
103
|
|
|
$
|
(116
|
)
|
|
$
|
(116
|
)
|
|
$
|
319
|
|
|
CASH FLOWS (USED IN)/FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Additions to fixed assets and software for internal use
|
—
|
|
|
(5
|
)
|
|
(114
|
)
|
|
—
|
|
|
(119
|
)
|
|||||
|
Capitalized software costs
|
—
|
|
|
—
|
|
|
(32
|
)
|
|
—
|
|
|
(32
|
)
|
|||||
|
Acquisitions of operations, net of cash acquired
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
(13
|
)
|
|||||
|
Other, net
|
—
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
9
|
|
|||||
|
Proceeds from intercompany investing activities
|
1,008
|
|
|
252
|
|
|
215
|
|
|
(1,475
|
)
|
|
—
|
|
|||||
|
Repayments of intercompany investing activities
|
(60
|
)
|
|
(403
|
)
|
|
(31
|
)
|
|
494
|
|
|
—
|
|
|||||
|
Reduction in investment in subsidiaries
|
—
|
|
|
1,000
|
|
|
59
|
|
|
(1,059
|
)
|
|
—
|
|
|||||
|
Additional investment in subsidiaries
|
(1,000
|
)
|
|
(59
|
)
|
|
—
|
|
|
1,059
|
|
|
—
|
|
|||||
|
Net cash (used in)/from investing activities
|
$
|
(52
|
)
|
|
$
|
785
|
|
|
$
|
93
|
|
|
$
|
(981
|
)
|
|
$
|
(155
|
)
|
|
CASH FLOWS USED IN FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net borrowings on revolving credit facility
|
—
|
|
|
283
|
|
|
—
|
|
|
—
|
|
|
283
|
|
|||||
|
Senior notes issued
|
—
|
|
|
650
|
|
|
—
|
|
|
—
|
|
|
650
|
|
|||||
|
Proceeds from issuance of other debt
|
—
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
32
|
|
|||||
|
Debt issuance costs
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|||||
|
Repayments of debt
|
—
|
|
|
(614
|
)
|
|
(81
|
)
|
|
—
|
|
|
(695
|
)
|
|||||
|
Repurchase of shares
|
(296
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(296
|
)
|
|||||
|
Proceeds from issuance of shares
|
37
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37
|
|
|||||
|
Cash paid for employee taxes on withholding shares
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
|||||
|
Payments of deferred and contingent consideration related to acquisitions
|
—
|
|
|
—
|
|
|
(44
|
)
|
|
—
|
|
|
(44
|
)
|
|||||
|
Dividends paid
|
(137
|
)
|
|
—
|
|
|
(116
|
)
|
|
116
|
|
|
(137
|
)
|
|||||
|
Acquisitions of and dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
(14
|
)
|
|||||
|
Proceeds from intercompany financing activities
|
—
|
|
|
32
|
|
|
462
|
|
|
(494
|
)
|
|
—
|
|
|||||
|
Repayments of intercompany financing activities
|
—
|
|
|
(1,223
|
)
|
|
(252
|
)
|
|
1,475
|
|
|
—
|
|
|||||
|
Net cash used in financing activities
|
$
|
(396
|
)
|
|
$
|
(881
|
)
|
|
$
|
(16
|
)
|
|
$
|
1,097
|
|
|
$
|
(196
|
)
|
|
INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS
|
—
|
|
|
7
|
|
|
(39
|
)
|
|
—
|
|
|
(32
|
)
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
14
|
|
|
—
|
|
|
14
|
|
|||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
—
|
|
|
—
|
|
|
870
|
|
|
—
|
|
|
870
|
|
|||||
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
—
|
|
|
$
|
7
|
|
|
$
|
845
|
|
|
$
|
—
|
|
|
$
|
852
|
|
|
|
Six Months Ended June 30, 2016
|
||||||||||||||||||
|
|
Willis
Towers Watson — the Parent Issuer |
|
The
Guarantors |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||
|
NET CASH FROM/(USED IN) OPERATING ACTIVITIES
|
$
|
42
|
|
|
$
|
(605
|
)
|
|
$
|
1,000
|
|
|
$
|
(1
|
)
|
|
$
|
436
|
|
|
CASH FLOWS FROM/(USED IN) INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Additions to fixed assets and software for internal use
|
—
|
|
|
(14
|
)
|
|
(78
|
)
|
|
—
|
|
|
(92
|
)
|
|||||
|
Capitalized software costs
|
—
|
|
|
—
|
|
|
(42
|
)
|
|
—
|
|
|
(42
|
)
|
|||||
|
Acquisitions of operations, net of cash acquired
|
—
|
|
|
—
|
|
|
419
|
|
|
—
|
|
|
419
|
|
|||||
|
Other, net
|
—
|
|
|
—
|
|
|
23
|
|
|
—
|
|
|
23
|
|
|||||
|
Repayments of intercompany investing activities
|
(4,268
|
)
|
|
(3,696
|
)
|
|
(696
|
)
|
|
8,660
|
|
|
—
|
|
|||||
|
Reduction in investment in subsidiaries
|
4,600
|
|
|
3,600
|
|
|
—
|
|
|
(8,200
|
)
|
|
—
|
|
|||||
|
Additional investment in subsidiaries
|
—
|
|
|
(4,600
|
)
|
|
(3,600
|
)
|
|
8,200
|
|
|
—
|
|
|||||
|
Net cash from/(used in) investing activities
|
$
|
332
|
|
|
$
|
(4,710
|
)
|
|
$
|
(3,974
|
)
|
|
$
|
8,660
|
|
|
$
|
308
|
|
|
CASH FLOWS (USED IN)/FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net payments on revolving credit facility
|
—
|
|
|
(393
|
)
|
|
—
|
|
|
—
|
|
|
(393
|
)
|
|||||
|
Senior notes issued
|
—
|
|
|
1,606
|
|
|
—
|
|
|
—
|
|
|
1,606
|
|
|||||
|
Proceeds from issuance of other debt
|
—
|
|
|
400
|
|
|
4
|
|
|
—
|
|
|
404
|
|
|||||
|
Debt issuance costs
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|||||
|
Repayments of debt
|
(300
|
)
|
|
(1,026
|
)
|
|
(500
|
)
|
|
—
|
|
|
(1,826
|
)
|
|||||
|
Repurchase of shares
|
(38
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
|||||
|
Proceeds from issuance of shares
|
28
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28
|
|
|||||
|
Dividends paid
|
(67
|
)
|
|
—
|
|
|
(1
|
)
|
|
1
|
|
|
(67
|
)
|
|||||
|
Cash paid for employee taxes on withholding shares
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
(9
|
)
|
|||||
|
Acquisitions of and dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|
(15
|
)
|
|||||
|
Proceeds from intercompany financing activities
|
—
|
|
|
4,803
|
|
|
3,857
|
|
|
(8,660
|
)
|
|
—
|
|
|||||
|
Net cash (used in)/from financing activities
|
$
|
(377
|
)
|
|
$
|
5,376
|
|
|
$
|
3,336
|
|
|
$
|
(8,659
|
)
|
|
$
|
(324
|
)
|
|
(DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS
|
(3
|
)
|
|
61
|
|
|
362
|
|
|
—
|
|
|
420
|
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
|||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
3
|
|
|
2
|
|
|
527
|
|
|
—
|
|
|
532
|
|
|||||
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
—
|
|
|
$
|
63
|
|
|
$
|
886
|
|
|
$
|
—
|
|
|
$
|
949
|
|
|
(i)
|
Willis Towers Watson, which is a guarantor, on a parent company only basis;
|
|
(ii)
|
the Other Guarantors, which are all wholly owned subsidiaries (directly or indirectly) of the parent. Willis Towers Watson Sub Holdings Unlimited Company, Willis Netherlands Holdings B.V, Willis Investment U.K. Holdings Limited, TA I Limited and WTW Bermuda Holdings Ltd. are all direct or indirect parents of the issuer and Willis Group Limited and Willis North America Inc., are direct or indirect wholly owned subsidiaries of the issuer;
|
|
(iii)
|
Trinity Acquisition plc, which is the issuer and is a
100 percent
indirectly owned subsidiary of the parent;
|
|
(iv)
|
Other, which are the non-guarantor subsidiaries, on a combined basis;
|
|
(v)
|
Consolidating adjustments; and
|
|
(vi)
|
the Consolidated Company.
|
|
|
Three Months Ended June 30, 2017
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
1,925
|
|
|
$
|
—
|
|
|
$
|
1,930
|
|
|
Interest and other income
|
—
|
|
|
—
|
|
|
—
|
|
|
23
|
|
|
—
|
|
|
23
|
|
||||||
|
Total revenues
|
—
|
|
|
5
|
|
|
—
|
|
|
1,948
|
|
|
—
|
|
|
1,953
|
|
||||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Salaries and benefits
|
1
|
|
|
10
|
|
|
—
|
|
|
1,137
|
|
|
—
|
|
|
1,148
|
|
||||||
|
Other operating expenses
|
1
|
|
|
37
|
|
|
—
|
|
|
353
|
|
|
—
|
|
|
391
|
|
||||||
|
Depreciation
|
—
|
|
|
2
|
|
|
—
|
|
|
49
|
|
|
—
|
|
|
51
|
|
||||||
|
Amortization
|
—
|
|
|
2
|
|
|
—
|
|
|
147
|
|
|
—
|
|
|
149
|
|
||||||
|
Restructuring costs
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
30
|
|
|
—
|
|
|
27
|
|
||||||
|
Integration expenses
|
—
|
|
|
28
|
|
|
—
|
|
|
35
|
|
|
—
|
|
|
63
|
|
||||||
|
Total costs of providing services
|
2
|
|
|
76
|
|
|
—
|
|
|
1,751
|
|
|
—
|
|
|
1,829
|
|
||||||
|
(Loss)/income from operations
|
(2
|
)
|
|
(71
|
)
|
|
—
|
|
|
197
|
|
|
—
|
|
|
124
|
|
||||||
|
Income from Group undertakings
|
—
|
|
|
(141
|
)
|
|
(38
|
)
|
|
(15
|
)
|
|
194
|
|
|
—
|
|
||||||
|
Expenses due to Group undertakings
|
—
|
|
|
43
|
|
|
7
|
|
|
144
|
|
|
(194
|
)
|
|
—
|
|
||||||
|
Interest expense
|
8
|
|
|
6
|
|
|
26
|
|
|
6
|
|
|
—
|
|
|
46
|
|
||||||
|
Other expense, net
|
—
|
|
|
—
|
|
|
—
|
|
|
30
|
|
|
—
|
|
|
30
|
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(10
|
)
|
|
21
|
|
|
5
|
|
|
32
|
|
|
—
|
|
|
48
|
|
||||||
|
(Benefit)/provision for income taxes
|
(1
|
)
|
|
3
|
|
|
1
|
|
|
5
|
|
|
—
|
|
|
8
|
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(9
|
)
|
|
18
|
|
|
4
|
|
|
27
|
|
|
—
|
|
|
40
|
|
||||||
|
Interest in earnings of associates, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||||
|
Equity account for subsidiaries
|
42
|
|
|
8
|
|
|
(115
|
)
|
|
—
|
|
|
65
|
|
|
—
|
|
||||||
|
NET INCOME/(LOSS)
|
33
|
|
|
26
|
|
|
(111
|
)
|
|
28
|
|
|
65
|
|
|
41
|
|
||||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
(8
|
)
|
||||||
|
NET INCOME/(LOSS) ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
33
|
|
|
$
|
26
|
|
|
$
|
(111
|
)
|
|
$
|
20
|
|
|
$
|
65
|
|
|
$
|
33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income before non-controlling interests
|
$
|
165
|
|
|
$
|
156
|
|
|
$
|
15
|
|
|
$
|
152
|
|
|
$
|
(307
|
)
|
|
$
|
181
|
|
|
Comprehensive income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
(16
|
)
|
||||||
|
Comprehensive income attributable to Willis Towers Watson
|
$
|
165
|
|
|
$
|
156
|
|
|
$
|
15
|
|
|
$
|
136
|
|
|
$
|
(307
|
)
|
|
$
|
165
|
|
|
|
Three Months Ended June 30, 2016
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
1,890
|
|
|
$
|
—
|
|
|
$
|
1,894
|
|
|
Interest and other income
|
—
|
|
|
1
|
|
|
—
|
|
|
54
|
|
|
—
|
|
|
55
|
|
||||||
|
Total revenues
|
—
|
|
|
5
|
|
|
—
|
|
|
1,944
|
|
|
—
|
|
|
1,949
|
|
||||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Salaries and benefits
|
1
|
|
|
11
|
|
|
—
|
|
|
1,189
|
|
|
—
|
|
|
1,201
|
|
||||||
|
Other operating expenses
|
2
|
|
|
36
|
|
|
—
|
|
|
335
|
|
|
—
|
|
|
373
|
|
||||||
|
Depreciation
|
—
|
|
|
4
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
44
|
|
||||||
|
Amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
125
|
|
|
—
|
|
|
125
|
|
||||||
|
Restructuring costs
|
—
|
|
|
14
|
|
|
—
|
|
|
27
|
|
|
—
|
|
|
41
|
|
||||||
|
Integration expenses
|
(1
|
)
|
|
4
|
|
|
—
|
|
|
26
|
|
|
—
|
|
|
29
|
|
||||||
|
Total costs of providing services
|
2
|
|
|
69
|
|
|
—
|
|
|
1,742
|
|
|
—
|
|
|
1,813
|
|
||||||
|
(Loss)/income from operations
|
(2
|
)
|
|
(64
|
)
|
|
—
|
|
|
202
|
|
|
—
|
|
|
136
|
|
||||||
|
Income from Group undertakings
|
—
|
|
|
(150
|
)
|
|
(33
|
)
|
|
(40
|
)
|
|
223
|
|
|
—
|
|
||||||
|
Expenses due to Group undertakings
|
—
|
|
|
64
|
|
|
6
|
|
|
153
|
|
|
(223
|
)
|
|
—
|
|
||||||
|
Interest expense
|
6
|
|
|
9
|
|
|
26
|
|
|
6
|
|
|
—
|
|
|
47
|
|
||||||
|
Other income, net
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(6
|
)
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(8
|
)
|
|
15
|
|
|
1
|
|
|
87
|
|
|
—
|
|
|
95
|
|
||||||
|
(Benefit)/provision for income taxes
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
32
|
|
|
—
|
|
|
19
|
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(8
|
)
|
|
28
|
|
|
1
|
|
|
55
|
|
|
—
|
|
|
76
|
|
||||||
|
Equity account for subsidiaries
|
80
|
|
|
29
|
|
|
(62
|
)
|
|
—
|
|
|
(47
|
)
|
|
—
|
|
||||||
|
NET INCOME
|
72
|
|
|
57
|
|
|
(61
|
)
|
|
55
|
|
|
(47
|
)
|
|
76
|
|
||||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
||||||
|
NET INCOME/(LOSS) ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
72
|
|
|
$
|
57
|
|
|
$
|
(61
|
)
|
|
$
|
51
|
|
|
$
|
(47
|
)
|
|
$
|
72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive loss before non-controlling interests
|
$
|
(56
|
)
|
|
$
|
(70
|
)
|
|
$
|
(105
|
)
|
|
$
|
(62
|
)
|
|
$
|
231
|
|
|
$
|
(62
|
)
|
|
Comprehensive loss attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
6
|
|
||||||
|
Comprehensive loss attributable to Willis Towers Watson
|
$
|
(56
|
)
|
|
$
|
(70
|
)
|
|
$
|
(105
|
)
|
|
$
|
(56
|
)
|
|
$
|
231
|
|
|
$
|
(56
|
)
|
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
4,222
|
|
|
$
|
—
|
|
|
$
|
4,233
|
|
|
Interest and other income
|
—
|
|
|
—
|
|
|
—
|
|
|
39
|
|
|
—
|
|
|
39
|
|
||||||
|
Total revenues
|
—
|
|
|
11
|
|
|
—
|
|
|
4,261
|
|
|
—
|
|
|
4,272
|
|
||||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Salaries and benefits
|
2
|
|
|
20
|
|
|
—
|
|
|
2,317
|
|
|
—
|
|
|
2,339
|
|
||||||
|
Other operating expenses
|
2
|
|
|
54
|
|
|
—
|
|
|
736
|
|
|
—
|
|
|
792
|
|
||||||
|
Depreciation
|
—
|
|
|
3
|
|
|
—
|
|
|
94
|
|
|
—
|
|
|
97
|
|
||||||
|
Amortization
|
—
|
|
|
2
|
|
|
—
|
|
|
298
|
|
|
—
|
|
|
300
|
|
||||||
|
Restructuring costs
|
—
|
|
|
4
|
|
|
—
|
|
|
50
|
|
|
—
|
|
|
54
|
|
||||||
|
Integration expenses
|
—
|
|
|
32
|
|
|
—
|
|
|
71
|
|
|
—
|
|
|
103
|
|
||||||
|
Total costs of providing services
|
4
|
|
|
115
|
|
|
—
|
|
|
3,566
|
|
|
—
|
|
|
3,685
|
|
||||||
|
(Loss)/income from operations
|
(4
|
)
|
|
(104
|
)
|
|
—
|
|
|
695
|
|
|
—
|
|
|
587
|
|
||||||
|
Income from Group undertakings
|
—
|
|
|
(309
|
)
|
|
(72
|
)
|
|
(73
|
)
|
|
454
|
|
|
—
|
|
||||||
|
Expenses due to Group undertakings
|
—
|
|
|
123
|
|
|
13
|
|
|
318
|
|
|
(454
|
)
|
|
—
|
|
||||||
|
Interest expense
|
15
|
|
|
15
|
|
|
51
|
|
|
11
|
|
|
—
|
|
|
92
|
|
||||||
|
Other expense, net
|
—
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|
—
|
|
|
50
|
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(19
|
)
|
|
67
|
|
|
8
|
|
|
389
|
|
|
—
|
|
|
445
|
|
||||||
|
(Benefit)/provision for income taxes
|
(1
|
)
|
|
5
|
|
|
1
|
|
|
49
|
|
|
—
|
|
|
54
|
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(18
|
)
|
|
62
|
|
|
7
|
|
|
340
|
|
|
—
|
|
|
391
|
|
||||||
|
Interest in earnings of associates, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||||
|
Equity account for subsidiaries
|
395
|
|
|
323
|
|
|
225
|
|
|
—
|
|
|
(943
|
)
|
|
—
|
|
||||||
|
NET INCOME
|
377
|
|
|
385
|
|
|
232
|
|
|
342
|
|
|
(943
|
)
|
|
393
|
|
||||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
(16
|
)
|
||||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
377
|
|
|
$
|
385
|
|
|
$
|
232
|
|
|
$
|
326
|
|
|
$
|
(943
|
)
|
|
$
|
377
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income before non-controlling interests
|
$
|
485
|
|
|
$
|
490
|
|
|
$
|
334
|
|
|
$
|
438
|
|
|
$
|
(1,235
|
)
|
|
$
|
512
|
|
|
Comprehensive income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(27
|
)
|
|
—
|
|
|
(27
|
)
|
||||||
|
Comprehensive income attributable to Willis Towers Watson
|
$
|
485
|
|
|
$
|
490
|
|
|
$
|
334
|
|
|
$
|
411
|
|
|
$
|
(1,235
|
)
|
|
$
|
485
|
|
|
|
Six Months Ended June 30, 2016
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
4,102
|
|
|
$
|
—
|
|
|
$
|
4,113
|
|
|
Interest and other income
|
—
|
|
|
1
|
|
|
—
|
|
|
69
|
|
|
—
|
|
|
70
|
|
||||||
|
Total revenues
|
—
|
|
|
12
|
|
|
—
|
|
|
4,171
|
|
|
—
|
|
|
4,183
|
|
||||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Salaries and benefits
|
1
|
|
|
25
|
|
|
—
|
|
|
2,371
|
|
|
—
|
|
|
2,397
|
|
||||||
|
Other operating expenses
|
3
|
|
|
129
|
|
|
—
|
|
|
672
|
|
|
—
|
|
|
804
|
|
||||||
|
Depreciation
|
—
|
|
|
9
|
|
|
—
|
|
|
78
|
|
|
—
|
|
|
87
|
|
||||||
|
Amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
286
|
|
|
—
|
|
|
286
|
|
||||||
|
Restructuring costs
|
—
|
|
|
27
|
|
|
—
|
|
|
39
|
|
|
—
|
|
|
66
|
|
||||||
|
Integration expenses
|
—
|
|
|
22
|
|
|
—
|
|
|
59
|
|
|
—
|
|
|
81
|
|
||||||
|
Total costs of providing services
|
4
|
|
|
212
|
|
|
—
|
|
|
3,505
|
|
|
—
|
|
|
3,721
|
|
||||||
|
(Loss)/income from operations
|
(4
|
)
|
|
(200
|
)
|
|
—
|
|
|
666
|
|
|
—
|
|
|
462
|
|
||||||
|
Income from Group undertakings
|
—
|
|
|
(296
|
)
|
|
(64
|
)
|
|
(70
|
)
|
|
430
|
|
|
—
|
|
||||||
|
Expenses due to Group undertakings
|
—
|
|
|
116
|
|
|
13
|
|
|
301
|
|
|
(430
|
)
|
|
—
|
|
||||||
|
Interest expense
|
17
|
|
|
18
|
|
|
44
|
|
|
14
|
|
|
—
|
|
|
93
|
|
||||||
|
Other expense/(income), net
|
1
|
|
|
(2
|
)
|
|
—
|
|
|
13
|
|
|
—
|
|
|
12
|
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(22
|
)
|
|
(36
|
)
|
|
7
|
|
|
408
|
|
|
—
|
|
|
357
|
|
||||||
|
(Benefit)/provision for income taxes
|
—
|
|
|
(55
|
)
|
|
1
|
|
|
91
|
|
|
—
|
|
|
37
|
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(22
|
)
|
|
19
|
|
|
6
|
|
|
317
|
|
|
—
|
|
|
320
|
|
||||||
|
Interest in earnings of associates, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||||
|
Equity account for subsidiaries
|
332
|
|
|
288
|
|
|
112
|
|
|
—
|
|
|
(732
|
)
|
|
—
|
|
||||||
|
NET INCOME
|
310
|
|
|
307
|
|
|
118
|
|
|
318
|
|
|
(732
|
)
|
|
321
|
|
||||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
(11
|
)
|
||||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
310
|
|
|
$
|
307
|
|
|
$
|
118
|
|
|
$
|
307
|
|
|
$
|
(732
|
)
|
|
$
|
310
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income before non-controlling interests
|
$
|
166
|
|
|
$
|
162
|
|
|
$
|
56
|
|
|
$
|
179
|
|
|
$
|
(394
|
)
|
|
$
|
169
|
|
|
Comprehensive income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
||||||
|
Comprehensive income attributable to Willis Towers Watson
|
$
|
166
|
|
|
$
|
162
|
|
|
$
|
56
|
|
|
$
|
176
|
|
|
$
|
(394
|
)
|
|
$
|
166
|
|
|
|
As of June 30, 2017
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
845
|
|
|
$
|
—
|
|
|
$
|
852
|
|
|
Fiduciary assets
|
—
|
|
|
—
|
|
|
—
|
|
|
12,751
|
|
|
—
|
|
|
12,751
|
|
||||||
|
Accounts receivable, net
|
—
|
|
|
5
|
|
|
—
|
|
|
2,283
|
|
|
—
|
|
|
2,288
|
|
||||||
|
Prepaid and other current assets
|
1
|
|
|
147
|
|
|
1
|
|
|
199
|
|
|
(6
|
)
|
|
342
|
|
||||||
|
Amounts due from group undertakings
|
6,283
|
|
|
1,736
|
|
|
1,503
|
|
|
2,559
|
|
|
(12,081
|
)
|
|
—
|
|
||||||
|
Total current assets
|
6,284
|
|
|
1,895
|
|
|
1,504
|
|
|
18,637
|
|
|
(12,087
|
)
|
|
16,233
|
|
||||||
|
Investments in subsidiaries
|
4,562
|
|
|
9,324
|
|
|
8,344
|
|
|
—
|
|
|
(22,230
|
)
|
|
—
|
|
||||||
|
Fixed assets, net
|
—
|
|
|
36
|
|
|
—
|
|
|
859
|
|
|
—
|
|
|
895
|
|
||||||
|
Goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|
10,509
|
|
|
—
|
|
|
10,509
|
|
||||||
|
Other intangible assets, net
|
—
|
|
|
61
|
|
|
—
|
|
|
4,156
|
|
|
(61
|
)
|
|
4,156
|
|
||||||
|
Pension benefits assets
|
—
|
|
|
—
|
|
|
—
|
|
|
595
|
|
|
—
|
|
|
595
|
|
||||||
|
Other non-current assets
|
—
|
|
|
226
|
|
|
3
|
|
|
369
|
|
|
(212
|
)
|
|
386
|
|
||||||
|
Non-current amounts due from group undertakings
|
—
|
|
|
4,461
|
|
|
1,318
|
|
|
—
|
|
|
(5,779
|
)
|
|
—
|
|
||||||
|
Total non-current assets
|
4,562
|
|
|
14,108
|
|
|
9,665
|
|
|
16,488
|
|
|
(28,282
|
)
|
|
16,541
|
|
||||||
|
TOTAL ASSETS
|
$
|
10,846
|
|
|
$
|
16,003
|
|
|
$
|
11,169
|
|
|
$
|
35,125
|
|
|
$
|
(40,369
|
)
|
|
$
|
32,774
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Fiduciary liabilities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,751
|
|
|
$
|
—
|
|
|
$
|
12,751
|
|
|
Deferred revenue and accrued expenses
|
—
|
|
|
57
|
|
|
—
|
|
|
1,346
|
|
|
(92
|
)
|
|
1,311
|
|
||||||
|
Short-term debt and current portion of long-term debt
|
—
|
|
|
—
|
|
|
—
|
|
|
85
|
|
|
—
|
|
|
85
|
|
||||||
|
Other current liabilities
|
87
|
|
|
165
|
|
|
28
|
|
|
606
|
|
|
(4
|
)
|
|
882
|
|
||||||
|
Amounts due to group undertakings
|
—
|
|
|
9,416
|
|
|
423
|
|
|
2,242
|
|
|
(12,081
|
)
|
|
—
|
|
||||||
|
Total current liabilities
|
87
|
|
|
9,638
|
|
|
451
|
|
|
17,030
|
|
|
(12,177
|
)
|
|
15,029
|
|
||||||
|
Long-term debt
|
496
|
|
|
830
|
|
|
2,643
|
|
|
128
|
|
|
—
|
|
|
4,097
|
|
||||||
|
Liability for pension benefits
|
—
|
|
|
—
|
|
|
—
|
|
|
1,271
|
|
|
—
|
|
|
1,271
|
|
||||||
|
Deferred tax liabilities
|
—
|
|
|
—
|
|
|
—
|
|
|
1,024
|
|
|
(201
|
)
|
|
823
|
|
||||||
|
Provision for liabilities
|
—
|
|
|
120
|
|
|
—
|
|
|
517
|
|
|
—
|
|
|
637
|
|
||||||
|
Other non-current liabilities
|
—
|
|
|
33
|
|
|
—
|
|
|
454
|
|
|
(14
|
)
|
|
473
|
|
||||||
|
Non-current amounts due to group undertakings
|
—
|
|
|
519
|
|
|
—
|
|
|
5,260
|
|
|
(5,779
|
)
|
|
—
|
|
||||||
|
Total non-current liabilities
|
496
|
|
|
1,502
|
|
|
2,643
|
|
|
8,654
|
|
|
(5,994
|
)
|
|
7,301
|
|
||||||
|
TOTAL LIABILITIES
|
583
|
|
|
11,140
|
|
|
3,094
|
|
|
25,684
|
|
|
(18,171
|
)
|
|
22,330
|
|
||||||
|
REDEEMABLE NON-CONTROLLING INTEREST
|
—
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|
—
|
|
|
57
|
|
||||||
|
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total Willis Towers Watson shareholders’ equity
|
10,263
|
|
|
4,863
|
|
|
8,075
|
|
|
9,260
|
|
|
(22,198
|
)
|
|
10,263
|
|
||||||
|
Non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
124
|
|
|
—
|
|
|
124
|
|
||||||
|
Total equity
|
10,263
|
|
|
4,863
|
|
|
8,075
|
|
|
9,384
|
|
|
(22,198
|
)
|
|
10,387
|
|
||||||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
10,846
|
|
|
$
|
16,003
|
|
|
$
|
11,169
|
|
|
$
|
35,125
|
|
|
$
|
(40,369
|
)
|
|
$
|
32,774
|
|
|
|
As of December 31, 2016
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
870
|
|
|
$
|
—
|
|
|
$
|
870
|
|
|
Fiduciary assets
|
—
|
|
|
—
|
|
|
—
|
|
|
10,505
|
|
|
—
|
|
|
10,505
|
|
||||||
|
Accounts receivable, net
|
—
|
|
|
7
|
|
|
—
|
|
|
2,073
|
|
|
—
|
|
|
2,080
|
|
||||||
|
Prepaid and other current assets
|
—
|
|
|
74
|
|
|
1
|
|
|
324
|
|
|
(62
|
)
|
|
337
|
|
||||||
|
Amounts due from group undertakings
|
7,229
|
|
|
849
|
|
|
1,595
|
|
|
2,370
|
|
|
(12,043
|
)
|
|
—
|
|
||||||
|
Total current assets
|
7,229
|
|
|
930
|
|
|
1,596
|
|
|
16,142
|
|
|
(12,105
|
)
|
|
13,792
|
|
||||||
|
Investments in subsidiaries
|
3,409
|
|
|
8,621
|
|
|
7,309
|
|
|
—
|
|
|
(19,339
|
)
|
|
—
|
|
||||||
|
Fixed assets, net
|
—
|
|
|
34
|
|
|
—
|
|
|
805
|
|
|
—
|
|
|
839
|
|
||||||
|
Goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|
10,413
|
|
|
—
|
|
|
10,413
|
|
||||||
|
Other intangible assets, net
|
—
|
|
|
64
|
|
|
—
|
|
|
4,368
|
|
|
(64
|
)
|
|
4,368
|
|
||||||
|
Pension benefits assets
|
—
|
|
|
—
|
|
|
—
|
|
|
488
|
|
|
—
|
|
|
488
|
|
||||||
|
Other non-current assets
|
—
|
|
|
90
|
|
|
—
|
|
|
310
|
|
|
(47
|
)
|
|
353
|
|
||||||
|
Non-current amounts due from group undertakings
|
—
|
|
|
4,859
|
|
|
1,055
|
|
|
—
|
|
|
(5,914
|
)
|
|
—
|
|
||||||
|
Total non-current assets
|
3,409
|
|
|
13,668
|
|
|
8,364
|
|
|
16,384
|
|
|
(25,364
|
)
|
|
16,461
|
|
||||||
|
TOTAL ASSETS
|
$
|
10,638
|
|
|
$
|
14,598
|
|
|
$
|
9,960
|
|
|
$
|
32,526
|
|
|
$
|
(37,469
|
)
|
|
$
|
30,253
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Fiduciary liabilities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,505
|
|
|
$
|
—
|
|
|
$
|
10,505
|
|
|
Deferred revenue and accrued expenses
|
—
|
|
|
41
|
|
|
1
|
|
|
1,488
|
|
|
(49
|
)
|
|
1,481
|
|
||||||
|
Short-term debt and current portion of long-term debt
|
—
|
|
|
394
|
|
|
22
|
|
|
92
|
|
|
—
|
|
|
508
|
|
||||||
|
Other current liabilities
|
77
|
|
|
87
|
|
|
33
|
|
|
684
|
|
|
(5
|
)
|
|
876
|
|
||||||
|
Amounts due to group undertakings
|
—
|
|
|
9,946
|
|
|
—
|
|
|
2,097
|
|
|
(12,043
|
)
|
|
—
|
|
||||||
|
Total current liabilities
|
77
|
|
|
10,468
|
|
|
56
|
|
|
14,866
|
|
|
(12,097
|
)
|
|
13,370
|
|
||||||
|
Long-term debt
|
496
|
|
|
186
|
|
|
2,506
|
|
|
169
|
|
|
—
|
|
|
3,357
|
|
||||||
|
Liability for pension benefits
|
—
|
|
|
—
|
|
|
—
|
|
|
1,321
|
|
|
—
|
|
|
1,321
|
|
||||||
|
Deferred tax liabilities
|
—
|
|
|
—
|
|
|
—
|
|
|
1,013
|
|
|
(149
|
)
|
|
864
|
|
||||||
|
Provision for liabilities
|
—
|
|
|
120
|
|
|
—
|
|
|
455
|
|
|
—
|
|
|
575
|
|
||||||
|
Other non-current liabilities
|
—
|
|
|
63
|
|
|
—
|
|
|
483
|
|
|
(14
|
)
|
|
532
|
|
||||||
|
Non-current amounts due to group undertakings
|
—
|
|
|
518
|
|
|
423
|
|
|
4,973
|
|
|
(5,914
|
)
|
|
—
|
|
||||||
|
Total non-current liabilities
|
496
|
|
|
887
|
|
|
2,929
|
|
|
8,414
|
|
|
(6,077
|
)
|
|
6,649
|
|
||||||
|
TOTAL LIABILITIES
|
573
|
|
|
11,355
|
|
|
2,985
|
|
|
23,280
|
|
|
(18,174
|
)
|
|
20,019
|
|
||||||
|
REDEEMABLE NON-CONTROLLING INTEREST
|
—
|
|
|
—
|
|
|
—
|
|
|
51
|
|
|
—
|
|
|
51
|
|
||||||
|
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total Willis Towers Watson shareholders’ equity
|
10,065
|
|
|
3,243
|
|
|
6,975
|
|
|
9,077
|
|
|
(19,295
|
)
|
|
10,065
|
|
||||||
|
Non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
118
|
|
|
—
|
|
|
118
|
|
||||||
|
Total equity
|
10,065
|
|
|
3,243
|
|
|
6,975
|
|
|
9,195
|
|
|
(19,295
|
)
|
|
10,183
|
|
||||||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
10,638
|
|
|
$
|
14,598
|
|
|
$
|
9,960
|
|
|
$
|
32,526
|
|
|
$
|
(37,469
|
)
|
|
$
|
30,253
|
|
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
NET CASH FROM/(USED IN) OPERATING ACTIVITIES
|
$
|
448
|
|
|
$
|
(274
|
)
|
|
$
|
434
|
|
|
$
|
(116
|
)
|
|
$
|
(173
|
)
|
|
$
|
319
|
|
|
CASH FLOWS (USED IN)/FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Additions to fixed assets and software for internal use
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(114
|
)
|
|
—
|
|
|
(119
|
)
|
||||||
|
Capitalized software costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(32
|
)
|
|
—
|
|
|
(32
|
)
|
||||||
|
Acquisitions of operations, net of cash acquired
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
(13
|
)
|
||||||
|
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
9
|
|
||||||
|
Proceeds from intercompany investing activities
|
1,008
|
|
|
75
|
|
|
219
|
|
|
215
|
|
|
(1,517
|
)
|
|
—
|
|
||||||
|
Repayments of intercompany investing activities
|
(60
|
)
|
|
(3
|
)
|
|
(692
|
)
|
|
(31
|
)
|
|
786
|
|
|
—
|
|
||||||
|
Reduction in investment in subsidiaries
|
—
|
|
|
1,000
|
|
|
—
|
|
|
59
|
|
|
(1,059
|
)
|
|
—
|
|
||||||
|
Additional investment in subsidiaries
|
(1,000
|
)
|
|
(59
|
)
|
|
—
|
|
|
—
|
|
|
1,059
|
|
|
—
|
|
||||||
|
Net cash (used in)/from investing activities
|
$
|
(52
|
)
|
|
$
|
1,008
|
|
|
$
|
(473
|
)
|
|
$
|
93
|
|
|
$
|
(731
|
)
|
|
$
|
(155
|
)
|
|
CASH FLOWS (USED IN)/FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net borrowings on revolving credit facility
|
—
|
|
|
—
|
|
|
283
|
|
|
—
|
|
|
—
|
|
|
283
|
|
||||||
|
Senior notes issued
|
—
|
|
|
650
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
650
|
|
||||||
|
Proceeds from issuance of other debt
|
—
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
32
|
|
||||||
|
Debt issuance costs
|
—
|
|
|
(5
|
)
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
||||||
|
Repayments of debt
|
—
|
|
|
(399
|
)
|
|
(215
|
)
|
|
(81
|
)
|
|
—
|
|
|
(695
|
)
|
||||||
|
Repurchase of shares
|
(296
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(296
|
)
|
||||||
|
Proceeds from issuance of shares
|
37
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37
|
|
||||||
|
Cash paid for employee taxes on withholding shares
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
||||||
|
Payments of deferred and contingent consideration related to acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|
(44
|
)
|
|
—
|
|
|
(44
|
)
|
||||||
|
Dividends paid
|
(137
|
)
|
|
(57
|
)
|
|
—
|
|
|
(116
|
)
|
|
173
|
|
|
(137
|
)
|
||||||
|
Acquisitions of and dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
(14
|
)
|
||||||
|
Proceeds from intercompany financing activities
|
—
|
|
|
324
|
|
|
—
|
|
|
462
|
|
|
(786
|
)
|
|
—
|
|
||||||
|
Repayments of intercompany financing activities
|
—
|
|
|
(1,240
|
)
|
|
(25
|
)
|
|
(252
|
)
|
|
1,517
|
|
|
—
|
|
||||||
|
Net cash (used in)/from financing activities
|
$
|
(396
|
)
|
|
$
|
(727
|
)
|
|
$
|
39
|
|
|
$
|
(16
|
)
|
|
$
|
904
|
|
|
$
|
(196
|
)
|
|
INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS
|
—
|
|
|
7
|
|
|
—
|
|
|
(39
|
)
|
|
—
|
|
|
(32
|
)
|
||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
14
|
|
|
—
|
|
|
14
|
|
||||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
—
|
|
|
—
|
|
|
—
|
|
|
870
|
|
|
—
|
|
|
870
|
|
||||||
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
—
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
845
|
|
|
$
|
—
|
|
|
$
|
852
|
|
|
|
Six Months Ended June 30, 2016
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
NET CASH FROM/(USED IN) OPERATING ACTIVITIES
|
$
|
42
|
|
|
$
|
(228
|
)
|
|
$
|
(377
|
)
|
|
$
|
1,000
|
|
|
$
|
(1
|
)
|
|
$
|
436
|
|
|
CASH FLOWS FROM/(USED IN) INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Additions to fixed assets and software for internal use
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
(78
|
)
|
|
—
|
|
|
(92
|
)
|
||||||
|
Capitalized software costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(42
|
)
|
|
—
|
|
|
(42
|
)
|
||||||
|
Acquisitions of operations, net of cash acquired
|
—
|
|
|
—
|
|
|
—
|
|
|
419
|
|
|
—
|
|
|
419
|
|
||||||
|
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
23
|
|
|
—
|
|
|
23
|
|
||||||
|
Proceeds from intercompany investing activities
|
—
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
—
|
|
||||||
|
Repayments of intercompany investing activities
|
(4,268
|
)
|
|
(3,512
|
)
|
|
(184
|
)
|
|
(696
|
)
|
|
8,660
|
|
|
—
|
|
||||||
|
Reduction in investment subsidiaries
|
4,600
|
|
|
3,600
|
|
|
—
|
|
|
—
|
|
|
(8,200
|
)
|
|
—
|
|
||||||
|
Additional investment in subsidiaries
|
—
|
|
|
(4,600
|
)
|
|
—
|
|
|
(3,600
|
)
|
|
8,200
|
|
|
—
|
|
||||||
|
Net cash from/(used in) investing activities
|
$
|
332
|
|
|
$
|
(4,514
|
)
|
|
$
|
(184
|
)
|
|
$
|
(3,974
|
)
|
|
$
|
8,648
|
|
|
$
|
308
|
|
|
CASH FLOWS (USED IN)/FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net payments on revolving credit facility
|
—
|
|
|
—
|
|
|
(393
|
)
|
|
—
|
|
|
—
|
|
|
(393
|
)
|
||||||
|
Senior notes issued
|
—
|
|
|
—
|
|
|
1,606
|
|
|
—
|
|
|
—
|
|
|
1,606
|
|
||||||
|
Proceeds from issuance of other debt
|
—
|
|
|
—
|
|
|
400
|
|
|
4
|
|
|
—
|
|
|
404
|
|
||||||
|
Debt issuance costs
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
||||||
|
Repayments of debt
|
(300
|
)
|
|
—
|
|
|
(1,026
|
)
|
|
(500
|
)
|
|
—
|
|
|
(1,826
|
)
|
||||||
|
Repurchase of shares
|
(38
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
||||||
|
Proceeds from issuance of shares
|
28
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28
|
|
||||||
|
Dividends paid
|
(67
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
1
|
|
|
(67
|
)
|
||||||
|
Cash paid for employee taxes on withholding shares
|
—
|
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
(9
|
)
|
||||||
|
Acquisitions of and dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|
(15
|
)
|
||||||
|
Proceeds from intercompany financing activities
|
—
|
|
|
4,803
|
|
|
—
|
|
|
3,857
|
|
|
(8,660
|
)
|
|
—
|
|
||||||
|
Repayments of intercompany financing activities
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
—
|
|
|
12
|
|
|
—
|
|
||||||
|
Net cash (used in)/from financing activities
|
$
|
(377
|
)
|
|
$
|
4,803
|
|
|
$
|
561
|
|
|
$
|
3,336
|
|
|
$
|
(8,647
|
)
|
|
$
|
(324
|
)
|
|
(DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS
|
(3
|
)
|
|
61
|
|
|
—
|
|
|
362
|
|
|
—
|
|
|
420
|
|
||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
||||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
3
|
|
|
2
|
|
|
—
|
|
|
527
|
|
|
—
|
|
|
532
|
|
||||||
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
—
|
|
|
$
|
63
|
|
|
$
|
—
|
|
|
$
|
886
|
|
|
$
|
—
|
|
|
$
|
949
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
|
($ in millions, except per share data)
|
||||||||||||||||||||||||||
|
Total revenues
|
$
|
1,953
|
|
|
100
|
%
|
|
$
|
1,949
|
|
|
100
|
%
|
|
$
|
4,272
|
|
|
100
|
%
|
|
$
|
4,183
|
|
|
100
|
%
|
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Salaries and benefits
|
1,148
|
|
|
59
|
%
|
|
1,201
|
|
|
62
|
%
|
|
2,339
|
|
|
55
|
%
|
|
2,397
|
|
|
57
|
%
|
||||
|
Other operating expenses
|
391
|
|
|
20
|
%
|
|
373
|
|
|
19
|
%
|
|
792
|
|
|
19
|
%
|
|
804
|
|
|
19
|
%
|
||||
|
Depreciation
|
51
|
|
|
3
|
%
|
|
44
|
|
|
2
|
%
|
|
97
|
|
|
2
|
%
|
|
87
|
|
|
2
|
%
|
||||
|
Amortization
|
149
|
|
|
8
|
%
|
|
125
|
|
|
6
|
%
|
|
300
|
|
|
7
|
%
|
|
286
|
|
|
7
|
%
|
||||
|
Restructuring costs
|
27
|
|
|
1
|
%
|
|
41
|
|
|
2
|
%
|
|
54
|
|
|
1
|
%
|
|
66
|
|
|
2
|
%
|
||||
|
Integration expenses
|
63
|
|
|
3
|
%
|
|
29
|
|
|
1
|
%
|
|
103
|
|
|
2
|
%
|
|
81
|
|
|
2
|
%
|
||||
|
Total costs of providing services
|
1,829
|
|
|
|
|
|
1,813
|
|
|
|
|
|
3,685
|
|
|
|
|
3,721
|
|
|
|
||||||
|
Income from operations
|
124
|
|
|
6
|
%
|
|
136
|
|
|
7
|
%
|
|
587
|
|
|
14
|
%
|
|
462
|
|
|
11
|
%
|
||||
|
Interest expense
|
46
|
|
|
2
|
%
|
|
47
|
|
|
2
|
%
|
|
92
|
|
|
2
|
%
|
|
93
|
|
|
2
|
%
|
||||
|
Other expense/(income), net
|
30
|
|
|
2
|
%
|
|
(6
|
)
|
|
—
|
%
|
|
50
|
|
|
1
|
%
|
|
12
|
|
|
—
|
%
|
||||
|
Provision for income taxes
|
8
|
|
|
—
|
%
|
|
19
|
|
|
1
|
%
|
|
54
|
|
|
1
|
%
|
|
37
|
|
|
1
|
%
|
||||
|
Interest in earnings of associates, net of tax
|
1
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
2
|
|
|
—
|
%
|
|
1
|
|
|
—
|
%
|
||||
|
Income attributable to non-controlling interests
|
(8
|
)
|
|
—
|
%
|
|
(4
|
)
|
|
—
|
%
|
|
(16
|
)
|
|
—
|
%
|
|
(11
|
)
|
|
—
|
%
|
||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
33
|
|
|
2
|
%
|
|
$
|
72
|
|
|
4
|
%
|
|
$
|
377
|
|
|
9
|
%
|
|
$
|
310
|
|
|
7
|
%
|
|
Diluted earnings per share
|
$
|
0.24
|
|
|
|
|
$
|
0.51
|
|
|
|
|
$
|
2.75
|
|
|
|
|
$
|
2.25
|
|
|
|
||||
|
|
Revenues
|
|
Expenses
(i)
|
||
|
U.S. dollars
|
55
|
%
|
|
51
|
%
|
|
Pounds sterling
|
13
|
%
|
|
18
|
%
|
|
Euro
|
16
|
%
|
|
13
|
%
|
|
Other currencies
|
16
|
%
|
|
18
|
%
|
|
i.
|
These percentages exclude certain expenses for significant items which will not be settled in cash, or which we believe to be items that are not core to our current or future operations. These items include Merger-related amortization of intangible assets, restructuring costs, and integration expenses.
|
|
|
|
|
|
|
|
Components of Revenue Change
(i)
|
||||||||||||
|
|
|
Three Months Ended June 30,
|
|
As Reported Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||||
|
|
|
2017
|
|
2016
|
|
|
|
|
|
|||||||||
|
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commissions and fees
|
|
$
|
718
|
|
|
$
|
731
|
|
|
(2)%
|
|
(2)%
|
|
1%
|
|
—%
|
|
—%
|
|
Interest and other income
|
|
11
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total segment revenues
|
|
$
|
729
|
|
|
$
|
736
|
|
|
|
|
|
|
|
|
|
|
|
|
i.
|
Components of revenue change may not add due to rounding.
|
|
|
|
|
|
|
|
Components of Revenue Change
|
||||||||||||
|
|
|
Six Months Ended June 30,
|
|
As Reported Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||||
|
|
|
2017
|
|
2016
|
|
|
|
|
|
|||||||||
|
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commissions and fees
|
|
$
|
1,669
|
|
|
$
|
1,657
|
|
|
1%
|
|
(2)%
|
|
3%
|
|
—%
|
|
3%
|
|
Interest and other income
|
|
15
|
|
|
9
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total segment revenues
|
|
$
|
1,684
|
|
|
$
|
1,666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components of Revenue Change
(i)
|
||||||||||||
|
|
|
Three Months Ended June 30,
|
|
As Reported Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||||
|
|
|
2017
|
|
2016
|
|
|
|
|
|
|||||||||
|
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commissions and fees
|
|
$
|
624
|
|
|
$
|
627
|
|
|
—%
|
|
(2)%
|
|
1%
|
|
—%
|
|
1%
|
|
Interest and other income
|
|
6
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total segment revenues
|
|
$
|
630
|
|
|
$
|
633
|
|
|
|
|
|
|
|
|
|
|
|
|
i.
|
Components of revenue change may not add due to rounding.
|
|
|
|
|
|
|
|
Components of Revenue Change
(i)
|
||||||||||||
|
|
|
Six Months Ended June 30,
|
|
As Reported Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||||
|
|
|
2017
|
|
2016
|
|
|
|
|
|
|||||||||
|
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commissions and fees
|
|
$
|
1,274
|
|
|
$
|
1,268
|
|
|
1%
|
|
(2)%
|
|
2%
|
|
—%
|
|
2%
|
|
Interest and other income
|
|
11
|
|
|
12
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total segment revenues
|
|
$
|
1,285
|
|
|
$
|
1,280
|
|
|
|
|
|
|
|
|
|
|
|
|
i.
|
Components of revenue change may not add due to rounding.
|
|
|
|
|
|
|
|
Components of Revenue Change
|
||||||||||||
|
|
|
Three Months Ended June 30,
|
|
As Reported Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||||
|
|
|
2017
|
|
2016
|
|
|
|
|
|
|||||||||
|
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commissions and fees
|
|
$
|
383
|
|
|
$
|
380
|
|
|
—%
|
|
(3)%
|
|
3%
|
|
—%
|
|
3%
|
|
Interest and other income
|
|
6
|
|
|
44
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total segment revenues
|
|
$
|
389
|
|
|
$
|
424
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components of Revenue Change
|
||||||||||||
|
|
|
Six Months Ended June 30,
|
|
As Reported Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||||
|
|
|
2017
|
|
2016
|
|
|
|
|
|
|||||||||
|
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commissions and fees
|
|
$
|
885
|
|
|
$
|
878
|
|
|
1%
|
|
(3)%
|
|
4%
|
|
—%
|
|
4%
|
|
Interest and other income
|
|
11
|
|
|
48
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total segment revenues
|
|
$
|
896
|
|
|
$
|
926
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components of Revenue Change
|
||||||||||||
|
|
|
Three Months Ended June 30,
|
|
As Reported Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||||
|
|
|
2017
|
|
2016
|
|
|
|
|
|
|||||||||
|
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commissions and fees
|
|
$
|
178
|
|
|
$
|
154
|
|
|
15%
|
|
—%
|
|
15%
|
|
—%
|
|
15%
|
|
Interest and other income
|
|
—
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total segment revenues
|
|
$
|
178
|
|
|
$
|
155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components of Revenue Change
|
||||||||||||
|
|
|
Six Months Ended June 30,
|
|
As Reported Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||||
|
|
|
2017
|
|
2016
|
|
|
|
|
|
|||||||||
|
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commissions and fees
|
|
$
|
357
|
|
|
$
|
317
|
|
|
13%
|
|
—%
|
|
13%
|
|
—%
|
|
13%
|
|
Interest and other income
|
|
—
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total segment revenues
|
|
$
|
357
|
|
|
$
|
318
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
(in millions)
|
||||||
|
Net cash from/(used in):
|
|
|
|
||||
|
Operating activities
|
$
|
319
|
|
|
$
|
436
|
|
|
Investing activities
|
(155
|
)
|
|
308
|
|
||
|
Financing activities
|
(196
|
)
|
|
(324
|
)
|
||
|
(DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS
|
(32
|
)
|
|
420
|
|
||
|
Effect of exchange rate changes on cash and cash equivalents
|
14
|
|
|
(3
|
)
|
||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
870
|
|
|
532
|
|
||
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
852
|
|
|
$
|
949
|
|
|
|
June 30,
2017 |
|
December 31, 2016
|
||||
|
|
($ in millions)
|
||||||
|
Long-term debt
|
$
|
4,097
|
|
|
$
|
3,357
|
|
|
Short-term debt and current portion of long-term debt
|
85
|
|
|
508
|
|
||
|
Total debt
|
$
|
4,182
|
|
|
$
|
3,865
|
|
|
|
|
|
|
||||
|
Total Willis Towers Watson shareholders’ equity
|
$
|
10,263
|
|
|
$
|
10,065
|
|
|
|
|
|
|
||||
|
Capitalization ratio
|
29.0
|
%
|
|
27.7
|
%
|
||
|
|
Three Months Ended June 30, 2017
|
|
Six Months Ended June 30, 2017
|
||
|
Shares repurchased
|
1,001,248
|
|
|
2,237,837
|
|
|
Average price per share
|
$139.51
|
|
$132.18
|
||
|
Aggregate repurchase cost (excluding broker costs)
|
$140 million
|
|
$296 million
|
||
|
Most Directly Comparable U.S. GAAP Measure
|
Non-GAAP Measure
|
|
Total revenues
|
Adjusted revenues
|
|
As reported change
|
Constant currency change
|
|
As reported change
|
Organic change
|
|
Income from operations
|
Adjusted operating income
|
|
Net income
|
Adjusted EBITDA
|
|
Net income attributable to Willis Towers Watson
|
Adjusted net income
|
|
Diluted earnings per share
|
Adjusted diluted earnings per share
|
|
Income from operations before income taxes and interest in earnings of associates
|
Adjusted income before taxes
|
|
Provision for income taxes/U.S. GAAP tax rate
|
Adjusted income taxes/tax rate
|
|
Net cash from operating activities
|
Free cash flow
|
|
•
|
Restructuring costs and integration expenses - Management believes it is appropriate to adjust for restructuring costs and integration expenses when they relate to a specific significant program with a defined set of activities and costs that are not expected to continue beyond a defined period of time. We believe the adjustment is necessary to present how the Company is performing, both now and in the future when these programs will have concluded.
|
|
•
|
Fair value adjustment to deferred revenue - Adjustment in 2016 to normalize for the deferred revenue written down as part of the purchase accounting for the Merger.
|
|
•
|
Gains and losses on disposals of operations - Adjustment to remove the results of disposed operations.
|
|
•
|
Provision for Stanford litigation - The 2016 provision for the Stanford litigation matter, which we consider to be a non-ordinary course litigation matter.
|
|
•
|
Venezuelan currency devaluation - Foreign exchange losses incurred as a consequence of the Venezuelan government’s enforced changes to exchange rate mechanisms.
|
|
•
|
Tax effects of internal reorganization - Relates to the U.S. income tax expense resulting from the completion of an internal reorganization of the ownership of certain businesses that reduced the investments held by our U.S.-controlled subsidiaries.
|
|
•
|
Constant currency change -
Represents
the year over year change in revenues excluding the impact of foreign currency fluctuations. To calculate this impact, the prior year local currency results are first translated using the current year monthly average exchange rates. The change is calculated by comparing the prior year revenues, translated at the current year monthly average exchange rates, to the current year as reported revenues, for the same period. We believe constant currency measures provide useful information to investors because they provide transparency to performance by excluding the effect that foreign currency exchange rate fluctuations have on period-over-period comparability given volatility in foreign currency exchange markets.
|
|
•
|
Organic change -
The
organic presentation excludes both the impact of fluctuations in foreign currency exchange rates, as described above, as well as the period-over-period impact of acquisitions and divestitures. We believe that excluding transaction-related items from our U.S. GAAP financial measures provides useful supplemental information to our investors, and it is important in illustrating what our core operating results would have been had we not incurred these transaction-related items, since the nature, size and number of these transaction-related items can vary from period to period.
|
|
|
|
|
|
|
|
Components of Revenue Change
|
||||||||||||
|
|
|
Three Months Ended June 30,
|
|
Reported Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||||
|
|
|
2017
|
|
2016
|
|
|
|
|
|
|||||||||
|
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total revenues
|
|
$
|
1,953
|
|
|
$
|
1,949
|
|
|
—%
|
|
(2)%
|
|
2%
|
|
—%
|
|
2%
|
|
Fair value adjustment for deferred revenue
|
|
—
|
|
|
26
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Adjusted revenues
|
|
$
|
1,953
|
|
|
$
|
1,975
|
|
|
(1)%
|
|
(2)%
|
|
1%
|
|
—%
|
|
1%
|
|
|
|
|
|
|
|
Components of Revenue Change
|
||||||||||||
|
|
|
Six Months Ended June 30,
|
|
Reported Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||||
|
|
|
2017
|
|
2016
|
|
|
|
|
|
|||||||||
|
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total revenues
|
|
$
|
4,272
|
|
|
$
|
4,183
|
|
|
2%
|
|
(2)%
|
|
4%
|
|
—%
|
|
4%
|
|
Fair value adjustment for deferred revenue
|
|
—
|
|
|
58
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Adjusted revenues
|
|
$
|
4,272
|
|
|
$
|
4,241
|
|
|
1%
|
|
(2)%
|
|
3%
|
|
—%
|
|
3%
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Income from operations
|
$
|
124
|
|
|
$
|
136
|
|
|
$
|
587
|
|
|
$
|
462
|
|
|
Adjusted for certain items:
|
|
|
|
|
|
|
|
||||||||
|
Amortization
|
149
|
|
|
125
|
|
|
300
|
|
|
286
|
|
||||
|
Restructuring costs
|
27
|
|
|
41
|
|
|
54
|
|
|
66
|
|
||||
|
Integration expenses
|
63
|
|
|
29
|
|
|
103
|
|
|
81
|
|
||||
|
Provision for the Stanford litigation
|
—
|
|
|
—
|
|
|
—
|
|
|
50
|
|
||||
|
Fair value adjustment for deferred revenue
|
—
|
|
|
26
|
|
|
—
|
|
|
58
|
|
||||
|
Adjusted operating income
|
$
|
363
|
|
|
$
|
357
|
|
|
$
|
1,044
|
|
|
$
|
1,003
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
NET INCOME
|
$
|
41
|
|
|
$
|
76
|
|
|
$
|
393
|
|
|
$
|
321
|
|
|
Provision for income taxes
|
8
|
|
|
19
|
|
|
54
|
|
|
37
|
|
||||
|
Interest expense
|
46
|
|
|
47
|
|
|
92
|
|
|
93
|
|
||||
|
Depreciation
|
51
|
|
|
44
|
|
|
97
|
|
|
87
|
|
||||
|
Amortization
|
149
|
|
|
125
|
|
|
300
|
|
|
286
|
|
||||
|
Restructuring costs
|
27
|
|
|
41
|
|
|
54
|
|
|
66
|
|
||||
|
Integration expenses
|
63
|
|
|
29
|
|
|
103
|
|
|
81
|
|
||||
|
Provision for the Stanford litigation
|
—
|
|
|
—
|
|
|
—
|
|
|
50
|
|
||||
|
Fair value adjustment for deferred revenue
|
—
|
|
|
26
|
|
|
—
|
|
|
58
|
|
||||
|
Gain on disposal of operations
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(2
|
)
|
||||
|
Venezuela currency devaluation
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
||||
|
Adjusted EBITDA
|
$
|
387
|
|
|
$
|
406
|
|
|
$
|
1,095
|
|
|
$
|
1,077
|
|
|
|
Three Months Ended June 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
($ in millions)
|
||||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
33
|
|
|
$
|
72
|
|
|
Adjusted for certain items:
|
|
|
|
||||
|
Amortization
|
149
|
|
|
125
|
|
||
|
Restructuring costs
|
27
|
|
|
41
|
|
||
|
Integration expenses
|
63
|
|
|
29
|
|
||
|
Fair value adjustment for deferred revenue
|
—
|
|
|
26
|
|
||
|
Gain on disposal of operations
|
—
|
|
|
(1
|
)
|
||
|
Venezuela currency devaluation
|
2
|
|
|
—
|
|
||
|
Tax effect on certain items listed above
(i)
|
(76
|
)
|
|
(59
|
)
|
||
|
Adjusted net income
|
$
|
198
|
|
|
$
|
233
|
|
|
|
|
|
|
||||
|
Weighted average shares of common stock — diluted
|
137
|
|
|
140
|
|
||
|
|
|
|
|
||||
|
Diluted earnings per share
|
$
|
0.24
|
|
|
$
|
0.51
|
|
|
Adjusted for certain items:
|
|
|
|
||||
|
Amortization
|
1.09
|
|
|
0.89
|
|
||
|
Restructuring costs
|
0.20
|
|
|
0.29
|
|
||
|
Integration expenses
|
0.46
|
|
|
0.21
|
|
||
|
Fair value adjustment for deferred revenue
|
—
|
|
|
0.19
|
|
||
|
Gain on disposal of operations
|
—
|
|
|
(0.01
|
)
|
||
|
Venezuela currency devaluation
|
0.02
|
|
|
—
|
|
||
|
Tax effect on certain items listed above
(i)
|
(0.56
|
)
|
|
(0.42
|
)
|
||
|
Adjusted diluted earnings per share
|
$
|
1.45
|
|
|
$
|
1.66
|
|
|
i.
|
The tax effect was calculated using an effective tax rate for each item.
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
($ in millions)
|
||||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
377
|
|
|
$
|
310
|
|
|
Adjusted for certain items:
|
|
|
|
||||
|
Amortization
|
300
|
|
|
286
|
|
||
|
Restructuring costs
|
54
|
|
|
66
|
|
||
|
Integration expenses
|
103
|
|
|
81
|
|
||
|
Provision for the Stanford litigation
|
—
|
|
|
50
|
|
||
|
Fair value adjustment for deferred revenue
|
—
|
|
|
58
|
|
||
|
Gain on disposal of operations
|
—
|
|
|
(2
|
)
|
||
|
Venezuela currency devaluation
|
2
|
|
|
—
|
|
||
|
Tax effect on certain items listed above
(i)
|
(145
|
)
|
|
(153
|
)
|
||
|
Tax effects of internal reorganization
|
19
|
|
|
—
|
|
||
|
Adjusted net income
|
$
|
710
|
|
|
$
|
696
|
|
|
|
|
|
|
||||
|
Weighted average shares of common stock — diluted
|
137
|
|
|
138
|
|
||
|
|
|
|
|
||||
|
Diluted earnings per share
|
$
|
2.75
|
|
|
$
|
2.25
|
|
|
Adjusted for certain items:
|
|
|
|
||||
|
Amortization
|
2.19
|
|
|
2.07
|
|
||
|
Restructuring costs
|
0.39
|
|
|
0.48
|
|
||
|
Integration expenses
|
0.75
|
|
|
0.59
|
|
||
|
Provision for the Stanford litigation
|
—
|
|
|
0.36
|
|
||
|
Fair value adjustment for deferred revenue
|
—
|
|
|
0.42
|
|
||
|
Gain on disposal of operations
|
—
|
|
|
(0.02
|
)
|
||
|
Venezuela currency devaluation
|
0.02
|
|
|
—
|
|
||
|
Tax effect on certain items listed above
(i)
|
(1.06
|
)
|
|
(1.11
|
)
|
||
|
Tax effects of internal reorganization
|
0.14
|
|
|
—
|
|
||
|
Adjusted diluted earnings per share
|
$
|
5.18
|
|
|
$
|
5.04
|
|
|
i.
|
The tax effect was calculated using an effective tax rate for each item.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
($ in millions)
|
||||||||||||||
|
INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
$
|
48
|
|
|
$
|
95
|
|
|
$
|
445
|
|
|
$
|
357
|
|
|
Adjusted for certain items:
|
|
|
|
|
|
|
|
||||||||
|
Amortization
|
149
|
|
|
125
|
|
|
300
|
|
|
286
|
|
||||
|
Restructuring costs
|
27
|
|
|
41
|
|
|
54
|
|
|
66
|
|
||||
|
Integration expenses
|
63
|
|
|
29
|
|
|
103
|
|
|
81
|
|
||||
|
Provision for the Stanford litigation
|
—
|
|
|
—
|
|
|
—
|
|
|
50
|
|
||||
|
Fair value adjustment for deferred revenue
|
—
|
|
|
26
|
|
|
—
|
|
|
58
|
|
||||
|
Gain on disposal of operations
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(2
|
)
|
||||
|
Venezuela currency devaluation
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
||||
|
Adjusted income before taxes
|
$
|
289
|
|
|
$
|
315
|
|
|
$
|
904
|
|
|
$
|
896
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Provision for income taxes
|
$
|
8
|
|
|
$
|
19
|
|
|
$
|
54
|
|
|
$
|
37
|
|
|
Tax effect on certain items listed above
(i)
|
76
|
|
|
59
|
|
|
145
|
|
|
153
|
|
||||
|
Tax effects of internal reorganization
|
—
|
|
|
—
|
|
|
(19
|
)
|
|
—
|
|
||||
|
Adjusted income taxes
|
$
|
84
|
|
|
$
|
78
|
|
|
$
|
180
|
|
|
$
|
190
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
U.S. GAAP tax rate
|
16.8
|
%
|
|
20.6
|
%
|
|
12.1
|
%
|
|
10.4
|
%
|
||||
|
Adjusted income tax rate
|
29.1
|
%
|
|
25.1
|
%
|
|
20.0
|
%
|
|
21.2
|
%
|
||||
|
i.
|
The tax effect was calculated using an effective tax rate for each item.
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2017
|
|
2016
(i)
|
||||
|
|
(in millions)
|
||||||
|
Cash flows from operating activities
|
$
|
319
|
|
|
$
|
436
|
|
|
Less: Additions to fixed assets and software for internal use
|
(119
|
)
|
|
(92
|
)
|
||
|
Free cash flow
|
$
|
200
|
|
|
$
|
344
|
|
|
i.
|
As a result of the adoption of ASU 2016-09, cash flows from operating activities for the
six months ended June 30, 2016
increased by
$9 million
, increasing free cash flow by the same amount. See Part I, Item 1. Note 2 - Basis of Presentation and Recent Accounting Pronouncements of this Form 10-Q report for a further discussion of this change.
|
|
Period
|
Total number of shares purchased
|
|
Average price paid per share
|
|
Total number of shares purchased as part of publicly announced plans or programs
|
|
Maximum number of shares that may yet be purchased under the plans or programs
|
|||||
|
April 1, 2017 through April 30, 2017
|
294,166
|
|
|
$
|
129.17
|
|
|
294,166
|
|
|
6,463,373
|
|
|
May 1, 2017 through May 31, 2017
|
258,703
|
|
|
$
|
138.88
|
|
|
258,703
|
|
|
6,204,670
|
|
|
June 1, 2017 through June 30, 2017
|
448,379
|
|
|
$
|
146.65
|
|
|
448,379
|
|
|
5,756,291
|
|
|
|
1,001,248
|
|
|
$
|
139.51
|
|
|
1,001,248
|
|
|
|
|
|
Exhibit
Number
|
|
Description of Exhibit
|
|
3.1
|
|
Amended and Restated Memorandum and Articles of Association of Willis Towers Watson Public Limited Company (incorporated by reference to Exhibit 3.1 to the Form 8-K filed by the Company on June 15, 2017)
|
|
4.1
|
|
Indenture, dated as of May 16, 2017, among Willis North America Inc., as issuer, Willis Towers Watson Public Limited Company, Willis Towers Watson Sub Holdings Unlimited Company, Willis Netherlands Holdings B.V., Willis Investment UK Holdings Limited, TA I Limited, WTW Bermuda Holdings Ltd., Trinity Acquisition plc and Willis Group Limited, as guarantors, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.1 to the Form 8-K filed by the Company on May 16, 2017)
|
|
4.2
|
|
Supplemental Indenture, dated as of May 16, 2017, among Willis North America Inc., as issuer, Willis Towers Watson Public Limited Company, Willis Towers Watson Sub Holdings Unlimited Company, Willis Netherlands Holdings B.V., Willis Investment UK Holdings Limited, TA I Limited, WTW Bermuda Holdings Ltd., Trinity Acquisition plc and Willis Group Limited, as guarantors, and Wells Fargo Bank, National Association, as trustee (incorporated by reference to Exhibit 4.2 to the Form 8-K filed by the Company on May 16, 2017)
|
|
10.1
|
|
Amendment No. 3, dated as of April 28, 2017, to the Term Loan Credit Agreement dated as of November 20, 2015, among Towers Watson Delaware Inc., as borrower, each lender from time to time party thereto, and Bank of America, N.A., as administrative agent (incorporated by reference to Exhibit 10.4 to the Form 10-Q filed by the Company on May 9, 2017)
|
|
10.2
|
|
Willis Towers Watson Public Limited Company Compensation Policy and Share Ownership Guidelines for Non-Employee Directors (as amended in May 2017)†*
|
|
10.3
|
|
Willis Towers Watson Non-Qualified Stable Value Excess Plan for U.S. Employees†*
|
|
10.4
|
|
Letter Agreement, dated June 7, 2017, by and between the Company and Nicolas Aubert†*
|
|
31.1
|
|
Certification of the Registrant’s Chief Executive Officer, John J. Haley, pursuant to Rule 13a-14 of the Securities Exchange Act of 1934.*
|
|
31.2
|
|
Certification of the Registrant’s Chief Financial Officer, Roger F. Millay, pursuant to Rule 13a-14 of the Securities Exchange Act of 1934.*
|
|
32.1
|
|
Certification of the Registrant’s Chief Executive Officer, John J. Haley, and Chief Financial Officer, Roger F. Millay, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*
|
|
101.INS
|
|
XBRL Instance Document*
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document*
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document*
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document*
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document*
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document*
|
|
Willis Towers Watson Public Limited Company
|
|
|
||
|
(Registrant)
|
|
|
||
|
|
|
|
||
|
/s/ John J. Haley
|
|
August 7, 2017
|
||
|
Name:
|
|
John J. Haley
|
|
Date
|
|
Title:
|
|
Chief Executive Officer
|
|
|
|
|
|
|
|
|
|
/s/ Roger F. Millay
|
|
August 7, 2017
|
||
|
Name:
|
|
Roger F. Millay
|
|
Date
|
|
Title:
|
|
Chief Financial Officer
|
|
|
|
|
|
|
|
|
|
/s/ Susan D. Davies
|
|
August 7, 2017
|
||
|
Name:
|
|
Susan D. Davies
|
|
Date
|
|
Title:
|
|
Principal Accounting Officer and Controller
|
|
|
|
1.
|
Definitions.
|
|
a.
|
“Non-Employee Director.”
For purposes of this Policy, “Non-Employee Director” means a member of the Board who is not an employee of the Company or any of its subsidiaries or affiliates.
|
|
b.
|
“Term of Service” or “Term” with Respect to Non-Employee Directors.
For purposes of this Policy, “term of service” or “term” with respect to a Non-Employee Director means the period of time from his or her annual election at the Annual General Meeting of Shareholders (AGM) until the next AGM.
|
|
c.
|
“Term of Service” or “Term” with Respect to Chairman of the Board and Committee Chairs.
For purposes of this Policy, “term of service” or “term” with respect to the Chairman of the Board and/or a Committee Chair shall commence on his or her appointment by the Board to such position and end on the date of reappointment if the Non-Employee Director is reappointed.
|
|
2.
|
Term Cash Fees (retroactive to April 1, 2017)
|
|
a.
|
Non-Employee Director Fees
. For each term of service as a Non-Employee Director, a cash fee of $125,000 shall be paid to each Non-Employee Director.
|
|
b.
|
Chairman/Committee Premium Fees
. The additional fees set forth below shall be paid to a Non-Employee Director for each term of service that he or she serves in the following capacity:
|
|
i.
|
Chairman of the Board:
|
$100,000
|
|
|
provided, however, that the Chairman may elect to receive such fee 100% in equity on the same terms and conditions as the equity granted under Section 3 below.
|
|
|
|
|
|
|
ii.
|
Chairman of the Audit & Risk Committee:
|
$10,000
|
|
|
|
|
|
iii.
|
Chairman of the Compensation Committee:
|
$7,500
|
|
|
|
|
|
iv.
|
Chairman of the Corporate Governance & Nominating Committee:
|
$7,000
|
|
|
|
|
|
v.
|
Member of the Audit & Risk Committee:
|
$15,000
|
|
|
|
|
|
vi.
|
Member of the Compensation Committee:
|
$12,500
|
|
|
|
|
|
vii.
|
Member of the Corporate Governance & Nominating Committee:
|
$8,000
|
|
c.
|
If the Chairman elects to receive his/her fee for the upcoming term set forth under Section 2(b)(i) 100% in equity, such election shall be made in writing and sent to the Company Secretary, substantially in the form attached as
Exhibit A
. The election must be made during an “open window” (as defined by the Company’s Insider Trading Policy), when the Chairman does not possess any material non-public information, and by December 31st of the calendar year immediately preceding the calendar year during which any portion of the cash fees were scheduled to be paid. If no election is made by the Chairman, he or she will receive the $100,000 fee in cash.
|
|
d.
|
Vesting; Accelerated Vesting
. Cash fees shall vest and be payable in four equal quarterly installments at the end of each calendar quarter;
provided
,
however
, if any Non-Employee Director is appointed, in accordance with applicable law and the Company’s memorandum and articles of association and other corporate governance documents, to fill a vacancy after an AGM or if the Chairman of the Board, Chairman of a Committee or Member of the Board Audit and Risk Committee is appointed in the middle of a term, then, in the discretion of the Compensation Committee, such director may be entitled to a prorated portion of the cash fees based on the portion of a calendar quarter during which the Non-Employee Director served in the relevant position.
Notwithstanding the foregoing, if a Non-Employee Director ceases to serve through one or more quarterly vesting dates due to death, disability, removal, resignation or retirement, the Compensation Committee shall have the discretion to accelerate the vesting of all or a portion of the cash fees as of the date of such cessation of service. Otherwise, the unvested cash fees in respect of the remainder of the relevant term shall be forfeited.
|
|
e.
|
Multiple Roles
. If a Non-Employee Director serves in more than one of the roles noted in Section 2(b), he or she shall be entitled to receive compensation for each role.
|
|
3.
|
Annual Equity Grant.
|
|
a.
|
Non-Employee Directors
. Each Non-Employee Director who is elected at the Company’s AGM shall, in addition to the cash fees referred to in Section 2, be granted a time-based equity award covering a number of ordinary shares having an approximate aggregate value of $150,000,
provided
,
however
, that if any Non-Employee Director is appointed, in accordance with applicable law and the Company’s memorandum and articles of association and other corporate governance documents, to fill a vacancy after an AGM, then in the discretion of the Compensation Committee, such director shall be entitled to receive a prorated equity award on such terms and conditions, including a grant date, approved by the Compensation Committee. The equity award shall be calculated based on the closing price of the Company’s ordinary shares on the date of the grant as reported on NASDAQ and rounded down to the nearest whole ordinary share. The terms of the equity grant shall be as set forth in this Section 3.
|
|
b.
|
Chairman of the Board
. In addition to the equity award set forth in Section 3(a), in consideration for the services performed in his capacity as the Chairman of the Board, the Chairman shall be granted, at the same time and on the same terms and conditions as the equity granted under Section 3(a) above, an equity award covering a number of ordinary shares having an approximate aggregate value of $100,000,
provided
,
however
, that if any Chairman is appointed in the middle of the term, then, in the discretion of the Compensation Committee, such director may be entitled to receive a prorated equity award on such terms and conditions, including a grant date, approved by the Compensation Committee.
|
|
c.
|
Form of Equity Award
. The equity award shall be made in the form of restricted share units (RSUs),
provided
,
however
, that it may be made in the form of time-based options upon notification by management to the Compensation Committee of the lack of RSU availability under the 2012 Plan (defined below).
|
|
d.
|
Grant Date
. The equity granted pursuant to Sections 3(a) and 3(b) shall be granted on March 3rd, May 13th, August 13th, November 13th, or December 1st (or if the applicable grant date is not a trading day, the next trading day) on the date most closely following the AGM.
|
|
e.
|
Vesting; Accelerated Vesting
. The equity granted under this Section 3 shall vest 100% in full on the one-year anniversary date of the grant date,
provided
,
however
, that equity granted by the Compensation Committee to a Non-Employee Director appointed to the Company after an AGM or to a Chairman appointed in the middle of the term, may vest at such time as determined by the Compensation Committee as long as that Non-Employee Director or Chairman of the Board continues to serve in such capacity through the vesting date. Notwithstanding the foregoing, if a Non-Employee Director
|
|
f.
|
Change in Control
. The Compensation Committee shall have the discretion to accelerate the vesting of the equity granted under this Section 3 or take other steps specified in the 2012 Plan in the event of a change of control (as defined in the 2012 Plan).
|
|
g.
|
Dividend Equivalents
. There will be no dividend equivalents on the RSUs granted under Section 3.
|
|
h.
|
The Plan
. The equity granted under this Policy shall be made in accordance with the Willis Towers Watson Public Limited Company 2012 Equity Incentive Plan or any successor plan thereto (the “2012 Plan”). All applicable terms of the 2012 Plan apply to this Policy as if fully set forth herein except to the extent such other provisions are inconsistent with this Policy, and all grants of equity hereby are subject in all respect to the terms of the 2012 Plan.
|
|
i.
|
Nominal Value
. The ordinary shares to be issued upon vesting of the equity granted under this Section 3 must be fully paid up in accordance with the requirements of applicable law and the Company’s memorandum and articles of association and other corporate governance documents by payment of the nominal value per ordinary share. The Compensation Committee shall ensure that payment of the nominal value for any such ordinary shares is received by the Company on behalf of the Non-Employee Director in accordance with the foregoing requirements.
|
|
j.
|
Written Grant Agreement
. The award of equity under this Policy shall be made solely by and subject to the terms set forth in a written agreement in a form duly executed by an executive officer of the Company, provided, however, that to the extent that the terms of this Policy are inconsistent with any such written agreement, the terms of this Policy shall prevail.
|
|
4.
|
Share Ownership Guidelines
|
|
a.
|
Non-Employee Directors are required to accumulate shares at least equal to five times the annual cash retainer (i.e., $625,000), valued based on the average daily share price over the last 30 business days of the Company’s fiscal year. Each Non-Employee Director has eight years from the date of appointment to the legacy Willis Group Holdings Public Limited Company Board, the legacy Towers Watson & Co. Board or the Willis Towers Watson Public Limited Company Board, as applicable, to achieve compliance with such share ownership requirements. Until the ownership level is reached, Non-Employee Directors should not sell shares in excess of the amount needed to pay applicable taxes associated with the equity granted. Once a Non-
|
|
b.
|
In case of financial hardship, the ownership requirements may be waived until the hardship no longer applies or such appropriate time as the Compensation Committee shall determine.
|
|
c.
|
Ordinary shares, deferred shares, share equivalents, restricted share units and restricted shares all count toward satisfying the requirements. Stock options do not count toward satisfying the requirements.
|
|
d.
|
Directors are required to hold the number of shares needed to meet the ownership requirements until six months after directors leave Board service (other than to satisfy tax obligations on the vesting/distribution of existing equity awards). In the event a director has not acquired this threshold of Shares, he or she shall be prohibited from transferring any shares (other than to satisfy any tax obligations on the vesting/distribution of existing equity awards).
|
|
e.
|
Directors are permitted to sell or otherwise transfer any shares in excess of the ownership requirement subject to compliance with the Company’s Insider Trading Policy.
|
|
5.
|
Policy Subject to Amendment, Modification and Termination
. This Policy may be amended, modified or terminated by the Compensation Committee in the future at its sole discretion subject to compliance with applicable law and the Company’s memorandum and articles of association and other corporate governance documents,
provided, however
, that any amendment or modification to Sections 2(a), 2(b), 3(a), 3(b) and 4 shall require full Board approval. No Non-Employee Director shall have any rights under any equity granted under this Policy unless and until the equity is actually granted. Without limiting the generality of the foregoing, the Compensation Committee and the Board hereby expressly reserve the authority to terminate this Policy during any year.
|
|
6.
|
Effectiveness.
This Policy shall become effective upon adoption by the Board.
|
|
Willis Towers Watson Non-Qualified Stable Value Excess Plan
|
|
|
Table of Stable Value Benefit Reduction Factors
|
|
|
|
|
|
Age
|
Reduction Factor
|
|
|
|
|
65
|
1.00000
|
|
64
|
0.95000
|
|
63
|
0.90250
|
|
62
|
0.85738
|
|
61
|
0.81451
|
|
60
|
0.77378
|
|
59
|
0.73509
|
|
58
|
0.69834
|
|
57
|
0.66342
|
|
56
|
0.63025
|
|
55
|
0.59874
|
|
54
|
0.56880
|
|
53
|
0.54036
|
|
52
|
0.51334
|
|
51
|
0.48767
|
|
50
|
0.46329
|
|
49
|
0.44013
|
|
48
|
0.41812
|
|
47
|
0.39721
|
|
46
|
0.37735
|
|
45
|
0.35849
|
|
44
|
0.34056
|
|
43
|
0.32353
|
|
42
|
0.30736
|
|
41
|
0.29199
|
|
40
|
0.27739
|
|
39
|
0.26352
|
|
38
|
0.25034
|
|
37
|
0.23783
|
|
36
|
0.22594
|
|
35
|
0.21464
|
|
34
|
0.20391
|
|
33
|
0.19371
|
|
32
|
0.18403
|
|
31
|
0.17482
|
|
30
|
0.16608
|
|
29
|
0.15778
|
|
28
|
0.14989
|
|
27
|
0.14240
|
|
26
|
0.13528
|
|
25
|
0.12851
|
|
24
|
0.12209
|
|
23
|
0.11598
|
|
22
|
0.11018
|
|
21
|
0.10467
|
|
20
|
0.09944
|
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Willis Towers Watson Public Limited Company;
|
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules13a-15(f) and 15d-15(f)) for the registrant and have:
|
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and to the audit committee of the registrant’s board of directors (or persons performing the equivalent function):
|
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
Date: August 7, 2017
|
|
|
|
|
|
/s/ John J. Haley
|
|
|
John J. Haley
|
|
|
Chief Executive Officer
|
|
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Willis Towers Watson Public Limited Company;
|
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules13a-15(f) and 15d-15(f)) for the registrant and have:
|
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and to the audit committee of the registrant’s board of directors (or persons performing the equivalent function):
|
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
Date: August 7, 2017
|
|
|
|
|
|
/s/ Roger F. Millay
|
|
|
Roger F. Millay
|
|
|
Chief Financial Officer
|
|
|
•
|
The Quarterly Report of the Company on Form 10-Q for the period ended
June 30, 2017
, fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934; and
|
|
•
|
The information contained in such report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
Date: August 7, 2017
|
|
|
|
|
|
/s/ John J. Haley
|
|
|
John J. Haley
|
|
|
Chief Executive Officer
|
|
|
|
|
|
/s/ Roger F. Millay
|
|
|
Roger F. Millay
|
|
|
Chief Financial Officer
|
|