|
|
|
FORM 10-K
|
|
þ
|
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
|
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)
|
|
Title of each Class
Ordinary Shares, nominal value $0.000304635 per share
|
|
Name of each exchange on which registered
NASDAQ Global Select Market
|
|
|
|
Large accelerated filer
þ
|
Accelerated filer
o
|
Non-accelerated filer
o
|
Smaller reporting company
o
|
|
|
|
(Do not check if a smaller reporting company)
|
|
|
Emerging growth company
o
|
|
|
|
|
|
|
|
|
Page
|
|
|
|
|
|
PART I
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
‘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
|
|
|
|
|
|
‘Miller’
|
|
Miller Insurance Services LLP and its subsidiaries
|
|
|
Revenues
|
|
Long-Lived Assets
(i)
|
||||||||||||||||||||
|
|
(in millions)
|
|
(in millions)
|
||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2017
|
|
2016
|
|
2015
|
||||||||||||
|
Ireland
|
$
|
107
|
|
|
$
|
92
|
|
|
$
|
64
|
|
|
$
|
127
|
|
|
$
|
114
|
|
|
$
|
124
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
United States
|
3,821
|
|
|
3,395
|
|
|
1,597
|
|
|
9,988
|
|
|
11,400
|
|
|
1,759
|
|
||||||
|
United Kingdom
|
1,815
|
|
|
2,236
|
|
|
1,055
|
|
|
3,173
|
|
|
2,431
|
|
|
2,426
|
|
||||||
|
Rest of World
|
2,459
|
|
|
2,164
|
|
|
1,113
|
|
|
3,263
|
|
|
2,466
|
|
|
1,951
|
|
||||||
|
Total Foreign Countries
|
8,095
|
|
|
7,795
|
|
|
3,765
|
|
|
16,424
|
|
|
16,297
|
|
|
6,136
|
|
||||||
|
|
$
|
8,202
|
|
|
$
|
7,887
|
|
|
$
|
3,829
|
|
|
$
|
16,551
|
|
|
$
|
16,411
|
|
|
$
|
6,260
|
|
|
(i)
|
Long-Lived Assets do not include deferred tax assets.
|
|
•
|
Delivering a powerful client proposition with an integrated global platform. Our combined offerings provide comprehensive advice, analytics, specialty capabilities and solutions covering benefits, benefits delivery solutions, brokerage and advisory, risk and capital management, and talent and rewards;
|
|
•
|
Leveraging our combined distribution strength and global footprint to enhance market penetration and provide a platform for further innovation; and
|
|
•
|
Underpinning this growth through continuous operational improvement initiatives that help make us more effective and efficient and drive cost synergies. We do this by:
|
|
◦
|
continuing to modernize the way we run our business to better serve our clients, enabling the skills of our staff, and lowering our costs of doing business;
|
|
◦
|
making the necessary changes to our processes, our IT, our real estate and our workforce locations; and
|
|
◦
|
targeting and delivering identified, highly achievable cost savings as a direct consequence of the Merger.
|
|
|
Year ended December 31,
|
|||||||
|
|
2017
|
|
2016
(i)
|
|
2015
(i)
|
|||
|
Human Capital and Benefits
|
39
|
%
|
|
40
|
%
|
|
15
|
%
|
|
Corporate Risk and Broking
|
33
|
%
|
|
32
|
%
|
|
61
|
%
|
|
Investment, Risk and Reinsurance
|
19
|
%
|
|
20
|
%
|
|
24
|
%
|
|
Benefits Delivery and Administration
|
9
|
%
|
|
8
|
%
|
|
—
|
%
|
|
(i)
|
Beginning in 2017, we made certain changes that affect our segment results. These changes, which are detailed in the Current Report on Form 8-K filed with the SEC on April 7, 2017, include the realignment of certain businesses within our segments, as well as changes to certain allocation methodologies to better reflect the ongoing nature of our businesses. The prior period comparatives reflected in the tables above have been retrospectively adjusted to reflect our current segment presentation. See
Note 4
—
Segment Information
within Item 8 in this Annual Report on Form 10-K for a further discussion of these changes. The recast figures do not include pro forma segment revenues from Legacy Towers Watson for 2015. For 2015 pro forma segment information, see our Form 8-K filed with the SEC on July 14, 2016.
|
|
|
December 31, 2017
|
|
|
Human Capital and Benefits
|
12,800
|
|
|
Corporate Risk and Broking
|
14,600
|
|
|
Investment, Risk and Reinsurance
|
4,900
|
|
|
Benefits Delivery and Administration
|
3,200
|
|
|
Corporate and Other
|
7,900
|
|
|
Total Employees
|
43,400
|
|
|
John J. Haley
|
|
James F. McCann
|
|
Paul Thomas
|
|
Chief Executive Officer
|
|
Non-Executive Chairman of Willis Towers Watson, Executive Chairman of 1-800-Flowers.com
|
|
Former CEO of Reynolds Packaging Group
|
|
|
|
|
|
|
|
Anna C. Catalano
|
|
Brendan R. O’Neill
|
|
Wilhelm Zeller
|
|
Former Group Vice President, Marketing for BP plc
|
|
Former CEO of Imperial Chemical Industries PLC
|
|
Former CEO of Hannover Re Group
|
|
|
|
|
|
|
|
Victor F. Ganzi
|
|
Jaymin B. Patel
|
|
|
|
Former President & CEO of The Hearst Corporation
|
|
CEO of Brightstar Corp.
|
|
|
|
|
|
|
|
|
|
Wendy E. Lane
|
|
Linda D. Rabbitt
|
|
|
|
Chairman of Lane Holdings, Inc.
|
|
Founder, Chairman & CEO of rand* construction corporation
|
|
|
|
•
|
The European Commission’s civil investigation proceedings in respect of an alleged exchange of commercially sensitive information among competitors in aerospace insurance and reinsurance broking in the European Economic Area.
|
|
•
|
The U.K. anti-trust regulator (the Competition and Markets Authority) market study in respect of competition in the investment consulting business in the U.K. (the ‘CMA Investment Consultancy Market Investigation’).
|
|
•
|
The FCA’s market study to assess whether competition is working in the wholesale insurance broking sector in the U.K. (the ‘FCA Wholesale Market Study’). The FCA Wholesale Market Study is examining, among other things: the market power of individual brokerage firms and whether concentrated power is harming competition; conflicts of interest including in the areas of placement selection, use of facilities and in-house underwriting; and whether broker conduct might dampen competition.
|
|
•
|
the general economic and political conditions in foreign countries;
|
|
•
|
the imposition of controls or limitations on the conversion of foreign currencies or remittance of dividends and other payments by foreign subsidiaries;
|
|
•
|
the imposition of sanctions by both the U.S. and foreign governments;
|
|
•
|
the imposition of withholding and other taxes on remittances and other payments from subsidiaries;
|
|
•
|
the imposition or increase of investment and other restrictions by foreign governments;
|
|
•
|
fluctuations in currency exchange rates or our tax rate;
|
|
•
|
difficulties in controlling operations and monitoring employees in geographically dispersed and culturally diverse locations; and
|
|
•
|
the practical challenge and costs of complying, or monitoring compliance, with a wide variety of foreign laws (some of which are evolving or are not as well-developed as the laws of the U.S. or U.K. or which may conflict with U.S. or other sources of law), and regulations applicable to insurance brokers and other business operations abroad (in more than 140 countries and territories including many countries in Africa), including laws, rules and regulations relating to the conduct of business, trade sanction laws administered by the U.S. Office of Foreign Assets Control, the E.U., the U.K. and the United Nations (‘U.N.’), and the requirements of the U.S. Foreign Corrupt Practices Act as well as other anti-bribery and corruption rules and requirements in all of the countries in which we operate.
|
|
•
|
increasing our competition;
|
|
•
|
reducing or eliminating the need for health insurance agents and brokers or demand for the health insurance that we sell;
|
|
•
|
decreasing the number of types of health insurance plans that we sell, as well as the number of insurance carriers offering such plans;
|
|
•
|
causing insurance carriers to change the benefits and/or premiums for the plans they sell;
|
|
•
|
causing insurance carriers to reduce the amount they pay for our services or change our relationship with them in other ways; or
|
|
•
|
materially restricting our call center operations.
|
|
•
|
require us to dedicate a significant portion of our cash flow from operations to payments on our debt, thereby reducing the availability of cash flow to fund capital expenditures, to pursue other acquisitions or investments, to pay dividends and for general corporate purposes;
|
|
•
|
increase our vulnerability to general adverse economic conditions, including when we borrow at variable interest rates, which makes us vulnerable to increases in interest rates generally;
|
|
•
|
limit our flexibility in planning for, or reacting to, changes or challenges relating to our business and industry; and
|
|
•
|
put us at a competitive disadvantage against competitors who have less indebtedness or are in a more favorable position to access additional capital resources.
|
|
|
High
|
|
Low
|
||||
|
2016:
|
|
|
|
|
|
||
|
First Quarter
|
$
|
126.25
|
|
|
$
|
104.11
|
|
|
Second Quarter
|
$
|
129.70
|
|
|
$
|
112.59
|
|
|
Third Quarter
|
$
|
133.40
|
|
|
$
|
118.08
|
|
|
Fourth Quarter
|
$
|
132.74
|
|
|
$
|
112.76
|
|
|
2017:
|
|
|
|
||||
|
First Quarter
|
$
|
132.13
|
|
|
$
|
120.87
|
|
|
Second Quarter
|
$
|
150.47
|
|
|
$
|
125.66
|
|
|
Third Quarter
|
$
|
156.14
|
|
|
$
|
143.10
|
|
|
Fourth Quarter
|
$
|
165.00
|
|
|
$
|
150.64
|
|
|
2018:
|
|
|
|
||||
|
Through February 23, 2018
|
$
|
164.99
|
|
|
$
|
145.80
|
|
|
Payment Date
|
|
$ Per Share
|
||
|
April 15, 2016
|
|
$
|
0.480
|
|
|
July 15, 2016
|
|
$
|
0.480
|
|
|
October 17, 2016
|
|
$
|
0.480
|
|
|
January 17, 2017
|
|
$
|
0.480
|
|
|
April 17, 2017
|
|
$
|
0.530
|
|
|
July 17, 2017
|
|
$
|
0.530
|
|
|
October 16, 2017
|
|
$
|
0.530
|
|
|
January 16, 2018
|
|
$
|
0.530
|
|
|
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
|
|||||
|
October 1, 2017 through October 31, 2017
|
306,264
|
|
|
$
|
158.03
|
|
|
306,264
|
|
|
4,123,218
|
|
|
November 1, 2017 through November 30, 2017
|
136,745
|
|
|
$
|
160.88
|
|
|
136,745
|
|
|
3,986,473
|
|
|
December 1, 2017 through December 31, 2017
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
3,986,473
|
|
|
|
443,009
|
|
|
$
|
158.91
|
|
|
443,009
|
|
|
|
|
|
|
Years ended December 31,
|
||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
|
(in millions of U.S. dollars, except per share data)
|
||||||||||||||||||
|
Statement of Comprehensive Income Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total revenues
|
$
|
8,202
|
|
|
$
|
7,887
|
|
|
$
|
3,829
|
|
|
$
|
3,802
|
|
|
$
|
3,655
|
|
|
Income from operations
|
738
|
|
|
551
|
|
|
427
|
|
|
647
|
|
|
663
|
|
|||||
|
Income from operations before income taxes and interest in earnings of associates
|
489
|
|
|
340
|
|
|
340
|
|
|
518
|
|
|
499
|
|
|||||
|
Net income
|
592
|
|
|
438
|
|
|
384
|
|
|
373
|
|
|
377
|
|
|||||
|
Net income attributable to Willis Towers Watson
|
$
|
568
|
|
|
$
|
420
|
|
|
$
|
373
|
|
|
$
|
362
|
|
|
$
|
365
|
|
|
Earnings per share — basic
(i)
|
$
|
4.21
|
|
|
$
|
3.07
|
|
|
$
|
5.49
|
|
|
$
|
5.40
|
|
|
$
|
5.53
|
|
|
Earnings per share — diluted
(i)
|
$
|
4.18
|
|
|
$
|
3.04
|
|
|
$
|
5.41
|
|
|
$
|
5.32
|
|
|
$
|
5.37
|
|
|
Average number of shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
— basic
|
135
|
|
|
137
|
|
|
68
|
|
|
67
|
|
|
66
|
|
|||||
|
— diluted
|
136
|
|
|
138
|
|
|
69
|
|
|
68
|
|
|
68
|
|
|||||
|
Balance Sheet Data (end of year)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Goodwill
|
$
|
10,519
|
|
|
$
|
10,413
|
|
|
$
|
3,737
|
|
|
$
|
2,937
|
|
|
$
|
2,838
|
|
|
Other intangible assets, net
|
3,882
|
|
|
4,368
|
|
|
1,115
|
|
|
450
|
|
|
353
|
|
|||||
|
Total assets
(ii)
|
32,458
|
|
|
30,253
|
|
|
18,839
|
|
|
15,421
|
|
|
14,785
|
|
|||||
|
Total equity
|
10,249
|
|
|
10,183
|
|
|
2,360
|
|
|
2,007
|
|
|
2,243
|
|
|||||
|
Long-term debt
|
4,450
|
|
|
3,357
|
|
|
2,278
|
|
|
2,130
|
|
|
2,297
|
|
|||||
|
Short-term debt and current portion of long-term debt
|
85
|
|
|
508
|
|
|
988
|
|
|
167
|
|
|
14
|
|
|||||
|
Additional paid-in capital
|
10,538
|
|
|
10,596
|
|
|
1,672
|
|
|
1,524
|
|
|
1,316
|
|
|||||
|
Total Willis Towers Watson shareholders’ equity
|
10,126
|
|
|
10,065
|
|
|
2,229
|
|
|
1,985
|
|
|
2,215
|
|
|||||
|
Other Financial Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Capital expenditures (excluding capitalized software and capital leases)
|
$
|
300
|
|
|
$
|
218
|
|
|
$
|
146
|
|
|
$
|
110
|
|
|
$
|
105
|
|
|
Cash dividends declared per share
(i)
|
$
|
2.12
|
|
|
$
|
1.92
|
|
|
$
|
3.28
|
|
|
$
|
3.18
|
|
|
$
|
2.97
|
|
|
(i)
|
Basic and diluted earnings per share, and cash dividends declared per share, for 2015, 2014 and 2013 have been retroactively adjusted to reflect the reverse stock split on January 4, 2016. See
Note 3
—
Merger, Acquisitions and Divestitures
within Item 8 of this Annual Report on Form 10-K for further details.
|
|
(ii)
|
We collect premiums from insureds and, after deducting our commissions, remit the premiums to the respective insurers; the Company also collects claims or refunds from insurers which it then remits to insureds. Uncollected premiums from insureds and uncollected claims or refunds from insurers (‘fiduciary receivables’) are recorded as fiduciary assets on the Company’s consolidated balance sheet. Unremitted insurance premiums, claims or refunds (‘fiduciary funds’) are also recorded within fiduciary assets.
|
|
•
|
Delivering a powerful client proposition with an integrated global platform. Our combined offerings provide comprehensive advice, analytics, specialty capabilities and solutions covering benefits, benefits delivery solutions, brokerage and advisory, risk and capital management, and talent and rewards;
|
|
•
|
Leveraging our combined distribution strength and global footprint to enhance market penetration and provide a platform for further innovation; and
|
|
•
|
Underpinning this growth through continuous operational improvement initiatives that help make us more effective and efficient and drive cost synergies. We do this by:
|
|
◦
|
continuing to modernize the way we run our business to better serve our clients, enable the skills of our staff, and lower our costs of doing business;
|
|
◦
|
making the necessary changes to our processes, our IT, our real estate and workforce locations; and
|
|
◦
|
targeting and delivering identified, highly achievable cost savings as a direct consequence of the Merger.
|
|
|
Years ended December 31,
|
|||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||||||
|
Total revenues
|
$
|
8,202
|
|
|
100
|
%
|
|
$
|
7,887
|
|
|
100
|
%
|
|
$
|
3,829
|
|
|
100
|
%
|
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Salaries and benefits
|
4,745
|
|
|
58
|
%
|
|
4,646
|
|
|
59
|
%
|
|
2,303
|
|
|
60
|
%
|
|||
|
Other operating expenses
|
1,534
|
|
|
19
|
%
|
|
1,551
|
|
|
20
|
%
|
|
718
|
|
|
19
|
%
|
|||
|
Depreciation
|
203
|
|
|
2
|
%
|
|
178
|
|
|
2
|
%
|
|
95
|
|
|
2
|
%
|
|||
|
Amortization
|
581
|
|
|
7
|
%
|
|
591
|
|
|
7
|
%
|
|
76
|
|
|
2
|
%
|
|||
|
Restructuring costs
|
132
|
|
|
2
|
%
|
|
193
|
|
|
2
|
%
|
|
126
|
|
|
3
|
%
|
|||
|
Transaction and integration expenses
|
269
|
|
|
3
|
%
|
|
177
|
|
|
2
|
%
|
|
84
|
|
|
2
|
%
|
|||
|
Total costs of providing services
|
7,464
|
|
|
|
|
7,336
|
|
|
|
|
3,402
|
|
|
|
||||||
|
Income from operations
|
738
|
|
|
9
|
%
|
|
551
|
|
|
7
|
%
|
|
427
|
|
|
11
|
%
|
|||
|
Interest expense
|
188
|
|
|
2
|
%
|
|
184
|
|
|
2
|
%
|
|
142
|
|
|
4
|
%
|
|||
|
Other expense/(income), net
|
61
|
|
|
1
|
%
|
|
27
|
|
|
—
|
%
|
|
(55
|
)
|
|
(1
|
)%
|
|||
|
Benefit from income taxes
|
(100
|
)
|
|
(1
|
)%
|
|
(96
|
)
|
|
(1
|
)%
|
|
(33
|
)
|
|
(1
|
)%
|
|||
|
Interest in earnings of associates, net of tax
|
3
|
|
|
—
|
%
|
|
2
|
|
|
—
|
%
|
|
11
|
|
|
—
|
%
|
|||
|
Income attributable to non-controlling interests
|
(24
|
)
|
|
—
|
%
|
|
(18
|
)
|
|
—
|
%
|
|
(11
|
)
|
|
—
|
%
|
|||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
568
|
|
|
7
|
%
|
|
$
|
420
|
|
|
5
|
%
|
|
$
|
373
|
|
|
10
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Diluted earnings per share
|
$
|
4.18
|
|
|
|
|
$
|
3.04
|
|
|
|
|
$
|
5.41
|
|
|
|
|||
|
(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 transaction and integration expenses.
|
|
•
|
Retirement
— The Retirement business provides actuarial support, plan design, and administrative services for traditional pension and retirement savings plans. Our colleagues help our clients assess the costs and risks of retirement plans on cash flow, earnings and the balance sheet, the effects of changing workforce demographics on their retirement plans and retiree benefit adequacy and security.
|
|
•
|
Health and Benefits
— The Health & Benefits (‘H&B’) business provides plan management consulting, broking and administration across the full spectrum of health and group benefit programs, including medical, dental, disability, life and other coverage.
|
|
•
|
Talent & Rewards
— Our Talent & Rewards (‘T&R’) business provides advice, data, software and products to address clients’ total rewards and talent issues.
|
|
•
|
Technology and Administration Solutions
— Our Technology and Administration Solutions (‘TAS’) business provides benefits outsourcing services to clients outside of the U.S.
|
|
|
|
|
|
|
|
Components of Revenue Change
(i)
|
||||||||||||
|
|
|
December 31,
|
|
As Reported Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||||
|
|
|
2017
|
|
2016
|
||||||||||||||
|
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commissions and fees
|
|
$
|
3,163
|
|
|
$
|
3,100
|
|
|
2%
|
|
—%
|
|
2%
|
|
(1)%
|
|
3%
|
|
Interest and other income
|
|
29
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total segment revenues
|
|
$
|
3,192
|
|
|
$
|
3,117
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
As reported change
|
|||||||
|
|
2016
|
|
2015
|
|||||||
|
|
($ in millions)
|
|
|
|||||||
|
Commissions and fees
|
$
|
3,100
|
|
|
$
|
583
|
|
|
432
|
%
|
|
Interest and other income
|
17
|
|
|
1
|
|
|
|
|
||
|
Total segment revenues
|
$
|
3,117
|
|
|
$
|
584
|
|
|
434
|
%
|
|
•
|
Property and Casualty
—
Property and Casualty provides property and liability insurance brokerage services across a wide range of industries including construction, real estate, healthcare, and natural resources.
|
|
•
|
Financial Lines
—
Financial Lines specializes in brokerage services for financial, political and credit risks.
|
|
•
|
Transport
—
Transport provides specialist expertise to the transportation, aerospace, marine and inspace industries.
|
|
|
|
|
|
|
|
Components of Revenue Change
(i)
|
||||||||||||
|
|
|
December 31,
|
|
As Reported Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||||
|
|
|
2017
|
|
2016
|
||||||||||||||
|
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commissions and fees
|
|
$
|
2,625
|
|
|
$
|
2,519
|
|
|
4%
|
|
—%
|
|
4%
|
|
—%
|
|
4%
|
|
Interest and other income
|
|
23
|
|
|
28
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total segment revenues
|
|
$
|
2,648
|
|
|
$
|
2,547
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
As reported change
|
|||||||
|
|
2016
|
|
2015
|
|||||||
|
|
($ in millions)
|
|
|
|||||||
|
Commissions and fees
|
$
|
2,519
|
|
|
$
|
2,332
|
|
|
8
|
%
|
|
Interest and other income
|
28
|
|
|
17
|
|
|
|
|
||
|
Total segment revenues
|
$
|
2,547
|
|
|
$
|
2,349
|
|
|
8
|
%
|
|
•
|
Willis Re
—
Willis Re provides reinsurance industry clients with an understanding of how risk affects capital and financial performance and advises on the best ways to manage related outcomes.
|
|
•
|
Insurance Consulting and Technology
—
Insurance Consulting and Technology, formerly Risk Consulting and Software, is a global business that provides advice and technology solutions to the insurance industry, as well as to corporate clients with respect to their insurance programs. Services include software and technology, risk and capital management, products and pricing, financial and regulatory reporting, financial and capital modeling, M&A, outsourcing and business management.
|
|
•
|
Investment
—
Investment provides advice to improve investment outcomes for asset owners using a broad and sophisticated framework for managing risk.
|
|
•
|
Wholesale Insurance Broking
—
Wholesale Insurance Broking provides wholesale and specialist broking services to retail brokers.
|
|
•
|
Portfolio and Underwriting Services
—
Portfolio and Underwriting Services acts on behalf of our insurance carrier partners and self-insured entities in product marketing and distribution, risk underwriting and selection, claims management and other general administrative responsibilities.
|
|
•
|
Willis Towers Watson Securities
—
Willis Towers Watson Securities, formerly Capital Markets & Advisory, provides investment banking services to companies involved in the insurance and reinsurance industries for a broad array of merger and acquisition transactions as well as capital markets products.
|
|
•
|
Max Matthiessen
— Max Matthiessen is a leading advisor and broker within insurance, benefits, human resources and savings in the Nordic region. The business specializes in providing human capital and benefits administration together with providing market leading savings and insurance solutions.
|
|
|
|
|
|
|
|
Components of Revenue Change
(i)
|
||||||||||||
|
|
|
December 31,
|
|
As Reported Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||||
|
|
|
2017
|
|
2016
|
||||||||||||||
|
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commissions and fees
|
|
$
|
1,505
|
|
|
$
|
1,475
|
|
|
2%
|
|
(1)%
|
|
3%
|
|
—%
|
|
4%
|
|
Interest and other income
|
|
30
|
|
|
59
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total segment revenues
|
|
$
|
1,535
|
|
|
$
|
1,534
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
As reported change
|
|||||||
|
|
2016
|
|
2015
|
|||||||
|
|
($ in millions)
|
|
|
|||||||
|
Commissions and fees
|
$
|
1,475
|
|
|
$
|
895
|
|
|
65
|
%
|
|
Interest and other income
|
59
|
|
|
1
|
|
|
|
|
||
|
Total segment revenues
|
$
|
1,534
|
|
|
$
|
896
|
|
|
71
|
%
|
|
•
|
Individual Marketplace (formerly
Retiree & Access Exchanges)
—
This business provides solutions through a proprietary technology platform, OneExchange Retiree, which enables our employer clients to transition their retirees to individual, defined contribution health plans that provide individuals with a tax-free allowance or contribution to spend on healthcare services at an annual cost that the employer controls, as opposed to group-based, defined benefit health plans that provide groups of individuals with healthcare benefits at uncertain annual costs.
|
|
•
|
Group Marketplace (formerly
Active Exchanges)
—
This business is focused on delivering group benefit exchanges, serving the active employees of employers across the United States through our proprietary BenefitConnect or Bright Choices exchange platforms.
|
|
•
|
Benefits Outsourcing (formerly
Technology and Administration Solutions)
— Through our proprietary BenefitConnect technology, this business provides a broad suite of health and welfare outsourcing services as well as decision support and modeling tools for pension users within the U.S.
|
|
•
|
Benefits Accounts (formerly
Consumer-Directed Accounts)
—
This business uses its SaaS-based technology and related services to deliver consumer-driven healthcare and reimbursement accounts, including health savings accounts, health reimbursement arrangements and other consumer-directed accounts.
|
|
|
|
|
|
|
|
Components of Revenue Change
(i)
|
||||||||||||
|
|
|
December 31,
|
|
As Reported Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||||
|
|
|
2017
|
|
2016
|
|
|
|
|
|
|||||||||
|
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commissions and fees
|
|
$
|
729
|
|
|
$
|
652
|
|
|
12%
|
|
—%
|
|
12%
|
|
—%
|
|
12%
|
|
Interest and other income
|
|
—
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total segment revenues
|
|
$
|
729
|
|
|
$
|
654
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31,
|
|||||||||||||||||||||||
|
|
2016
|
|
2015
|
|||||||||||||||||||||
|
|
Willis Towers Watson
|
|
Legacy Willis
|
|
Legacy Towers Watson
|
|
Pro Forma Adjustments
|
|
Pro Forma Willis Towers Watson
|
|||||||||||||||
|
Total revenues
|
$
|
7,887
|
|
|
100%
|
|
$
|
3,829
|
|
|
$
|
3,664
|
|
b
|
$
|
(1
|
)
|
a
|
|
$
|
7,492
|
|
|
100%
|
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Salaries and benefits
|
4,646
|
|
|
59%
|
|
2,303
|
|
|
2,161
|
|
|
(33
|
)
|
c
|
|
4,431
|
|
|
59%
|
|||||
|
Other operating expenses
|
1,551
|
|
|
20%
|
|
718
|
|
|
725
|
|
b
|
3
|
|
a, d
|
|
1,446
|
|
|
19%
|
|||||
|
Depreciation
|
178
|
|
|
2%
|
|
95
|
|
|
110
|
|
|
(46
|
)
|
e
|
|
159
|
|
|
2%
|
|||||
|
Amortization
|
591
|
|
|
7%
|
|
76
|
|
|
71
|
|
|
388
|
|
f
|
|
535
|
|
|
7%
|
|||||
|
Restructuring costs
|
193
|
|
|
2%
|
|
126
|
|
|
—
|
|
|
—
|
|
|
|
126
|
|
|
2%
|
|||||
|
Transaction and integration expenses
|
177
|
|
|
2%
|
|
84
|
|
|
97
|
|
|
(151
|
)
|
k
|
|
30
|
|
|
—%
|
|||||
|
Total costs of providing services
|
7,336
|
|
|
93%
|
|
3,402
|
|
|
3,164
|
|
|
161
|
|
|
|
6,727
|
|
|
90%
|
|||||
|
Income from operations
|
551
|
|
|
7%
|
|
427
|
|
|
500
|
|
|
(162
|
)
|
|
|
765
|
|
|
10%
|
|||||
|
Interest expense
|
184
|
|
|
2%
|
|
142
|
|
|
9
|
|
|
13
|
|
g
|
|
164
|
|
|
2%
|
|||||
|
Other expense/(income), net
|
27
|
|
|
—%
|
|
(55
|
)
|
|
(57
|
)
|
|
—
|
|
|
|
(112
|
)
|
|
(1)%
|
|||||
|
(Benefit from)/provision for income taxes
|
(96
|
)
|
|
(1)%
|
|
(33
|
)
|
|
217
|
|
|
(114
|
)
|
h
|
|
70
|
|
|
1%
|
|||||
|
Interest in earnings of associates, net of tax
|
2
|
|
|
—%
|
|
11
|
|
|
(2
|
)
|
|
—
|
|
|
|
9
|
|
|
—%
|
|||||
|
Net income
|
438
|
|
|
6%
|
|
384
|
|
|
329
|
|
|
(61
|
)
|
|
|
652
|
|
|
9%
|
|||||
|
Income attributable to non-controlling interests
|
(18
|
)
|
|
—%
|
|
(11
|
)
|
|
(1
|
)
|
|
—
|
|
|
|
(12
|
)
|
|
—%
|
|||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
420
|
|
|
5%
|
|
$
|
373
|
|
|
$
|
328
|
|
|
$
|
(61
|
)
|
|
|
$
|
640
|
|
|
9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic earnings per share
|
$
|
3.07
|
|
|
|
|
$
|
5.49
|
|
|
$
|
4.75
|
|
|
|
|
|
$
|
4.67
|
|
|
i, j
|
||
|
Diluted earnings per share
|
$
|
3.04
|
|
|
|
|
$
|
5.41
|
|
|
$
|
4.75
|
|
|
|
|
|
$
|
4.64
|
|
|
i, j
|
||
|
a.
|
Intercompany trading
. Adjustments to eliminate trading between Legacy Willis and Legacy Towers Watson of $1 million for the
year ended
December 31, 2015
.
|
|
b.
|
Conforming reclassifications and adjustments
. Certain reclassifications have been made to amounts in the Towers Watson historical statement of operations to conform to Willis’ presentation, including reclassifying certain contra revenue accounts and Towers Watson’s professional and subcontracted services, occupancy and general and administrative expenses within the relevant Willis captions.
|
|
c.
|
Pension and post-retirement benefit amortization.
Adjustments to remove the net periodic benefit costs of $33 million for the
year ended
December 31, 2015
associated with the amortization of net actuarial losses and prior service credits/costs for Towers Watson’s pension and other post-retirement benefit plans
.
|
|
d.
|
Rent.
Adjustment to eliminate $5 million of historical rent expense for the
year ended
December 31, 2015
offset by $1 million amortization of our favorable and unfavorable lease agreements.
|
|
e.
|
Depreciation.
Adjustment related to depreciation on internally developed software of $57 million partially offset by an increase of $11 million for the
year ended
December 31, 2015
due to an increase in the estimated fair value for leasehold improvements, furniture and fixtures and computer hardware and software.
|
|
f.
|
Amortization.
Historical amortization expense of $71 million was removed and amortization expense of $459 million has been recorded to reflect the estimated fair values of Towers Watson’s identifiable intangible assets and related
|
|
g.
|
Interest Expense.
Net adjustments to interest expense include additional interest and amortization of related deferred debt issuance costs. Approximately $13 million incremental interest expense was recorded for the
year ended
December 31, 2015
related to a borrowing under a $340 million term loan as part of the funding for the pre-Merger special dividend on December 29, 2015 and the portion of the senior notes issuance used to repay Towers Watson’s existing debt at the time of the Merger.
|
|
h.
|
Income taxes.
Adjustments to record the income tax impact of the pro forma adjustments, including the removal of the tax consequences of the repatriation of foreign earnings to partially fund the pre-Merger special dividend. The income tax expense was calculated based on the U.S. and foreign statutory rates applicable to adjustments made. Where applicable, a U.S. statutory rate of 40% was used. Pro forma adjustments for income tax purposes have been determined without regard to potential tax planning strategies that may result from the Merger of Towers Watson with Willis. Tax benefits from the Merger have not been considered in our pro forma adjustments.
|
|
i.
|
Willis ordinary shares issuance.
Approximately 184 million Willis ordinary shares (prior to the reverse stock split) were issued to Towers Watson stockholders as the Merger Consideration in connection with the Merger, based on Towers Watson shares of common stock outstanding as of January 4, 2016, at a per share price of $47.18, which was the closing share price on that date, for a total value of approximately $8.7 billion.
|
|
j.
|
Earnings per share.
The pro forma consolidated basic and diluted earnings per share for the
year ended
December 31, 2015
are calculated as follows:
|
|
|
Year Ended
December 31, 2015 |
||
|
|
(in millions, except per share data)
|
||
|
Willis historic average basic shares in issue
(i)
|
68
|
|
|
|
Shares issued for Towers Watson
(ii)
|
69
|
|
|
|
Willis historic average basic shares in issue
|
137
|
|
|
|
Dilutive effect of securities
|
1
|
|
|
|
Diluted weighted average shares outstanding
|
138
|
|
|
|
Pro forma net income attributable to Willis Towers Watson
|
$
|
640
|
|
|
Basic earnings per share
|
$
|
4.67
|
|
|
Diluted earnings per share
|
$
|
4.64
|
|
|
(i)
|
After taking into account the impact of the reverse stock split on January 4, 2016.
|
|
(ii)
|
Shares issued for Towers Watson based on approximately 69 million Towers Watson shares outstanding at January 4, 2016.
|
|
k.
|
Transaction and integration expenses.
Transaction and integration costs related to the Merger and have been eliminated.
|
|
|
|
Years ended December 31,
|
|
|
|
Components of Change
|
||||||||||||
|
|
|
|
|
Pro Forma
|
|
Pro Forma Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||
|
|
|
2016
|
|
2015
|
|
|
|
|
|
|||||||||
|
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total revenues
|
|
$
|
7,887
|
|
|
$
|
7,492
|
|
|
5%
|
|
(3)%
|
|
8%
|
|
7%
|
|
1%
|
|
|
|
Years ended December 31,
|
|
|
|
Components of Change
|
||||||||||||
|
|
|
|
|
Pro Forma
|
|
Pro Forma Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||
|
|
|
2016
|
|
2015
|
|
|
|
|
|
|||||||||
|
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commissions and fees
|
|
$
|
3,100
|
|
|
$
|
3,038
|
|
|
2%
|
|
(3)%
|
|
5%
|
|
5%
|
|
—%
|
|
Interest and other income
|
|
17
|
|
|
16
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total segment revenues
|
|
$
|
3,117
|
|
|
$
|
3,054
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31,
|
|
|
|
Components of Change
|
||||||||||||
|
|
|
|
|
Pro Forma
|
|
Pro Forma Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||
|
|
|
2016
|
|
2015
|
|
|
|
|
|
|||||||||
|
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commissions and fees
|
|
$
|
2,519
|
|
|
$
|
2,331
|
|
|
8%
|
|
(3)%
|
|
11%
|
|
12%
|
|
(1)%
|
|
Interest and other income
|
|
28
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total segment revenues
|
|
$
|
2,547
|
|
|
$
|
2,348
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31,
|
|
|
|
Components of Change
|
||||||||||||
|
|
|
|
|
Pro Forma
|
|
Pro Forma Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||
|
|
|
2016
|
|
2015
|
|
|
|
|
|
|||||||||
|
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commissions and fees
|
|
$
|
1,475
|
|
|
$
|
1,482
|
|
|
—%
|
|
(3)%
|
|
3%
|
|
6%
|
|
(3)%
|
|
Interest and other income
|
|
59
|
|
|
12
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total segment revenues
|
|
$
|
1,534
|
|
|
$
|
1,494
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31,
|
|
|
|
Components of Change
|
||||||||||||
|
|
|
|
|
Pro Forma
|
|
Pro Forma Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||
|
|
|
2016
|
|
2015
|
|
|
|
|
|
|||||||||
|
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commissions and fees
|
|
$
|
652
|
|
|
$
|
484
|
|
|
35%
|
|
—%
|
|
35%
|
|
2%
|
|
33%
|
|
Interest and other income
|
|
2
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total segment revenues
|
|
$
|
654
|
|
|
$
|
487
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HCB
|
|
CRB
|
|
IRR
|
|
BDA
|
|
Corporate
|
|
Total
|
||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||
|
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
|
$
|
—
|
|
|
$
|
25
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
19
|
|
|
$
|
48
|
|
|
Professional services and other
(i)
|
3
|
|
|
63
|
|
|
6
|
|
|
—
|
|
|
14
|
|
|
86
|
|
||||||
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Termination benefits
|
$
|
3
|
|
|
$
|
82
|
|
|
$
|
15
|
|
|
$
|
—
|
|
|
$
|
23
|
|
|
$
|
123
|
|
|
Professional services and other
(i)
|
5
|
|
|
204
|
|
|
12
|
|
|
—
|
|
|
97
|
|
|
318
|
|
||||||
|
Total
|
$
|
8
|
|
|
$
|
286
|
|
|
$
|
27
|
|
|
$
|
—
|
|
|
$
|
120
|
|
|
$
|
441
|
|
|
(i)
|
Other includes salary and benefits, premises, and other expenses incurred to support the ongoing management and facilitation of the programs.
|
|
|
HCB
|
|
CRB
|
|
IRR
|
|
BDA
|
|
Corporate
|
|
Total
|
||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Termination benefits
|
$
|
32
|
|
|
$
|
8
|
|
|
$
|
3
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
45
|
|
|
Professional services and other
(i)
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
||||||
|
Total
|
$
|
35
|
|
|
$
|
8
|
|
|
$
|
3
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
48
|
|
|
(i)
|
Other includes salary and benefits, premises, and other expenses incurred to support the ongoing management and facilitation of the programs.
|
|
|
Years ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
(in millions)
|
||||||||||
|
Net cash from/(used in):
|
|
|
|
|
|
||||||
|
Operating activities
|
$
|
862
|
|
|
$
|
933
|
|
|
$
|
244
|
|
|
Investing activities
|
(335
|
)
|
|
195
|
|
|
(943
|
)
|
|||
|
Financing activities
|
(479
|
)
|
|
(775
|
)
|
|
640
|
|
|||
|
INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS
|
48
|
|
|
353
|
|
|
(59
|
)
|
|||
|
Effect of exchange rate changes on cash and cash equivalents
|
112
|
|
|
(15
|
)
|
|
(44
|
)
|
|||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
870
|
|
|
532
|
|
|
635
|
|
|||
|
CASH AND CASH EQUIVALENTS, END OF YEAR
|
$
|
1,030
|
|
|
$
|
870
|
|
|
$
|
532
|
|
|
|
December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
(in millions)
|
||||||
|
Long-term debt
|
$
|
4,450
|
|
|
$
|
3,357
|
|
|
Short-term debt and current portion of long-term debt
|
85
|
|
|
508
|
|
||
|
Total debt
|
$
|
4,535
|
|
|
$
|
3,865
|
|
|
|
|
|
|
||||
|
Total Willis Towers Watson shareholders’ equity
|
$
|
10,126
|
|
|
$
|
10,065
|
|
|
|
|
|
|
||||
|
Capitalization ratio
|
30.9
|
%
|
|
27.7
|
%
|
||
|
|
|
Year Ended
December 31, 2017 |
|
|
Shares repurchased
|
|
3,797,491
|
|
|
Average price per share
|
|
$140.19
|
|
|
Aggregate repurchase cost (excluding broker costs)
|
|
$532 million
|
|
|
|
Payments due by
|
||||||||||||||||||
|
|
Total
|
|
2018
|
|
2019-2020
|
|
2021-2022
|
|
After 2022
|
||||||||||
|
|
(in millions)
|
||||||||||||||||||
|
Debt and related interest obligations
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Senior notes
|
$
|
3,506
|
|
|
$
|
—
|
|
|
$
|
187
|
|
|
$
|
1,594
|
|
|
$
|
1,725
|
|
|
Term loans
|
170
|
|
|
85
|
|
|
85
|
|
|
—
|
|
|
—
|
|
|||||
|
Revolving $1.25 billion credit facility
|
884
|
|
|
—
|
|
|
—
|
|
|
884
|
|
|
—
|
|
|||||
|
Interest on senior notes
|
1,078
|
|
|
147
|
|
|
278
|
|
|
189
|
|
|
464
|
|
|||||
|
Total debt and related interest obligations
|
5,638
|
|
|
232
|
|
|
550
|
|
|
2,667
|
|
|
2,189
|
|
|||||
|
Operating leases
|
1,403
|
|
|
204
|
|
|
356
|
|
|
258
|
|
|
585
|
|
|||||
|
U.K. pension contractual obligations
|
442
|
|
|
76
|
|
|
140
|
|
|
120
|
|
|
106
|
|
|||||
|
Acquisition liabilities
|
103
|
|
|
101
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|||||
|
Other contractual obligations
(i)
|
95
|
|
|
39
|
|
|
12
|
|
|
12
|
|
|
32
|
|
|||||
|
Total contractual obligations
|
$
|
7,681
|
|
|
$
|
652
|
|
|
$
|
1,060
|
|
|
$
|
3,057
|
|
|
$
|
2,912
|
|
|
(i)
|
Other contractual obligations include capital lease commitments, put option obligations and investment fund capital call obligations, the timing of which are included at the earliest point they may fall due.
|
|
•
|
Uncertain Tax Positions —
The table above does not include liabilities for uncertain tax positions under ASC 740,
Income Taxes
. The settlement period for the
$59 million
liability, which excludes interest and penalties, cannot be reasonably estimated since it depends on the timing and possible outcomes of tax examinations with various tax authorities.
|
|
•
|
Transition Tax —
The table above excludes a $72 million provisional transition tax payable resulting from U.S. Tax Reform. The Company can and will elect to pay this one-time tax liability over an eight-year period without interest. The one-time transition tax cannot be reasonably estimated because the Company has a significant number of foreign subsidiaries and therefore has not yet completed its calculation of the total post-1986 E&P as well as non-U.S. income taxes paid for these foreign subsidiaries. The Company expects to revise its estimates throughout 2018 when actual results become available. Future guidance may be released which could also impact these estimates.
|
|
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 transaction and integration expenses - Management believes it is appropriate to adjust for restructuring costs and transaction 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, or one-time Merger-related transaction expenses. 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.
|
|
•
|
Pension settlement and curtailment gains and losses - Adjustment to remove significant pension settlement and curtailment gains and losses to better present how the Company is performing.
|
|
•
|
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 gain or loss resulting from disposed operations.
|
|
•
|
Provision for Stanford and other significant litigation - The 2016 provision for the Stanford litigation matter, which we consider to be a non-ordinary course litigation matter. We will also include other litigation matters which we believe are not representative of our core business operations.
|
|
•
|
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 reorganizations - Relates to the U.S. income tax expense resulting from the completion of internal reorganizations of the ownership of certain businesses that reduced the investments held by our U.S.-controlled subsidiaries.
|
|
•
|
Tax effect of U.S.Tax Reform - Relates to the (1) U.S. income tax adjustment of deferred taxes upon the change in the federal corporate tax rate, (2) the impact of the one-time transition tax on accumulated foreign earnings net of foreign tax credits, and (3) the re-measurement of our net deferred tax liabilities associated with the U.S. tax on certain foreign earnings offset with a write-off of deferred tax assets that will no longer be realizable under U.S. Tax Reform.
|
|
•
|
Deferred tax valuation allowance - Adjustment to remove the effects of a release of the valuation allowance against certain U.S. deferred tax assets.
|
|
•
|
Gain on re-measurement of equity interests - The Company recognized a gain as a result of re-measuring its prior equity interest in Gras Savoye held before the business combination in 2015.
|
|
•
|
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 -
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
(i)
|
||||||||||||
|
|
|
Years Ended December 31,
|
|
As Reported Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||||
|
|
|
2017
|
|
2016
|
|
|
|
|
|
|||||||||
|
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total revenues
|
|
$
|
8,202
|
|
|
$
|
7,887
|
|
|
4%
|
|
—%
|
|
4%
|
|
—%
|
|
5%
|
|
Fair value adjustment for deferred revenue
|
|
—
|
|
|
58
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Adjusted revenues
|
|
$
|
8,202
|
|
|
$
|
7,945
|
|
|
3%
|
|
—%
|
|
4%
|
|
—%
|
|
4%
|
|
|
|
Year Ended
December 31, |
|
|
|
Components of Change
|
||||||||||||
|
|
|
|
|
Pro Forma
|
|
Pro Forma Change
|
|
Currency Impact
|
|
Constant Currency Change
|
|
Acquisitions/Divestitures
|
|
Organic Change
|
||||
|
|
|
2016
|
|
2015
|
|
|
|
|
|
|||||||||
|
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total revenues
|
|
$
|
7,887
|
|
|
$
|
7,492
|
|
|
5%
|
|
(3)%
|
|
8%
|
|
7%
|
|
1%
|
|
Fair value adjustment for deferred revenue
|
|
58
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Adjusted revenues
|
|
$
|
7,945
|
|
|
$
|
7,492
|
|
|
6%
|
|
(3)%
|
|
9%
|
|
7%
|
|
2%
|
|
|
Years Ended December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
(in millions)
|
||||||
|
Income from operations
|
$
|
738
|
|
|
$
|
551
|
|
|
Adjusted for certain items:
|
|
|
|
||||
|
Amortization
|
581
|
|
|
591
|
|
||
|
Restructuring costs
|
132
|
|
|
193
|
|
||
|
Transaction and integration expenses
|
269
|
|
|
177
|
|
||
|
Provision for Stanford and other significant litigation
|
11
|
|
|
50
|
|
||
|
Fair value adjustment for deferred revenue
|
—
|
|
|
58
|
|
||
|
Pension settlement and curtailment gains and losses
|
36
|
|
|
—
|
|
||
|
Adjusted operating income
|
$
|
1,767
|
|
|
$
|
1,620
|
|
|
|
Year Ended
December 31, 2016 |
|
Year Ended
December 31, 2015 |
||||||||||||
|
|
Willis Towers Watson
|
|
Legacy Willis
|
|
Pro Forma Towers Watson (i)
|
|
Pro Forma Willis Towers Watson
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Income from operations
|
$
|
551
|
|
|
$
|
427
|
|
|
338
|
|
|
$
|
765
|
|
|
|
Adjusted for certain items:
|
|
|
|
|
|
|
|
||||||||
|
Amortization
|
591
|
|
|
76
|
|
|
459
|
|
|
535
|
|
||||
|
Restructuring costs
|
193
|
|
|
126
|
|
|
—
|
|
|
126
|
|
||||
|
Transaction and integration expenses
|
177
|
|
|
73
|
|
|
(58
|
)
|
|
15
|
|
||||
|
Provision for Stanford and other significant litigation
|
50
|
|
|
70
|
|
|
—
|
|
|
70
|
|
||||
|
Fair value adjustment for deferred revenue
|
58
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Adjusted operating income
|
$
|
1,620
|
|
|
$
|
772
|
|
|
$
|
739
|
|
|
$
|
1,511
|
|
|
(i)
|
Includes pro forma adjustments made in the Supplementary Pro Forma Financial Information section in this Form 10-K.
|
|
|
Years Ended December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
(in millions)
|
||||||
|
NET INCOME
|
$
|
592
|
|
|
$
|
438
|
|
|
Benefit from income taxes
|
(100
|
)
|
|
(96
|
)
|
||
|
Interest expense
|
188
|
|
|
184
|
|
||
|
Depreciation
|
203
|
|
|
178
|
|
||
|
Amortization
|
581
|
|
|
591
|
|
||
|
Restructuring costs
|
132
|
|
|
193
|
|
||
|
Transaction and integration expenses
|
269
|
|
|
177
|
|
||
|
Provision for Stanford and other significant litigation
|
11
|
|
|
50
|
|
||
|
Fair value adjustment for deferred revenue
|
—
|
|
|
58
|
|
||
|
Pension settlement and curtailment gains and losses
|
36
|
|
|
—
|
|
||
|
Gain on disposal of operations
|
(13
|
)
|
|
(2
|
)
|
||
|
Venezuela currency devaluation
|
2
|
|
|
—
|
|
||
|
Adjusted EBITDA
|
$
|
1,901
|
|
|
$
|
1,771
|
|
|
|
Year Ended
December 31, 2016 |
|
Year Ended
December 31, 2015 |
||||||||||||
|
|
Willis Towers Watson
|
|
Legacy Willis
|
|
Pro Forma Towers Watson (i)
|
|
Pro Forma Willis Towers Watson
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
NET INCOME
|
$
|
438
|
|
|
$
|
384
|
|
|
$
|
268
|
|
|
$
|
652
|
|
|
(Benefit from)/provision for income taxes
|
(96
|
)
|
|
(33
|
)
|
|
103
|
|
|
70
|
|
||||
|
Interest expense
|
184
|
|
|
142
|
|
|
22
|
|
|
164
|
|
||||
|
Depreciation
|
178
|
|
|
95
|
|
|
64
|
|
|
159
|
|
||||
|
Amortization
|
591
|
|
|
76
|
|
|
459
|
|
|
535
|
|
||||
|
Restructuring costs
|
193
|
|
|
126
|
|
|
—
|
|
|
126
|
|
||||
|
Transaction and integration expenses
|
177
|
|
|
73
|
|
|
(58
|
)
|
|
15
|
|
||||
|
Provision for Stanford and other significant litigation
|
50
|
|
|
70
|
|
|
—
|
|
|
70
|
|
||||
|
Fair value adjustment for deferred revenue
|
58
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Gain on disposal of operations
|
(2
|
)
|
|
(25
|
)
|
|
(55
|
)
|
|
(80
|
)
|
||||
|
Venezuela currency devaluation
|
—
|
|
|
30
|
|
|
—
|
|
|
30
|
|
||||
|
Gain on re-measurement of equity interests
|
—
|
|
|
(59
|
)
|
|
—
|
|
|
(59
|
)
|
||||
|
Adjusted EBITDA
|
$
|
1,771
|
|
|
$
|
879
|
|
|
$
|
803
|
|
|
$
|
1,682
|
|
|
|
Years Ended December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
($ in millions)
|
||||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
568
|
|
|
$
|
420
|
|
|
Adjusted for certain items:
|
|
|
|
||||
|
Amortization
|
581
|
|
|
591
|
|
||
|
Restructuring costs
|
132
|
|
|
193
|
|
||
|
Transaction and integration expenses
|
269
|
|
|
177
|
|
||
|
Provision for Stanford and other significant litigation
|
11
|
|
|
50
|
|
||
|
Fair value adjustment for deferred revenue
|
—
|
|
|
58
|
|
||
|
Pension settlement and curtailment gains and losses
|
36
|
|
|
—
|
|
||
|
Gain on disposal of operations
|
(13
|
)
|
|
(2
|
)
|
||
|
Venezuela currency devaluation
|
2
|
|
|
—
|
|
||
|
Tax effect on certain items listed above
(i)
|
(275
|
)
|
|
(320
|
)
|
||
|
Tax effects of internal reorganizations
|
48
|
|
|
—
|
|
||
|
Tax effect of U.S. Tax Reform
|
(204
|
)
|
|
—
|
|
||
|
Deferred tax valuation allowance
|
—
|
|
|
(69
|
)
|
||
|
Adjusted net income
|
$
|
1,155
|
|
|
$
|
1,098
|
|
|
|
|
|
|
||||
|
Weighted average shares of common stock — diluted (millions of shares)
|
136
|
|
|
138
|
|
||
|
|
|
|
|
||||
|
Diluted earnings per share, as reported from operations
|
$
|
4.18
|
|
|
$
|
3.04
|
|
|
Adjusted for certain items:
|
|
|
|
||||
|
Amortization
|
4.28
|
|
|
4.28
|
|
||
|
Restructuring costs
|
0.97
|
|
|
1.40
|
|
||
|
Transaction and integration expenses
|
1.98
|
|
|
1.28
|
|
||
|
Provision for Stanford and other significant litigation
|
0.08
|
|
|
0.36
|
|
||
|
Fair value adjustment for deferred revenue
|
—
|
|
|
0.42
|
|
||
|
Pension settlement and curtailment gains and losses
|
0.27
|
|
|
—
|
|
||
|
Gain on disposal of operations
|
(0.09
|
)
|
|
(0.01
|
)
|
||
|
Venezuela currency devaluation
|
0.01
|
|
|
—
|
|
||
|
Tax effect on certain items listed above
(i)
|
(2.02
|
)
|
|
(2.31
|
)
|
||
|
Tax effects of internal reorganizations
|
0.35
|
|
|
—
|
|
||
|
Tax effect of U.S. Tax Reform
|
(1.50
|
)
|
|
—
|
|
||
|
Deferred tax valuation allowance
|
—
|
|
|
(0.50
|
)
|
||
|
Adjusted diluted earnings per share
|
$
|
8.51
|
|
|
$
|
7.96
|
|
|
(i)
|
The tax effect was calculated using an effective tax rate for each item.
|
|
|
Year Ended December 31,
|
||||||
|
|
2016
|
|
2015
(ii)
|
||||
|
|
Willis Towers Watson
|
|
Legacy Willis
|
||||
|
|
(in millions, except per share amounts)
|
||||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
420
|
|
|
$
|
373
|
|
|
Adjusted for certain items:
|
|
|
|
||||
|
Amortization
|
591
|
|
|
76
|
|
||
|
Restructuring costs
|
193
|
|
|
126
|
|
||
|
Transaction and integration expenses
|
177
|
|
|
73
|
|
||
|
Provision for Stanford and other significant litigation
|
50
|
|
|
70
|
|
||
|
Fair value adjustment for deferred revenue
|
58
|
|
|
—
|
|
||
|
Gain on disposal of operations
|
(2
|
)
|
|
(25
|
)
|
||
|
Venezuela currency devaluation
|
—
|
|
|
30
|
|
||
|
Gain on re-measurement of equity interests
|
—
|
|
|
(59
|
)
|
||
|
Tax effect on certain items listed above
(i)
|
(320
|
)
|
|
(83
|
)
|
||
|
Deferred tax valuation allowance
|
(69
|
)
|
|
(96
|
)
|
||
|
Adjusted net income
|
$
|
1,098
|
|
|
$
|
485
|
|
|
|
|
|
|
||||
|
Weighted average shares of common stock — diluted (millions of shares)
|
138
|
|
|
69
|
|
||
|
|
|
|
|
||||
|
Diluted earnings per share, as reported from operations
|
$
|
3.04
|
|
|
$
|
5.41
|
|
|
Adjusted for certain acquisition related items:
|
|
|
|
||||
|
Amortization
|
4.28
|
|
|
1.10
|
|
||
|
Restructuring costs
|
1.40
|
|
|
1.83
|
|
||
|
Transaction and integration expenses
|
1.28
|
|
|
1.06
|
|
||
|
Provision for Stanford and other significant litigation
|
0.36
|
|
|
1.01
|
|
||
|
Fair value adjustment for deferred revenue
|
0.42
|
|
|
—
|
|
||
|
Gain on disposal of operations
|
(0.01
|
)
|
|
(0.36
|
)
|
||
|
Venezuela currency devaluation
|
—
|
|
|
0.43
|
|
||
|
Gain on re-measurement of equity interests
|
—
|
|
|
(0.86
|
)
|
||
|
Tax effect on certain items listed above
(i)
|
(2.31
|
)
|
|
(1.20
|
)
|
||
|
Deferred tax valuation allowance
|
(0.50
|
)
|
|
(1.39
|
)
|
||
|
Adjusted diluted earnings per share
|
$
|
7.96
|
|
|
$
|
7.03
|
|
|
(i)
|
The tax effect was calculated using the statutory tax rate applicable to the item being adjusted for in the jurisdiction from which each adjustment arises.
|
|
(ii)
|
We have not presented this measure on a comparative pro forma basis because it is not practical to present the 2015 adjusted income tax effects on a pro forma basis, as making tax-effected non-GAAP adjustments on a proforma basis would be highly speculative in nature.
|
|
|
Years Ended December 31,
|
||||||
|
|
2017
|
|
2016
(ii)
|
||||
|
|
($ in millions)
|
||||||
|
INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
$
|
489
|
|
|
$
|
340
|
|
|
Adjusted for certain items:
|
|
|
|
||||
|
Amortization
|
581
|
|
|
591
|
|
||
|
Restructuring costs
|
132
|
|
|
193
|
|
||
|
Transaction and integration expenses
|
269
|
|
|
177
|
|
||
|
Provision for Stanford and other significant litigation
|
11
|
|
|
50
|
|
||
|
Fair value adjustment for deferred revenue
|
—
|
|
|
58
|
|
||
|
Pension settlement and curtailment gains and losses
|
36
|
|
|
—
|
|
||
|
Gain on disposal of operations
|
(13
|
)
|
|
(2
|
)
|
||
|
Venezuela currency devaluation
|
2
|
|
|
—
|
|
||
|
Adjusted income before taxes
|
$
|
1,507
|
|
|
$
|
1,407
|
|
|
|
|
|
|
||||
|
Benefit from income taxes
|
$
|
(100
|
)
|
|
$
|
(96
|
)
|
|
Tax effect on certain items listed above
(i)
|
275
|
|
|
320
|
|
||
|
Tax effects of internal reorganizations
|
(48
|
)
|
|
—
|
|
||
|
Tax effect of U.S. Tax Reform
|
204
|
|
|
—
|
|
||
|
Deferred tax valuation allowance
|
—
|
|
|
69
|
|
||
|
Adjusted income taxes
|
$
|
331
|
|
|
$
|
293
|
|
|
|
|
|
|
||||
|
U.S. GAAP tax rate
|
(20.5
|
)%
|
|
(28.1
|
)%
|
||
|
Adjusted income tax rate
|
21.9
|
%
|
|
20.8
|
%
|
||
|
|
Years ended December 31,
|
||||||||||
|
|
2017
|
|
2016
(i)
|
|
2015
(i)
|
||||||
|
|
(in millions)
|
||||||||||
|
Cash flows from operating activities
|
$
|
862
|
|
|
$
|
933
|
|
|
$
|
244
|
|
|
Less: Additions to fixed assets and software for internal use
|
(300
|
)
|
|
(218
|
)
|
|
(146
|
)
|
|||
|
Free Cash Flow
|
$
|
562
|
|
|
$
|
715
|
|
|
$
|
98
|
|
|
(i)
|
As a result of the adoption of ASU 2016-09, cash flows from operating activities for the years ended December 31, 2016 and 2015 increased by
$13 million
and $1 million, respectively, increasing free cash flow by the same amount. See Item 8, Note 2 - Basis of Presentation and Significant Accounting Policies of this Form 10-K report for a further discussion of this change.
|
|
|
Totals - current estimates
|
|
Impact of 0.25% change to EROA
|
|
Impact of 0.25% change to discount rate
|
||||||||||||||
|
|
|
Increase
|
|
Decrease
|
|
Increase
|
|
Decrease
|
|||||||||||
|
Estimated 2018 (income):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
U.S. Plans
|
$
|
(56
|
)
|
|
$
|
(9
|
)
|
|
$
|
9
|
|
|
$
|
2
|
|
|
$
|
3
|
|
|
U.K. Plans
|
$
|
(164
|
)
|
|
$
|
(12
|
)
|
|
$
|
12
|
|
|
$
|
(9
|
)
|
|
$
|
11
|
|
|
Projected benefit obligation at December 31, 2017:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
U.S. Plans
|
$
|
4,476
|
|
|
N/A
|
|
|
N/A
|
|
|
$
|
(139
|
)
|
|
$
|
146
|
|
||
|
U.K. Plans
|
$
|
4,165
|
|
|
N/A
|
|
|
N/A
|
|
|
$
|
(190
|
)
|
|
$
|
203
|
|
||
|
•
|
ASU No. 2014-09 ‘Revenue From Contracts With Customers’
|
|
◦
|
The Company has adopted the standard using the modified retrospective approach on January 1, 2018, and has applied the new standard only to contracts that are not completed as of the transition date.
|
|
◦
|
Certain revenue streams have accelerated revenue recognition timing. In particular, the revenue recognition for our Individual Marketplace (formerly Retiree & Access Exchanges) has moved from monthly ratable recognition over the policy period, to the recognition upon placement of the policy. Consequently, the Company will now recognize the majority of one calendar year of expected commissions during its fourth quarter of the preceding calendar year. Therefore, at the adoption date, we have reflected an adjustment to retained earnings for the portion of the revenue that would otherwise have been recognized during our 2018 calendar year since our earnings process was largely completed during the fourth quarter of 2017.
|
|
◦
|
Additionally, the revenue recognition for proportional treaty broking commissions has moved from recognition upon the receipt of the monthly or quarterly statements, to the recognition of an estimate of expected commissions upon the policy effective date. Since the majority of revenue recognized historically based on these monthly or quarterly statements was received over a two-year period, we will reflect an adjustment to retained earnings at the adoption date for the portion of revenue that would otherwise have been recognized during our 2018 calendar year related to policies effective in 2017 or prior.
|
|
◦
|
Revenue recognition for certain other revenue streams has changed from recognizing revenue at a point in time to recognizing revenue over time. Specifically, certain arrangements in our Health and Benefits broking business will now be recognized evenly over the year to reflect the nature of the ongoing obligations to our customers as well as receipt of the monthly commissions. These contracts are monthly or annual in nature and are considered complete as of the transition date. Therefore, no retained earnings adjustment is required.
|
|
◦
|
Our accounting for deferred costs will change. First, for those portions of the business that previously deferred costs (related to system implementation activities), the length of time over which we amortize those costs will extend to a longer estimated contract term. For 2017 calendar year and prior, these costs were amortized over a typical period of
3
-
5
years in accordance with the initial stated terms of the customer agreements. Second, other types of arrangements with associated costs now meet the criteria for cost deferral under ASC 606,
Revenue from Contracts with Customers
. This guidance will now apply to our broking arrangements and certain consulting engagements. We have calculated a retained earnings adjustment to reflect this cumulative change for contracts not complete as of the transition date.
|
|
◦
|
Although we are still finalizing the impact to retained earnings as of January 1, 2018, we expect the total range of adjustment, before the effect of taxes, to be an increase to retained earnings of
$375 million
to
$475 million
.
|
|
•
|
ASU No. 2016-02 ‘Leases’
|
|
◦
|
The majority of our leases are currently considered operating leases and will be capitalized as a lease asset on our balance sheets with a related lease liability for the obligated lease payments when the ASU is adopted. The ASU becomes effective for the Company at the beginning of the 2019 fiscal year; early adoption is permitted.
|
|
|
U.S.
dollars |
|
Pounds
sterling |
|
Euro
|
|
Other
currencies |
|
Revenues
|
55%
|
|
13%
|
|
15%
|
|
17%
|
|
Expenses
(i)
|
50%
|
|
19%
|
|
13%
|
|
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, transaction and integration expenses, and significant pension settlements.
|
|
•
|
our London market operations; and
|
|
•
|
translation.
|
|
•
|
forecast Pounds sterling expenses exceed Pounds sterling revenues, in which case the Company limits its exposure to this exchange rate risk by the use of forward contracts matched to forecast Pounds sterling outflows arising in the ordinary course of business. In addition, we are also exposed to foreign exchange risk on any net Pounds sterling asset or liability position in our London market operations;
|
|
•
|
the U.K. operations also earn significant revenues in Euro and Japanese yen. The Company limits its exposure to changes in the exchange rate between the U.S. dollar and these currencies by the use of foreign exchange contracts matched to a proportion of forecast cash inflows in these specific currencies and periods; and
|
|
•
|
Miller Insurance Services LLP, which is a Pounds sterling functional entity, earns significant non-functional currency revenues, in which case the Company limits its exposure to exchange rate changes by the use of foreign exchange contracts matched to a proportion of forecast cash inflows in specific currencies and periods.
|
|
|
|
Settlement date before December 31,
|
||||||||||||||||
|
|
|
2018
|
|
2019
|
|
2020
|
||||||||||||
|
December 31, 2017
|
|
Contract amount
|
|
Average contractual exchange rate
|
|
Contract amount
|
|
Average contractual exchange rate
|
|
Contract amount
|
|
Average contractual exchange rate
|
||||||
|
|
|
(millions)
|
|
|
|
(millions)
|
|
|
|
(millions)
|
|
|
||||||
|
Foreign currency sold
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
U.S. dollars sold for Pounds sterling
|
|
$
|
392
|
|
|
$1.40 = £1
|
|
$
|
236
|
|
|
$1.36 = £1
|
|
$
|
91
|
|
|
$1.37 = £1
|
|
Euros sold for U.S. dollars
|
|
78
|
|
|
€1 = $1.16
|
|
47
|
|
|
€1 = $1.20
|
|
15
|
|
|
€1 = $1.23
|
|||
|
Japanese yen sold for U.S. dollars
|
|
29
|
|
|
¥110.67 = $1
|
|
17
|
|
|
¥105.19 - $1
|
|
4
|
|
|
¥104.11 = $1
|
|||
|
Euros sold for Pounds sterling
|
|
15
|
|
|
€1 = £1.22
|
|
9
|
|
|
€1 = £1.13
|
|
4
|
|
|
€1 = £1.10
|
|||
|
Total
|
|
$
|
514
|
|
|
|
|
$
|
309
|
|
|
|
|
$
|
114
|
|
|
|
|
Fair value
(i)
|
|
$
|
(25
|
)
|
|
|
|
$
|
3
|
|
|
|
|
$
|
1
|
|
|
|
|
(i)
|
Represents the difference between the contract amount and the cash flow in U.S. dollars which would have been receivable had the foreign currency forward exchange contracts been entered into on
December 31, 2017
at the forward exchange rates prevailing at that date.
|
|
|
|
Expected to mature before December 31,
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
|
Fair Value
(i)
|
|||||||||||||||
|
|
|
($ millions, except percentages)
|
|||||||||||||||||||||||||||||
|
Fixed rate debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Principal
|
|
—
|
|
|
$
|
187
|
|
|
—
|
|
|
$
|
950
|
|
|
$
|
644
|
|
|
$
|
1,725
|
|
|
$
|
3,506
|
|
|
$
|
3,737
|
|
|
|
Fixed rate payable
|
|
—
|
|
|
7.000
|
%
|
|
—
|
|
|
4.684
|
%
|
|
2.125
|
%
|
|
4.406
|
%
|
|
4.201
|
%
|
|
|
||||||||
|
Floating rate debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Principal
|
|
$
|
85
|
|
|
$
|
85
|
|
|
—
|
|
|
—
|
|
|
$
|
884
|
|
|
—
|
|
|
$
|
1,054
|
|
|
$
|
1,054
|
|
||
|
Variable rate payable
(ii)
|
|
3.339
|
%
|
|
3.597
|
%
|
|
—
|
|
|
—
|
|
|
3.965
|
%
|
|
—
|
|
|
3.885
|
%
|
|
|
||||||||
|
Derivatives - interest rate swaps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Notional principal
|
|
—
|
|
|
$
|
300
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
300
|
|
|
—
|
|
|||||
|
Fixed rate receivable
|
|
—
|
|
|
1.167
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.167
|
%
|
|
|
||||||||
|
Variable rate payable
|
|
—
|
|
|
0.567
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.567
|
%
|
|
|
||||||||
|
(i)
|
Represents the net present value of the expected cash flows discounted at current market rates of interest or quoted market rates as appropriate.
|
|
(ii)
|
Represents the estimated interest rate payable.
|
|
|
Page
|
|
|
|
Years ended December 31,
|
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Revenues
|
|
|
|
|
|
|
||||||
|
Commissions and fees
|
|
$
|
8,116
|
|
|
$
|
7,778
|
|
|
$
|
3,809
|
|
|
Interest and other income
|
|
86
|
|
|
109
|
|
|
20
|
|
|||
|
Total revenues
|
|
8,202
|
|
|
7,887
|
|
|
3,829
|
|
|||
|
Costs of providing services
|
|
|
|
|
|
|
|
|||||
|
Salaries and benefits
|
|
4,745
|
|
|
4,646
|
|
|
2,303
|
|
|||
|
Other operating expenses
|
|
1,534
|
|
|
1,551
|
|
|
718
|
|
|||
|
Depreciation
|
|
203
|
|
|
178
|
|
|
95
|
|
|||
|
Amortization
|
|
581
|
|
|
591
|
|
|
76
|
|
|||
|
Restructuring costs
|
|
132
|
|
|
193
|
|
|
126
|
|
|||
|
Transaction and integration expenses
|
|
269
|
|
|
177
|
|
|
84
|
|
|||
|
Total costs of providing services
|
|
7,464
|
|
|
7,336
|
|
|
3,402
|
|
|||
|
Income from operations
|
|
738
|
|
|
551
|
|
|
427
|
|
|||
|
Interest expense
|
|
188
|
|
|
184
|
|
|
142
|
|
|||
|
Other expense/(income), net
|
|
61
|
|
|
27
|
|
|
(55
|
)
|
|||
|
INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
|
489
|
|
|
340
|
|
|
340
|
|
|||
|
Benefit from income taxes
|
|
(100
|
)
|
|
(96
|
)
|
|
(33
|
)
|
|||
|
INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
|
589
|
|
|
436
|
|
|
373
|
|
|||
|
Interest in earnings of associates, net of tax
|
|
3
|
|
|
2
|
|
|
11
|
|
|||
|
NET INCOME
|
|
592
|
|
|
438
|
|
|
384
|
|
|||
|
Income attributable to non-controlling interests
|
|
(24
|
)
|
|
(18
|
)
|
|
(11
|
)
|
|||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
|
$
|
568
|
|
|
$
|
420
|
|
|
$
|
373
|
|
|
|
|
|
|
|
|
|
||||||
|
EARNINGS PER SHARE
(i)
|
|
|
|
|
|
|
||||||
|
Basic earnings per share
|
|
$
|
4.21
|
|
|
$
|
3.07
|
|
|
$
|
5.49
|
|
|
Diluted earnings per share
|
|
$
|
4.18
|
|
|
$
|
3.04
|
|
|
$
|
5.41
|
|
|
|
|
|
|
|
|
|
||||||
|
Cash dividends declared per share
(i)
|
|
$
|
2.12
|
|
|
$
|
1.92
|
|
|
$
|
3.28
|
|
|
|
|
|
|
|
|
|
||||||
|
NET INCOME
|
|
$
|
592
|
|
|
$
|
438
|
|
|
$
|
384
|
|
|
Other comprehensive income/(loss), net of tax:
|
|
|
|
|
|
|
||||||
|
Foreign currency translation
|
|
$
|
295
|
|
|
$
|
(353
|
)
|
|
$
|
(133
|
)
|
|
Defined pension and post-retirement benefits
|
|
14
|
|
|
(439
|
)
|
|
180
|
|
|||
|
Derivative instruments
|
|
75
|
|
|
(75
|
)
|
|
(28
|
)
|
|||
|
Other comprehensive income/(loss), net of tax, before non-controlling interests
|
|
384
|
|
|
(867
|
)
|
|
19
|
|
|||
|
Comprehensive income/(loss) before non-controlling interests
|
|
976
|
|
|
(429
|
)
|
|
403
|
|
|||
|
Comprehensive (income)/loss attributable to non-controlling interests
|
|
(37
|
)
|
|
2
|
|
|
(1
|
)
|
|||
|
Comprehensive income/(loss) attributable to Willis Towers Watson
|
|
$
|
939
|
|
|
$
|
(427
|
)
|
|
$
|
402
|
|
|
(i)
|
Basic and diluted earnings per share and cash dividends declared per share, for the year ended December 31, 2015 have been retroactively adjusted to reflect the reverse stock split on January 4, 2016.
See
Note 3
—
Merger, Acquisitions and Divestitures
for further details.
|
|
|
|
December 31,
2017 |
|
December 31,
2016 |
||||
|
ASSETS
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
1,030
|
|
|
$
|
870
|
|
|
Fiduciary assets
|
|
12,155
|
|
|
10,505
|
|
||
|
Accounts receivable, net
|
|
2,246
|
|
|
2,080
|
|
||
|
Prepaid and other current assets
|
|
430
|
|
|
337
|
|
||
|
Total current assets
|
|
15,861
|
|
|
13,792
|
|
||
|
Fixed assets, net
|
|
985
|
|
|
839
|
|
||
|
Goodwill
|
|
10,519
|
|
|
10,413
|
|
||
|
Other intangible assets, net
|
|
3,882
|
|
|
4,368
|
|
||
|
Pension benefits assets
|
|
764
|
|
|
488
|
|
||
|
Other non-current assets
|
|
447
|
|
|
353
|
|
||
|
Total non-current assets
|
|
16,597
|
|
|
16,461
|
|
||
|
TOTAL ASSETS
|
|
$
|
32,458
|
|
|
$
|
30,253
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
||||
|
Fiduciary liabilities
|
|
$
|
12,155
|
|
|
$
|
10,505
|
|
|
Deferred revenue and accrued expenses
|
|
1,711
|
|
|
1,481
|
|
||
|
Short-term debt and current portion of long-term debt
|
|
85
|
|
|
508
|
|
||
|
Other current liabilities
|
|
804
|
|
|
876
|
|
||
|
Total current liabilities
|
|
14,755
|
|
|
13,370
|
|
||
|
Long-term debt
|
|
4,450
|
|
|
3,357
|
|
||
|
Liability for pension benefits
|
|
1,259
|
|
|
1,321
|
|
||
|
Deferred tax liabilities
|
|
615
|
|
|
864
|
|
||
|
Provision for liabilities
|
|
558
|
|
|
575
|
|
||
|
Other non-current liabilities
|
|
544
|
|
|
532
|
|
||
|
Total non-current liabilities
|
|
7,426
|
|
|
6,649
|
|
||
|
TOTAL LIABILITIES
|
|
22,181
|
|
|
20,019
|
|
||
|
COMMITMENTS AND CONTINGENCIES
|
|
|
|
|
||||
|
REDEEMABLE NON-CONTROLLING INTEREST
|
|
28
|
|
|
51
|
|
||
|
EQUITY
(i)
|
|
|
|
|
||||
|
Additional paid-in capital
|
|
10,538
|
|
|
10,596
|
|
||
|
Retained earnings
|
|
1,104
|
|
|
1,452
|
|
||
|
Accumulated other comprehensive loss, net of tax
|
|
(1,513
|
)
|
|
(1,884
|
)
|
||
|
Treasury shares, at cost, 17,519 in 2017 and 795,816 in 2016, and 40,000 shares, €1 nominal value, in 2017 and 2016
|
|
(3
|
)
|
|
(99
|
)
|
||
|
Total Willis Towers Watson shareholders’ equity
|
|
10,126
|
|
|
10,065
|
|
||
|
Non-controlling interests
|
|
123
|
|
|
118
|
|
||
|
Total equity
|
|
10,249
|
|
|
10,183
|
|
||
|
TOTAL LIABILITIES AND EQUITY
|
|
$
|
32,458
|
|
|
$
|
30,253
|
|
|
(i)
|
Equity includes (a) Ordinary shares
$0.000304635
nominal value; Authorized
1,510,003,775
; Issued
132,139,581
(2017) and
137,075,068
(2016); Outstanding
132,139,581
(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.
|
|
|
|
Years ended December 31,
|
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
||||||
|
NET INCOME
|
|
$
|
592
|
|
|
$
|
438
|
|
|
$
|
384
|
|
|
Adjustments to reconcile net income to total net cash from operating activities:
|
|
|
|
|
|
|
||||||
|
Depreciation
|
|
252
|
|
|
178
|
|
|
95
|
|
|||
|
Amortization
|
|
581
|
|
|
591
|
|
|
76
|
|
|||
|
Net periodic benefit of defined benefit pension plans
|
|
(91
|
)
|
|
(93
|
)
|
|
(78
|
)
|
|||
|
Provision for doubtful receivables from clients
|
|
17
|
|
|
36
|
|
|
5
|
|
|||
|
Benefit from deferred income taxes
|
|
(285
|
)
|
|
(244
|
)
|
|
(99
|
)
|
|||
|
Share-based compensation
|
|
67
|
|
|
123
|
|
|
64
|
|
|||
|
Non-cash foreign exchange loss/(gain)
|
|
77
|
|
|
(28
|
)
|
|
73
|
|
|||
|
Net gain on disposal of operations and fixed and intangible assets and gain on re-measurement of equity interests
|
|
(13
|
)
|
|
—
|
|
|
(90
|
)
|
|||
|
Other, net
|
|
(57
|
)
|
|
27
|
|
|
(8
|
)
|
|||
|
Changes in operating assets and liabilities, net of effects from purchase of subsidiaries:
|
|
|
|
|
|
|
||||||
|
Accounts receivable
|
|
(64
|
)
|
|
(101
|
)
|
|
(155
|
)
|
|||
|
Fiduciary assets
|
|
(1,167
|
)
|
|
(249
|
)
|
|
(508
|
)
|
|||
|
Fiduciary liabilities
|
|
1,167
|
|
|
249
|
|
|
508
|
|
|||
|
Other assets
|
|
(128
|
)
|
|
(233
|
)
|
|
(5
|
)
|
|||
|
Other liabilities
|
|
(51
|
)
|
|
174
|
|
|
(61
|
)
|
|||
|
Provisions
|
|
(35
|
)
|
|
65
|
|
|
43
|
|
|||
|
Net cash from operating activities
|
|
862
|
|
|
933
|
|
|
244
|
|
|||
|
CASH FLOWS (USED IN)/FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
||||||
|
Additions to fixed assets and software for internal use
|
|
(300
|
)
|
|
(218
|
)
|
|
(146
|
)
|
|||
|
Capitalized software costs
|
|
(75
|
)
|
|
(85
|
)
|
|
—
|
|
|||
|
Acquisitions of operations, net of cash acquired
|
|
(13
|
)
|
|
476
|
|
|
(857
|
)
|
|||
|
Net disposals of operations
|
|
57
|
|
|
(1
|
)
|
|
44
|
|
|||
|
Other, net
|
|
(4
|
)
|
|
23
|
|
|
16
|
|
|||
|
Net cash (used in)/from investing activities
|
|
(335
|
)
|
|
195
|
|
|
(943
|
)
|
|||
|
CASH FLOWS (USED IN)/FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
||||||
|
Net borrowings/(payments) on revolving credit facility
|
|
642
|
|
|
(237
|
)
|
|
469
|
|
|||
|
Senior notes issued
|
|
649
|
|
|
1,606
|
|
|
—
|
|
|||
|
Proceeds from issuance of other debt
|
|
32
|
|
|
404
|
|
|
592
|
|
|||
|
Debt issuance costs
|
|
(9
|
)
|
|
(14
|
)
|
|
(5
|
)
|
|||
|
Repayments of debt
|
|
(734
|
)
|
|
(1,901
|
)
|
|
(166
|
)
|
|||
|
Repurchase of shares
|
|
(532
|
)
|
|
(396
|
)
|
|
(82
|
)
|
|||
|
Proceeds from issuance of shares
|
|
61
|
|
|
63
|
|
|
131
|
|
|||
|
Payments for share cancellation related to legal settlement
|
|
(177
|
)
|
|
—
|
|
|
—
|
|
|||
|
Payments of deferred and contingent consideration related to acquisitions
|
|
(65
|
)
|
|
(67
|
)
|
|
—
|
|
|||
|
Cash paid for employee taxes on withholding shares
|
|
(18
|
)
|
|
(13
|
)
|
|
(1
|
)
|
|||
|
Dividends paid
|
|
(277
|
)
|
|
(199
|
)
|
|
(277
|
)
|
|||
|
Acquisitions of and dividends paid to non-controlling interests
|
|
(51
|
)
|
|
(21
|
)
|
|
(21
|
)
|
|||
|
Net cash (used in)/from financing activities
|
|
(479
|
)
|
|
(775
|
)
|
|
640
|
|
|||
|
INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS
|
|
48
|
|
|
353
|
|
|
(59
|
)
|
|||
|
Effect of exchange rate changes on cash and cash equivalents
|
|
112
|
|
|
(15
|
)
|
|
(44
|
)
|
|||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
|
870
|
|
|
532
|
|
|
635
|
|
|||
|
CASH AND CASH EQUIVALENTS, END OF YEAR
|
|
$
|
1,030
|
|
|
$
|
870
|
|
|
$
|
532
|
|
|
|
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 January 1, 2015
|
67,460
|
|
|
$
|
1,524
|
|
|
$
|
1,530
|
|
|
$
|
(3
|
)
|
|
$
|
(1,066
|
)
|
|
$
|
1,985
|
|
|
$
|
22
|
|
|
$
|
2,007
|
|
|
|
|
$
|
59
|
|
|
|
||
|
Shares repurchased
|
(646
|
)
|
|
—
|
|
|
(82
|
)
|
|
—
|
|
|
—
|
|
|
(82
|
)
|
|
—
|
|
|
(82
|
)
|
|
|
|
—
|
|
|
|
||||||||||
|
Net income
|
—
|
|
|
—
|
|
|
373
|
|
|
—
|
|
|
—
|
|
|
373
|
|
|
8
|
|
|
381
|
|
|
|
|
3
|
|
|
$
|
384
|
|
||||||||
|
Dividends
|
—
|
|
|
—
|
|
|
(224
|
)
|
|
—
|
|
|
—
|
|
|
(224
|
)
|
|
(11
|
)
|
|
(235
|
)
|
|
|
|
(5
|
)
|
|
|
||||||||||
|
Other comprehensive income/(loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29
|
|
|
29
|
|
|
(6
|
)
|
|
23
|
|
|
|
|
(4
|
)
|
|
$
|
19
|
|
||||||||
|
Issuance of shares under employee stock compensation plans
|
1,811
|
|
|
128
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
128
|
|
|
—
|
|
|
128
|
|
|
|
|
—
|
|
|
|
||||||||||
|
Share-based compensation
|
—
|
|
|
64
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
64
|
|
|
—
|
|
|
64
|
|
|
|
|
—
|
|
|
|
||||||||||
|
Additional non-controlling interests
|
—
|
|
|
(53
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(53
|
)
|
|
118
|
|
|
65
|
|
|
|
|
—
|
|
|
|
||||||||||
|
Foreign currency translation
|
—
|
|
|
9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
9
|
|
|
|
|
—
|
|
|
|
||||||||||
|
Balance as of December 31, 2015
|
68,625
|
|
|
$
|
1,672
|
|
|
$
|
1,597
|
|
|
$
|
(3
|
)
|
|
$
|
(1,037
|
)
|
|
$
|
2,229
|
|
|
$
|
131
|
|
|
$
|
2,360
|
|
|
|
|
$
|
53
|
|
|
|
||
|
Shares repurchased
|
(3,170
|
)
|
|
—
|
|
|
(300
|
)
|
|
(96
|
)
|
|
—
|
|
|
(396
|
)
|
|
—
|
|
|
(396
|
)
|
|
|
|
—
|
|
|
|
||||||||||
|
Net income
|
—
|
|
|
—
|
|
|
420
|
|
|
—
|
|
|
—
|
|
|
420
|
|
|
11
|
|
|
431
|
|
|
|
|
7
|
|
|
$
|
438
|
|
||||||||
|
Dividends
|
—
|
|
|
—
|
|
|
(265
|
)
|
|
—
|
|
|
—
|
|
|
(265
|
)
|
|
(9
|
)
|
|
(274
|
)
|
|
|
|
(5
|
)
|
|
|
||||||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(847
|
)
|
|
(847
|
)
|
|
(16
|
)
|
|
(863
|
)
|
|
|
|
(4
|
)
|
|
$
|
(867
|
)
|
||||||||
|
Issuance of shares under employee stock compensation plans
|
1,342
|
|
|
66
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
66
|
|
|
—
|
|
|
66
|
|
|
|
|
—
|
|
|
|
||||||||||
|
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
|
—
|
|
|
123
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
123
|
|
|
—
|
|
|
123
|
|
|
|
|
—
|
|
|
|
||||||||||
|
Additional non-controlling interests
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
1
|
|
|
8
|
|
|
|
|
—
|
|
|
|
||||||||||
|
Foreign currency translation
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
5
|
|
|
|
|
—
|
|
|
|
||||||||||
|
Balance as of December 31, 2016
|
136,297
|
|
|
$
|
10,596
|
|
|
$
|
1,452
|
|
|
$
|
(99
|
)
|
|
$
|
(1,884
|
)
|
|
$
|
10,065
|
|
|
$
|
118
|
|
|
$
|
10,183
|
|
|
|
|
$
|
51
|
|
|
|
||
|
|
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
|
|||||||||||||||||||
|
Adoption of ASU 2016-16 (See Note 2)
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
|
|
|
—
|
|
|
|
||||||||||
|
Shares repurchased
|
(3,797
|
)
|
|
—
|
|
|
(532
|
)
|
|
—
|
|
|
—
|
|
|
(532
|
)
|
|
—
|
|
|
(532
|
)
|
|
|
|
—
|
|
|
|
||||||||||
|
Shares canceled
|
(1,415
|
)
|
|
(177
|
)
|
|
(96
|
)
|
|
96
|
|
|
—
|
|
|
(177
|
)
|
|
—
|
|
|
(177
|
)
|
|
|
|
—
|
|
|
|
||||||||||
|
Net income
|
—
|
|
|
—
|
|
|
568
|
|
|
—
|
|
|
—
|
|
|
568
|
|
|
16
|
|
|
584
|
|
|
|
|
8
|
|
|
$
|
592
|
|
||||||||
|
Dividends
|
—
|
|
|
—
|
|
|
(285
|
)
|
|
—
|
|
|
—
|
|
|
(285
|
)
|
|
(15
|
)
|
|
(300
|
)
|
|
|
|
(3
|
)
|
|
|
||||||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
371
|
|
|
371
|
|
|
7
|
|
|
378
|
|
|
|
|
6
|
|
|
$
|
384
|
|
||||||||
|
Issuance of shares under employee stock compensation plans
|
1,055
|
|
|
62
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
62
|
|
|
—
|
|
|
62
|
|
|
|
|
—
|
|
|
|
||||||||||
|
Share-based compensation
|
—
|
|
|
67
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
67
|
|
|
—
|
|
|
67
|
|
|
|
|
—
|
|
|
|
||||||||||
|
Acquisition of non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
|
|
|
(34
|
)
|
|
|
||||||||||
|
Foreign currency translation
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
(10
|
)
|
|
|
|
—
|
|
|
|
||||||||||
|
Balance as of December 31, 2017
|
132,140
|
|
|
$
|
10,538
|
|
|
$
|
1,104
|
|
|
$
|
(3
|
)
|
|
$
|
(1,513
|
)
|
|
$
|
10,126
|
|
|
$
|
123
|
|
|
$
|
10,249
|
|
|
|
|
$
|
28
|
|
|
|
||
|
(i)
|
The nominal value of the ordinary shares and the number of ordinary shares issued in the year ended December 31, 2015 have been retroactively adjusted to reflect the reverse stock split on January 4, 2016. See
Note 3
—
Merger, Acquisitions and Divestitures
for further details.
|
|
(ii)
|
Accumulated other comprehensive loss, net of tax (‘AOCL’).
|
|
(iii)
|
The non-controlling interest is related to Max Matthiessen Holding AB.
|
|
|
Amortization basis
|
|
Expected life
(years)
|
|
Client relationships
|
In line with underlying cash flows
|
|
5 to 20
|
|
Software
|
In line with underlying cash flows or straight-line basis
|
|
4 to 7
|
|
Product
|
In line with underlying cash flows
|
|
17.5
|
|
Trademark and trade name
|
Straight-line basis
|
|
14 to 25
|
|
Favorable agreements
|
Straight-line basis
|
|
7
|
|
Management contracts
|
Straight-line basis
|
|
18
|
|
•
|
Annual recurring projects
and
projects of short duration.
These projects are typically straightforward and highly predictable in nature. As a result, the project manager and financial staff are able to identify, as the project status is reviewed and bills are prepared monthly, the occasions when cost overruns could lead to the recording of a loss accrual.
|
|
•
|
Stand-ready obligations.
Where we are entitled to fees (whether fixed or variable based on assets under management or a per-participant per-month basis) regardless of the hours, we generally recognize this revenue on either a straight-line basis or as the variable fees are calculated.
|
|
•
|
Non-recurring system projects.
These projects are longer in duration and subject to more changes in scope as the project progresses. Certain software or outsourced administration contracts generally provide that if the client
|
|
•
|
The Company has adopted the standard using the modified retrospective approach on January 1, 2018, and has applied the new standard only to contracts that are not completed as of the transition date.
|
|
•
|
Certain revenue streams have accelerated revenue recognition timing. In particular, the revenue recognition for our Individual Marketplace (formerly Retiree & Access Exchanges) has moved from monthly ratable recognition over the policy period, to the recognition upon placement of the policy. Consequently, the Company will now recognize the majority of one calendar year of expected commissions during its fourth quarter of the preceding calendar year. Therefore, at the adoption date, we have reflected an adjustment to retained earnings for the portion of the revenue that would otherwise have been recognized during our 2018 calendar year since our earnings process was largely completed during the fourth quarter of 2017.
|
|
•
|
Revenue recognition for certain other revenue streams has changed from recognizing revenue at a point in time to recognizing revenue over time. Specifically, certain arrangements in our Health and Benefits broking business will now be recognized evenly over the year to reflect the nature of the ongoing obligations to our customers as well as receipt of the monthly commissions. These contracts are monthly or annual in nature and are considered complete as of the transition date. Therefore, no retained earnings adjustment is required.
|
|
•
|
Our accounting for deferred costs will change. First, for those portions of the business that previously deferred costs (related to system implementation activities), the length of time over which we amortize those costs will extend to a longer estimated contract term. For 2017 calendar year and prior, these costs were amortized over a typical period of
3
-
5
years in accordance with the initial stated terms of the customer agreements. Second, other types of arrangements with associated costs now meet the criteria for cost deferral under ASC 606. This guidance will now apply to our broking arrangements and certain consulting engagements. We have calculated a retained earnings adjustment to reflect this cumulative change for contracts not complete as of the transition date.
|
|
|
|
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 13
—
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.
|
|
|
|
Valuation Methodology
|
|
Amortization Basis
|
|
Fair Value
|
|
Expected Life (Years)
|
||
|
Customer relationships
|
|
Multiple period excess earnings
|
|
In line with underlying cash flows
|
|
$
|
2,221
|
|
|
15.0
|
|
Software - income approach
|
|
Multiple period excess earnings
|
|
In line with underlying cash flows or straight-line basis
|
|
567
|
|
|
6.4
|
|
|
Software - cost approach
|
|
Cost of reproduction
|
|
Straight-line basis
|
|
108
|
|
|
4.9
|
|
|
Product
|
|
Multiple period excess earnings
|
|
In line with underlying cash flows
|
|
42
|
|
|
17.5
|
|
|
IPR&D
(i)
|
|
Multiple period excess earnings or cost of reproduction
|
|
n/a
|
|
39
|
|
|
n/a
|
|
|
Trade name
|
|
Relief from royalty
|
|
Straight-line basis
|
|
1,003
|
|
|
25.0
|
|
|
Favorable lease agreements
|
|
Market approach
|
|
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.
|
|
|
Years ended December 31,
|
||||||
|
|
|
|
Pro Forma
|
||||
|
|
As reported
|
|
(Unaudited)
|
||||
|
|
2016
|
|
2015
|
||||
|
Total revenues
|
$
|
7,887
|
|
|
$
|
7,492
|
|
|
Net income attributable to Willis Towers Watson
|
$
|
420
|
|
|
$
|
640
|
|
|
Diluted earnings per share
|
$
|
3.04
|
|
|
$
|
4.64
|
|
|
|
December 29, 2015
|
||
|
Cash and cash equivalents
|
$
|
87
|
|
|
Fiduciary assets
|
625
|
|
|
|
Accounts receivable, net
|
89
|
|
|
|
Goodwill
|
584
|
|
|
|
Intangible assets
|
440
|
|
|
|
Other assets
|
56
|
|
|
|
Fiduciary liabilities
|
(625
|
)
|
|
|
Deferred revenue and accrued expenses
|
(80
|
)
|
|
|
Short and long-term debt
|
(80
|
)
|
|
|
Net deferred tax liabilities
|
(87
|
)
|
|
|
Other liabilities
|
(179
|
)
|
|
|
Net assets acquired
|
830
|
|
|
|
Decrease in paid-in capital for purchase of non-controlling interest
|
43
|
|
|
|
Non-controlling interest acquired
|
(40
|
)
|
|
|
Purchase price allocation
|
$
|
833
|
|
|
|
Valuation Methodology
|
|
Amortization Basis
|
|
Fair Value
|
|
Expected Life (Years)
|
||
|
Customer relationships
|
Multiple period excess earnings
|
|
In line with underlying cash flows
|
|
$
|
339
|
|
|
20
|
|
Software and other intangibles
|
Cost of reproduction
|
|
Straight-line basis
|
|
66
|
|
|
5
|
|
|
Trade name
|
Relief from royalty
|
|
Straight-line basis
|
|
35
|
|
|
14
|
|
|
|
|
|
|
|
$
|
440
|
|
|
|
|
•
|
Human Capital and Benefits (‘HCB’)
|
|
•
|
Corporate Risk and Broking (‘CRB’)
|
|
•
|
Investment, Risk and Reinsurance (‘IRR’)
|
|
•
|
Benefits Delivery and Administration (‘BDA’) - formerly known as Exchange Solutions
(i)
|
|
(i)
|
This segment and the businesses within the segment were renamed to better reflect the nature of the services we offer.
|
|
•
|
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 assets and internally-developed software, we aligned the presentation within the respective segments and consolidated operating income, thereby eliminating a reconciling adjustment.
|
|
|
Years ended December 31,
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
HCB
|
|
CRB
|
|
IRR
|
|
BDA
|
|
Total
|
||||||||||||||||||||||||||||||||||||||||
|
|
2017
|
2016
|
2015
|
|
2017
|
2016
|
2015
|
|
2017
|
2016
|
2015
|
|
2017
|
2016
|
2015
|
|
2017
|
2016
|
2015
|
||||||||||||||||||||||||||||||
|
Segment commissions and fees
|
$
|
3,163
|
|
$
|
3,100
|
|
$
|
583
|
|
|
$
|
2,625
|
|
$
|
2,519
|
|
$
|
2,332
|
|
|
$
|
1,505
|
|
$
|
1,475
|
|
$
|
895
|
|
|
$
|
729
|
|
$
|
652
|
|
$
|
—
|
|
|
$
|
8,022
|
|
$
|
7,746
|
|
$
|
3,810
|
|
|
Segment interest and other income
|
29
|
|
17
|
|
1
|
|
|
23
|
|
28
|
|
17
|
|
|
30
|
|
59
|
|
1
|
|
|
—
|
|
2
|
|
—
|
|
|
82
|
|
106
|
|
19
|
|
|||||||||||||||
|
Segment revenues
|
$
|
3,192
|
|
$
|
3,117
|
|
$
|
584
|
|
|
$
|
2,648
|
|
$
|
2,547
|
|
$
|
2,349
|
|
|
$
|
1,535
|
|
$
|
1,534
|
|
$
|
896
|
|
|
$
|
729
|
|
$
|
654
|
|
$
|
—
|
|
|
$
|
8,104
|
|
$
|
7,852
|
|
$
|
3,829
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
Segment operating income
|
$
|
781
|
|
$
|
728
|
|
$
|
119
|
|
|
$
|
488
|
|
$
|
463
|
|
$
|
457
|
|
|
$
|
365
|
|
$
|
383
|
|
$
|
207
|
|
|
$
|
152
|
|
$
|
119
|
|
$
|
—
|
|
|
$
|
1,786
|
|
$
|
1,693
|
|
$
|
783
|
|
|
|
Years ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Revenues:
|
|
|
|
|
|
||||||
|
Total segment revenues
|
$
|
8,104
|
|
|
$
|
7,852
|
|
|
$
|
3,829
|
|
|
Fair value adjustment to deferred revenue
|
—
|
|
|
(58
|
)
|
|
—
|
|
|||
|
Reimbursable expenses and other
|
98
|
|
|
93
|
|
|
—
|
|
|||
|
Total revenues
|
$
|
8,202
|
|
|
$
|
7,887
|
|
|
$
|
3,829
|
|
|
|
|
|
|
|
|
||||||
|
Total segment operating income
|
$
|
1,786
|
|
|
$
|
1,693
|
|
|
$
|
783
|
|
|
Fair value adjustment for deferred revenue
|
—
|
|
|
(58
|
)
|
|
—
|
|
|||
|
Amortization
|
(581
|
)
|
|
(591
|
)
|
|
(76
|
)
|
|||
|
Restructuring costs
|
(132
|
)
|
|
(193
|
)
|
|
(126
|
)
|
|||
|
Transaction and integration expenses
(i)
|
(269
|
)
|
|
(177
|
)
|
|
(73
|
)
|
|||
|
Provision for Stanford and other significant litigation
|
(11
|
)
|
|
(50
|
)
|
|
(70
|
)
|
|||
|
Pension settlement and curtailment gains and losses
|
(36
|
)
|
|
—
|
|
|
—
|
|
|||
|
Unallocated, net
(ii)
|
(19
|
)
|
|
(73
|
)
|
|
(11
|
)
|
|||
|
Income from operations
|
738
|
|
|
551
|
|
|
427
|
|
|||
|
Interest expense
|
188
|
|
|
184
|
|
|
142
|
|
|||
|
Other expense/(income), net
|
61
|
|
|
27
|
|
|
(55
|
)
|
|||
|
Income from operations before income taxes and interest in earnings of associates
|
$
|
489
|
|
|
$
|
340
|
|
|
$
|
340
|
|
|
(i)
|
Includes transaction and integration expenses related to the Merger and the acquisition of Gras Savoye.
|
|
(ii)
|
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.
|
|
|
Revenues
|
|
Long-Lived Assets
(i)
|
||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2017
|
|
2016
|
|
2015
|
||||||||||||
|
Ireland
|
$
|
107
|
|
|
$
|
92
|
|
|
$
|
64
|
|
|
$
|
127
|
|
|
$
|
114
|
|
|
$
|
124
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
United States
|
3,821
|
|
|
3,395
|
|
|
1,597
|
|
|
9,988
|
|
|
11,400
|
|
|
1,759
|
|
||||||
|
United Kingdom
|
1,815
|
|
|
2,236
|
|
|
1,055
|
|
|
3,173
|
|
|
2,431
|
|
|
2,426
|
|
||||||
|
Rest of World
|
2,459
|
|
|
2,164
|
|
|
1,113
|
|
|
3,263
|
|
|
2,466
|
|
|
1,951
|
|
||||||
|
Total Foreign Countries
|
8,095
|
|
|
7,795
|
|
|
3,765
|
|
|
16,424
|
|
|
16,297
|
|
|
6,136
|
|
||||||
|
|
$
|
8,202
|
|
|
$
|
7,887
|
|
|
$
|
3,829
|
|
|
$
|
16,551
|
|
|
$
|
16,411
|
|
|
$
|
6,260
|
|
|
(i)
|
Long-Lived Assets do not include deferred tax assets.
|
|
|
HCB
|
|
CRB
|
|
IRR
|
|
BDA
|
|
Corporate
|
|
Total
|
||||||||||||
|
Year ended December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Termination benefits
|
$
|
—
|
|
|
$
|
25
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
17
|
|
|
$
|
46
|
|
|
Professional services and other
(i)
|
3
|
|
|
63
|
|
|
6
|
|
|
—
|
|
|
14
|
|
|
86
|
|
||||||
|
Total
|
$
|
3
|
|
|
$
|
88
|
|
|
$
|
10
|
|
|
$
|
—
|
|
|
$
|
31
|
|
|
$
|
132
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Year ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Termination benefits
|
$
|
33
|
|
|
$
|
26
|
|
|
$
|
6
|
|
|
$
|
1
|
|
|
$
|
2
|
|
|
$
|
68
|
|
|
Professional services and other
(i)
|
4
|
|
|
81
|
|
|
4
|
|
|
—
|
|
|
36
|
|
|
125
|
|
||||||
|
Total
|
$
|
37
|
|
|
$
|
107
|
|
|
$
|
10
|
|
|
$
|
1
|
|
|
$
|
38
|
|
|
$
|
193
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Year ended December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Termination benefits
|
$
|
2
|
|
|
$
|
24
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
3
|
|
|
$
|
36
|
|
|
Professional services and other
(i)
|
1
|
|
|
57
|
|
|
2
|
|
|
—
|
|
|
30
|
|
|
90
|
|
||||||
|
Total
|
$
|
3
|
|
|
$
|
81
|
|
|
$
|
9
|
|
|
$
|
—
|
|
|
$
|
33
|
|
|
$
|
126
|
|
|
(i)
|
Other includes salary and benefits, premises, and other expenses incurred to support the ongoing management and facilitation of the programs.
|
|
|
HCB
|
|
CRB
|
|
IRR
|
|
BDA
|
|
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
|
$
|
—
|
|
|
$
|
25
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
19
|
|
|
$
|
48
|
|
|
Professional services and other
(i)
|
3
|
|
|
63
|
|
|
6
|
|
|
—
|
|
|
14
|
|
|
86
|
|
||||||
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Termination benefits
|
$
|
3
|
|
|
$
|
82
|
|
|
$
|
15
|
|
|
$
|
—
|
|
|
$
|
23
|
|
|
$
|
123
|
|
|
Professional services and other
(i)
|
5
|
|
|
204
|
|
|
12
|
|
|
—
|
|
|
97
|
|
|
318
|
|
||||||
|
Total
|
$
|
8
|
|
|
$
|
286
|
|
|
$
|
27
|
|
|
$
|
—
|
|
|
$
|
120
|
|
|
$
|
441
|
|
|
(i)
|
Other includes salary and benefits, premises, and other expenses incurred to support the ongoing management and facilitation of the program.
|
|
|
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
|
48
|
|
|
86
|
|
|
134
|
|
|||
|
Cash payments
|
(41
|
)
|
|
(97
|
)
|
|
(138
|
)
|
|||
|
Balance at December 31, 2017
|
$
|
14
|
|
|
$
|
7
|
|
|
$
|
21
|
|
|
|
HCB
|
|
CRB
|
|
IRR
|
|
BDA
|
|
Corporate
|
|
Total
|
||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Termination benefits
|
$
|
32
|
|
|
$
|
8
|
|
|
$
|
3
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
45
|
|
|
Professional services and other
(i)
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
||||||
|
Total
|
$
|
35
|
|
|
$
|
8
|
|
|
$
|
3
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
48
|
|
|
(i)
|
Other includes salary and benefits, premises, and other expenses incurred to support the ongoing management and facilitation of the program.
|
|
|
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
|
|
|
Adjustment to prior charges incurred
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|||
|
Cash payments
|
(23
|
)
|
|
—
|
|
|
(23
|
)
|
|||
|
Balance at December 31, 2017
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
|
Years ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Ireland
|
$
|
(23
|
)
|
|
$
|
(27
|
)
|
|
$
|
(61
|
)
|
|
U.S.
|
(198
|
)
|
|
(311
|
)
|
|
(67
|
)
|
|||
|
U.K.
|
31
|
|
|
123
|
|
|
65
|
|
|||
|
Other jurisdictions
|
679
|
|
|
555
|
|
|
403
|
|
|||
|
Total
|
$
|
489
|
|
|
$
|
340
|
|
|
$
|
340
|
|
|
|
Years ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Current tax expense/(benefit):
|
|
|
|
|
|
||||||
|
U.S. federal taxes
|
$
|
65
|
|
|
$
|
35
|
|
|
$
|
14
|
|
|
U.S. state and local taxes
|
7
|
|
|
14
|
|
|
1
|
|
|||
|
U.K. corporation tax
|
14
|
|
|
28
|
|
|
—
|
|
|||
|
Other jurisdictions
|
99
|
|
|
71
|
|
|
51
|
|
|||
|
Total current tax expense
|
185
|
|
|
148
|
|
|
66
|
|
|||
|
Deferred tax expense/(benefit):
|
|
|
|
|
|
||||||
|
U.S. federal taxes
|
(268
|
)
|
|
(214
|
)
|
|
(113
|
)
|
|||
|
U.S. state and local taxes
|
6
|
|
|
(5
|
)
|
|
(3
|
)
|
|||
|
U.K. corporation tax
|
(9
|
)
|
|
10
|
|
|
14
|
|
|||
|
Other jurisdictions
|
(14
|
)
|
|
(35
|
)
|
|
3
|
|
|||
|
Total deferred tax benefit
|
(285
|
)
|
|
(244
|
)
|
|
(99
|
)
|
|||
|
Total benefit from income taxes
|
$
|
(100
|
)
|
|
$
|
(96
|
)
|
|
$
|
(33
|
)
|
|
|
Years ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
$
|
489
|
|
|
$
|
340
|
|
|
$
|
340
|
|
|
U.S. federal statutory income tax rate
|
35
|
%
|
|
35
|
%
|
|
35
|
%
|
|||
|
Income tax expense at U.S. federal tax rate
|
171
|
|
|
119
|
|
|
119
|
|
|||
|
Adjustments to derive effective tax rate:
|
|
|
|
|
|
|
|
||||
|
Non-deductible expenses and dividends
|
68
|
|
|
15
|
|
|
32
|
|
|||
|
Non-deductible acquisition costs
|
11
|
|
|
1
|
|
|
9
|
|
|||
|
Disposal of non-deductible goodwill
|
11
|
|
|
2
|
|
|
3
|
|
|||
|
Gain on re-measurement of equity interests
|
—
|
|
|
—
|
|
|
(20
|
)
|
|||
|
Impact of change in rate on deferred tax balances
|
—
|
|
|
(15
|
)
|
|
(5
|
)
|
|||
|
Effect of foreign exchange and other differences
|
3
|
|
|
6
|
|
|
(1
|
)
|
|||
|
Non-deductible Venezuelan foreign exchange loss
|
2
|
|
|
4
|
|
|
11
|
|
|||
|
Changes in valuation allowances
|
13
|
|
|
(74
|
)
|
|
(104
|
)
|
|||
|
Net tax effect of intra-group items
|
(97
|
)
|
|
(98
|
)
|
|
(30
|
)
|
|||
|
Tax differentials of non-U.S. jurisdictions
|
(69
|
)
|
|
(80
|
)
|
|
(42
|
)
|
|||
|
Tax differentials of U.S. state taxes and local taxes
|
(6
|
)
|
|
14
|
|
|
(2
|
)
|
|||
|
Impact of U.S. Tax Reform
|
(204
|
)
|
|
—
|
|
|
—
|
|
|||
|
Other items, net
|
(3
|
)
|
|
10
|
|
|
(3
|
)
|
|||
|
Benefit from income taxes
|
$
|
(100
|
)
|
|
$
|
(96
|
)
|
|
$
|
(33
|
)
|
|
|
December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Deferred tax assets:
|
|
|
|
|
|
||
|
Accrued expenses not currently deductible
|
$
|
131
|
|
|
$
|
286
|
|
|
Net operating losses
|
145
|
|
|
116
|
|
||
|
Capital loss carryforwards
|
28
|
|
|
28
|
|
||
|
Accrued retirement benefits
|
339
|
|
|
467
|
|
||
|
Deferred compensation
|
69
|
|
|
83
|
|
||
|
Stock options
|
24
|
|
|
36
|
|
||
|
Financial derivative transactions
|
18
|
|
|
12
|
|
||
|
Gross deferred tax assets
|
754
|
|
|
1,028
|
|
||
|
Less: valuation allowance
|
(162
|
)
|
|
(134
|
)
|
||
|
Net deferred tax assets
|
$
|
592
|
|
|
$
|
894
|
|
|
Deferred tax liabilities:
|
|
|
|
|
|
||
|
Cost of intangible assets, net of related amortization
|
$
|
929
|
|
|
$
|
1,431
|
|
|
Cost of tangible assets, net of related depreciation
|
56
|
|
|
73
|
|
||
|
Prepaid retirement benefits
|
114
|
|
|
85
|
|
||
|
Accrued revenue not currently taxable
|
62
|
|
|
119
|
|
||
|
Deferred tax liabilities
|
$
|
1,161
|
|
|
$
|
1,708
|
|
|
Net deferred tax liabilities
|
$
|
569
|
|
|
$
|
814
|
|
|
|
December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Balance sheet classifications:
|
|
|
|
|
|
||
|
Other non-current assets
|
$
|
46
|
|
|
$
|
50
|
|
|
Deferred tax liabilities
|
615
|
|
|
864
|
|
||
|
Net deferred tax liability
|
$
|
569
|
|
|
$
|
814
|
|
|
|
Years ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Balance at beginning of year
|
$
|
134
|
|
|
$
|
187
|
|
|
$
|
280
|
|
|
Additions charged against/(credited to) to costs and expenses
|
35
|
|
|
—
|
|
|
—
|
|
|||
|
Additions charged against/(credited to) to other accounts
|
—
|
|
|
21
|
|
|
2
|
|
|||
|
Deductions
|
(7
|
)
|
|
(74
|
)
|
|
(95
|
)
|
|||
|
Balance at end of year
|
$
|
162
|
|
|
$
|
134
|
|
|
$
|
187
|
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Balance at beginning of year
|
$
|
56
|
|
|
$
|
22
|
|
|
$
|
19
|
|
|
Increases related to acquisitions
|
—
|
|
|
33
|
|
|
8
|
|
|||
|
Increases related to tax positions in prior years
|
2
|
|
|
1
|
|
|
1
|
|
|||
|
Decreases related to tax positions in prior years
|
(5
|
)
|
|
(9
|
)
|
|
(6
|
)
|
|||
|
Decreases related to settlements
|
—
|
|
|
(1
|
)
|
|
—
|
|
|||
|
Decreases related to lapse in statute of limitations
|
(2
|
)
|
|
(1
|
)
|
|
—
|
|
|||
|
Increases related to current year tax positions
|
9
|
|
|
11
|
|
|
2
|
|
|||
|
Cumulative translation adjustment and other adjustments
|
(1
|
)
|
|
—
|
|
|
(2
|
)
|
|||
|
Balance at end of year
|
$
|
59
|
|
|
$
|
56
|
|
|
$
|
22
|
|
|
|
Open Tax Years
(fiscal year ending in) |
|
U.S. — federal
|
2014 and forward
|
|
U.S. — various states
|
2012 and forward
|
|
U.K.
|
2010 and forward
|
|
Ireland
|
2013 and forward
|
|
France
|
2010 and forward
|
|
Germany
|
2002 and forward
|
|
Canada - federal
|
2010 and forward
|
|
|
Furniture,
equipment and software |
|
Leasehold
improvements |
|
Land and
buildings |
|
Total
|
||||||||
|
Cost: at January 1, 2016
|
$
|
724
|
|
|
$
|
272
|
|
|
$
|
95
|
|
|
$
|
1,091
|
|
|
Additions
|
265
|
|
|
44
|
|
|
2
|
|
|
311
|
|
||||
|
Acquisitions
|
109
|
|
|
95
|
|
|
—
|
|
|
204
|
|
||||
|
Disposals
|
(28
|
)
|
|
(8
|
)
|
|
—
|
|
|
(36
|
)
|
||||
|
Foreign exchange
|
(61
|
)
|
|
(21
|
)
|
|
(7
|
)
|
|
(89
|
)
|
||||
|
Cost: at December 31, 2016
|
1,009
|
|
|
382
|
|
|
90
|
|
|
1,481
|
|
||||
|
Additions
|
303
|
|
|
91
|
|
|
—
|
|
|
394
|
|
||||
|
Disposals
|
(61
|
)
|
|
(21
|
)
|
|
—
|
|
|
(82
|
)
|
||||
|
Foreign exchange
|
49
|
|
|
16
|
|
|
4
|
|
|
69
|
|
||||
|
Cost: at December 31, 2017
|
$
|
1,300
|
|
|
$
|
468
|
|
|
$
|
94
|
|
|
$
|
1,862
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Depreciation: at January 1, 2016
|
$
|
(393
|
)
|
|
$
|
(94
|
)
|
|
$
|
(41
|
)
|
|
$
|
(528
|
)
|
|
Depreciation expense
|
(119
|
)
|
|
(55
|
)
|
|
(4
|
)
|
|
(178
|
)
|
||||
|
Disposals
|
17
|
|
|
5
|
|
|
—
|
|
|
22
|
|
||||
|
Foreign exchange
|
31
|
|
|
7
|
|
|
4
|
|
|
42
|
|
||||
|
Depreciation: at December 31, 2016
|
(464
|
)
|
|
(137
|
)
|
|
(41
|
)
|
|
(642
|
)
|
||||
|
Depreciation expense
(i)
|
(199
|
)
|
|
(47
|
)
|
|
(6
|
)
|
|
(252
|
)
|
||||
|
Disposals
|
37
|
|
|
14
|
|
|
—
|
|
|
51
|
|
||||
|
Foreign exchange
|
(26
|
)
|
|
(6
|
)
|
|
(2
|
)
|
|
(34
|
)
|
||||
|
Depreciation: at December 31, 2017
|
$
|
(652
|
)
|
|
$
|
(176
|
)
|
|
$
|
(49
|
)
|
|
$
|
(877
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net book value:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
At December 31, 2016
|
$
|
545
|
|
|
$
|
245
|
|
|
$
|
49
|
|
|
$
|
839
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
At December 31, 2017
|
$
|
648
|
|
|
$
|
292
|
|
|
$
|
45
|
|
|
$
|
985
|
|
|
(i)
|
Depreciation expense included here does not equal the depreciation expense on the statement of comprehensive income for the year ended December 31, 2017 due to the inclusion of
$49 million
which has been classified as transaction and integration expenses.
|
|
|
December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Capital leases
|
$
|
31
|
|
|
$
|
32
|
|
|
Accumulated depreciation
|
(14
|
)
|
|
(12
|
)
|
||
|
|
$
|
17
|
|
|
$
|
20
|
|
|
|
HCB
|
|
CRB
|
|
IRR
|
|
BDA
|
|
Total
|
||||||||||
|
Balance at December 31, 2015
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Goodwill, gross
|
$
|
986
|
|
|
$
|
2,212
|
|
|
$
|
1,031
|
|
|
$
|
—
|
|
|
$
|
4,229
|
|
|
Accumulated impairment losses
|
(130
|
)
|
|
(362
|
)
|
|
—
|
|
|
—
|
|
|
(492
|
)
|
|||||
|
Goodwill, net - December 31, 2015
|
856
|
|
|
1,850
|
|
|
1,031
|
|
|
—
|
|
|
3,737
|
|
|||||
|
Purchase price allocation adjustments
|
8
|
|
|
5
|
|
|
(7
|
)
|
|
—
|
|
|
6
|
|
|||||
|
Goodwill acquired during the period
(i)
|
3,458
|
|
|
—
|
|
|
770
|
|
|
2,557
|
|
|
6,785
|
|
|||||
|
Goodwill disposed of during the period
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|||||
|
Foreign exchange
|
(40
|
)
|
|
(34
|
)
|
|
(36
|
)
|
|
—
|
|
|
(110
|
)
|
|||||
|
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
(ii)
|
(113
|
)
|
|
13
|
|
|
100
|
|
|
—
|
|
|
—
|
|
|||||
|
Goodwill acquired during the period
|
—
|
|
|
8
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|||||
|
Goodwill disposed of during the period
|
(31
|
)
|
|
(5
|
)
|
|
(27
|
)
|
|
—
|
|
|
(63
|
)
|
|||||
|
Foreign exchange
|
74
|
|
|
67
|
|
|
20
|
|
|
—
|
|
|
161
|
|
|||||
|
Balance at December 31, 2017
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Goodwill, gross
|
4,342
|
|
|
2,261
|
|
|
1,851
|
|
|
2,557
|
|
|
11,011
|
|
|||||
|
Accumulated impairment losses
|
(130
|
)
|
|
(362
|
)
|
|
—
|
|
|
—
|
|
|
(492
|
)
|
|||||
|
Goodwill, net - December 31, 2017
|
$
|
4,212
|
|
|
$
|
1,899
|
|
|
$
|
1,851
|
|
|
$
|
2,557
|
|
|
$
|
10,519
|
|
|
(i)
|
Goodwill acquired consists primarily of goodwill recognized from the Merger.
|
|
(ii)
|
Represents the 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 December 31, 2017
|
||||||||||||
|
Client relationships
|
$
|
2,655
|
|
|
$
|
13
|
|
|
$
|
(44
|
)
|
|
$
|
(379
|
)
|
|
$
|
97
|
|
|
$
|
2,342
|
|
|
Management contracts
|
54
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
6
|
|
|
56
|
|
||||||
|
Software
(i)
|
570
|
|
|
36
|
|
|
—
|
|
|
(150
|
)
|
|
17
|
|
|
473
|
|
||||||
|
Trademark and trade name
|
1,006
|
|
|
—
|
|
|
(1
|
)
|
|
(44
|
)
|
|
5
|
|
|
966
|
|
||||||
|
Product
|
33
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
3
|
|
|
33
|
|
||||||
|
Favorable agreements
|
11
|
|
|
1
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
10
|
|
||||||
|
Other
|
3
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
2
|
|
||||||
|
Total amortizable intangible assets
|
$
|
4,332
|
|
|
$
|
50
|
|
|
$
|
(45
|
)
|
|
$
|
(583
|
)
|
|
$
|
128
|
|
|
$
|
3,882
|
|
|
(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 year ended December 31, 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 consolidated statements of comprehensive income.
|
|
|
Balance as of December 31, 2015
|
|
Purchase price allocation adjustments
|
|
Intangible assets acquired
|
|
Intangible assets disposed
|
|
Amortization
(ii)
|
|
Foreign Exchange
|
|
Balance as of December 31, 2016
|
|||||||||||||
|
Client relationships
|
$
|
920
|
|
|
2
|
|
|
$
|
2,222
|
|
|
$
|
(5
|
)
|
|
$
|
(395
|
)
|
|
$
|
(89
|
)
|
|
$
|
2,655
|
|
|
Management contracts
|
62
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(4
|
)
|
|
54
|
|
||||||
|
Software
(i)
|
77
|
|
|
(13
|
)
|
|
675
|
|
|
—
|
|
|
(142
|
)
|
|
(27
|
)
|
|
570
|
|
||||||
|
Trademark and trade name
|
50
|
|
|
1
|
|
|
1,003
|
|
|
—
|
|
|
(45
|
)
|
|
(3
|
)
|
|
1,006
|
|
||||||
|
Product
|
—
|
|
|
—
|
|
|
42
|
|
|
—
|
|
|
(3
|
)
|
|
(6
|
)
|
|
33
|
|
||||||
|
Favorable agreements
|
2
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
11
|
|
||||||
|
Other
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
1
|
|
|
3
|
|
||||||
|
Total amortizable intangible assets
|
$
|
1,115
|
|
|
(10
|
)
|
|
$
|
3,953
|
|
|
$
|
(5
|
)
|
|
$
|
(593
|
)
|
|
$
|
(128
|
)
|
|
$
|
4,332
|
|
|
(i)
|
In-process research and development intangible assets acquired as part of the Merger on January 4, 2016 of
$39 million
(
$36 million
at December 31, 2016) had not yet been placed in service and are not included in this presentation.
|
|
(ii)
|
Amortization associated with favorable agreements is recorded in Other operating expenses in the consolidated statements of comprehensive income.
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
||||||||
|
Client relationships
|
$
|
3,462
|
|
|
$
|
(1,120
|
)
|
|
$
|
3,396
|
|
|
$
|
(741
|
)
|
|
Management contracts
|
68
|
|
|
(12
|
)
|
|
62
|
|
|
(8
|
)
|
||||
|
Software
|
764
|
|
|
(291
|
)
|
|
711
|
|
|
(141
|
)
|
||||
|
Trademark and trade name
|
1,055
|
|
|
(89
|
)
|
|
1,051
|
|
|
(45
|
)
|
||||
|
Product
|
39
|
|
|
(6
|
)
|
|
36
|
|
|
(3
|
)
|
||||
|
Favorable agreements
|
14
|
|
|
(4
|
)
|
|
13
|
|
|
(2
|
)
|
||||
|
Other
|
6
|
|
|
(4
|
)
|
|
6
|
|
|
(3
|
)
|
||||
|
Total finite-lived assets
|
$
|
5,408
|
|
|
$
|
(1,526
|
)
|
|
$
|
5,275
|
|
|
$
|
(943
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Unfavorable agreements
|
$
|
34
|
|
|
$
|
(8
|
)
|
|
$
|
34
|
|
|
$
|
(5
|
)
|
|
Total finite-lived intangible liabilities
|
$
|
34
|
|
|
$
|
(8
|
)
|
|
$
|
34
|
|
|
$
|
(5
|
)
|
|
Year ending December 31,
|
Amortization
|
|
Rent offset
|
||||
|
2018
|
$
|
535
|
|
|
$
|
(4
|
)
|
|
2019
|
479
|
|
|
(2
|
)
|
||
|
2020
|
426
|
|
|
(3
|
)
|
||
|
2021
|
348
|
|
|
(2
|
)
|
||
|
2022
|
289
|
|
|
(2
|
)
|
||
|
Thereafter
|
1,795
|
|
|
(3
|
)
|
||
|
Total
|
$
|
3,872
|
|
|
$
|
(16
|
)
|
|
|
|
Gain/(loss) recognized in OCI
(effective portion) |
|
Location
of (loss)/gain reclassified from OCI into income (effective portion) |
|
(Loss)/gain reclassified
from OCI into income (effective portion) |
|
Location of (loss)/gain recognized in income
(ineffective portion and amount excluded from effectiveness testing) |
|
(Loss)/gain recognized
in income (ineffective portion and amount excluded from effectiveness testing) |
||||||||||||||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
|
|
|
2017
|
|
2016
|
|
2015
|
|
|
|
2017
|
|
2016
|
|
2015
|
||||||||||||||||||
|
Foreign exchange contracts
|
|
$
|
39
|
|
|
$
|
(127
|
)
|
|
$
|
(38
|
)
|
|
Other expense/(income), net
|
|
$
|
(53
|
)
|
|
$
|
(42
|
)
|
|
$
|
4
|
|
|
Interest expense
|
|
$
|
(1
|
)
|
|
$
|
(1
|
)
|
|
$
|
1
|
|
|
Derivatives not designated as hedging instruments:
|
|
Location of gain/(loss) recognized in income
|
|
Gain/(loss) recognized
in income |
||||||||||
|
|
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Foreign exchange contracts
|
|
Other expense/(income), net
|
|
$
|
11
|
|
|
$
|
(3
|
)
|
|
$
|
(3
|
)
|
|
|
December 31,
|
||||||
|
|
2017
|
|
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
|
|
|
|
December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Revolving $1.25 billion credit facility
|
$
|
884
|
|
|
$
|
—
|
|
|
Revolving $800 million credit facility
|
—
|
|
|
238
|
|
||
|
7-year term loan facility
|
—
|
|
|
196
|
|
||
|
Term loan due 2019
|
84
|
|
|
169
|
|
||
|
7.000% senior notes due 2019
|
186
|
|
|
186
|
|
||
|
5.750% senior notes due 2021
|
497
|
|
|
496
|
|
||
|
3.500% senior notes due 2021
|
447
|
|
|
446
|
|
||
|
2.125% senior notes due 2022
(i)
|
644
|
|
|
565
|
|
||
|
4.625% senior notes due 2023
|
248
|
|
|
247
|
|
||
|
3.600% senior notes due 2024
|
645
|
|
|
—
|
|
||
|
4.400% senior notes due 2026
|
544
|
|
|
543
|
|
||
|
6.125% senior notes due 2043
|
271
|
|
|
271
|
|
||
|
|
$
|
4,450
|
|
|
$
|
3,357
|
|
|
(i)
|
Notes issued in Euro (
€540 million
)
|
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Senior notes
|
$
|
—
|
|
|
$
|
187
|
|
|
$
|
—
|
|
|
$
|
950
|
|
|
$
|
644
|
|
|
$
|
1,725
|
|
|
$
|
3,506
|
|
|
Interest on senior notes
|
147
|
|
|
144
|
|
|
134
|
|
|
107
|
|
|
82
|
|
|
464
|
|
|
1,078
|
|
|||||||
|
Term loans
|
85
|
|
|
85
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
170
|
|
|||||||
|
RCF
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
884
|
|
|
—
|
|
|
884
|
|
|||||||
|
Total
|
$
|
232
|
|
|
$
|
416
|
|
|
$
|
134
|
|
|
$
|
1,057
|
|
|
$
|
1,610
|
|
|
$
|
2,189
|
|
|
$
|
5,638
|
|
|
|
Years ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Senior notes
|
$
|
148
|
|
|
$
|
139
|
|
|
$
|
114
|
|
|
Term loans
|
8
|
|
|
17
|
|
|
5
|
|
|||
|
RCF
|
17
|
|
|
10
|
|
|
6
|
|
|||
|
WSI revolving credit facility
|
1
|
|
|
2
|
|
|
2
|
|
|||
|
Other
(i)
|
14
|
|
|
16
|
|
|
15
|
|
|||
|
Total interest expense
|
$
|
188
|
|
|
$
|
184
|
|
|
$
|
142
|
|
|
(i)
|
Other primarily includes debt issuance costs, interest expense on capitalized leases and accretion on deferred and contingent consideration.
|
|
•
|
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 observable information about 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.
|
|
(i)
|
See
Note 9
—
Derivative Financial Instruments
for further information on our derivative instruments.
|
|
(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
9.64%
and
10.76%
at December 31, 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)
|
|
December 31, 2017
|
||
|
Balance at December 31, 2016
|
|
$
|
55
|
|
|
Obligations assumed
|
|
—
|
|
|
|
Net sales
|
|
(7
|
)
|
|
|
Payments
|
|
(10
|
)
|
|
|
Realized and unrealized gains
|
|
9
|
|
|
|
Foreign exchange
|
|
4
|
|
|
|
Balance at December 31, 2017
|
|
$
|
51
|
|
|
|
December 31, 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
|
$
|
4,450
|
|
|
$
|
4,706
|
|
|
$
|
3,357
|
|
|
$
|
3,504
|
|
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||
|
|
U.S.
|
|
U.K.
|
|
Other
|
|
PRW
|
|
U.S.
|
|
U.K.
|
|
Other
|
|
PRW
|
||||||||||||||||
|
Change in Benefit Obligation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Benefit obligation, beginning of year
|
$
|
4,169
|
|
|
$
|
3,899
|
|
|
$
|
732
|
|
|
$
|
113
|
|
|
$
|
976
|
|
|
$
|
2,881
|
|
|
$
|
184
|
|
|
$
|
—
|
|
|
Service cost
|
66
|
|
|
32
|
|
|
20
|
|
|
—
|
|
|
59
|
|
|
24
|
|
|
19
|
|
|
1
|
|
||||||||
|
Interest cost
|
139
|
|
|
93
|
|
|
17
|
|
|
4
|
|
|
137
|
|
|
114
|
|
|
18
|
|
|
3
|
|
||||||||
|
Employee contributions
|
6
|
|
|
1
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
7
|
|
||||||||
|
Actuarial losses
|
293
|
|
|
2
|
|
|
5
|
|
|
14
|
|
|
151
|
|
|
852
|
|
|
61
|
|
|
4
|
|
||||||||
|
Settlements
|
(16
|
)
|
|
(138
|
)
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
(61
|
)
|
|
—
|
|
||||||||
|
Benefits paid
|
(181
|
)
|
|
(93
|
)
|
|
(29
|
)
|
|
(14
|
)
|
|
(166
|
)
|
|
(130
|
)
|
|
(24
|
)
|
|
(14
|
)
|
||||||||
|
Business combinations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,012
|
|
|
842
|
|
|
530
|
|
|
112
|
|
||||||||
|
Transfers in
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||||||
|
Foreign currency changes
|
—
|
|
|
369
|
|
|
77
|
|
|
—
|
|
|
—
|
|
|
(673
|
)
|
|
4
|
|
|
—
|
|
||||||||
|
Benefit obligation, end of year
|
$
|
4,476
|
|
|
$
|
4,165
|
|
|
$
|
822
|
|
|
$
|
123
|
|
|
$
|
4,169
|
|
|
$
|
3,899
|
|
|
$
|
732
|
|
|
$
|
113
|
|
|
Change in Plan Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Fair value of plan assets, beginning of year
|
$
|
3,280
|
|
|
$
|
4,360
|
|
|
$
|
467
|
|
|
$
|
4
|
|
|
$
|
749
|
|
|
$
|
3,478
|
|
|
$
|
158
|
|
|
$
|
—
|
|
|
Actual return on plan assets
|
464
|
|
|
290
|
|
|
42
|
|
|
—
|
|
|
153
|
|
|
782
|
|
|
26
|
|
|
—
|
|
||||||||
|
Employer contributions
|
101
|
|
|
66
|
|
|
34
|
|
|
6
|
|
|
91
|
|
|
106
|
|
|
39
|
|
|
7
|
|
||||||||
|
Employee contributions
|
6
|
|
|
1
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
7
|
|
||||||||
|
Settlements
|
(16
|
)
|
|
(138
|
)
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
(58
|
)
|
|
—
|
|
||||||||
|
Benefits paid
|
(181
|
)
|
|
(93
|
)
|
|
(29
|
)
|
|
(14
|
)
|
|
(166
|
)
|
|
(130
|
)
|
|
(24
|
)
|
|
(14
|
)
|
||||||||
|
Business combinations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,453
|
|
|
906
|
|
|
321
|
|
|
4
|
|
||||||||
|
Transfers in
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||||||
|
Foreign currency adjustment
|
—
|
|
|
424
|
|
|
48
|
|
|
—
|
|
|
—
|
|
|
(771
|
)
|
|
4
|
|
|
—
|
|
||||||||
|
Fair value of plan assets, end of year
|
$
|
3,654
|
|
|
$
|
4,910
|
|
|
$
|
562
|
|
|
$
|
2
|
|
|
$
|
3,280
|
|
|
$
|
4,360
|
|
|
$
|
467
|
|
|
$
|
4
|
|
|
Funded status at end of year
|
$
|
(822
|
)
|
|
$
|
745
|
|
|
$
|
(260
|
)
|
|
$
|
(121
|
)
|
|
$
|
(889
|
)
|
|
$
|
461
|
|
|
$
|
(265
|
)
|
|
$
|
(109
|
)
|
|
Accumulated Benefit Obligation
|
$
|
4,476
|
|
|
$
|
4,165
|
|
|
$
|
790
|
|
|
$
|
123
|
|
|
$
|
4,169
|
|
|
$
|
3,899
|
|
|
$
|
696
|
|
|
$
|
113
|
|
|
Components on the Consolidated Balance Sheet
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Pension benefits assets
|
$
|
—
|
|
|
$
|
754
|
|
|
$
|
17
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
478
|
|
|
$
|
10
|
|
|
$
|
—
|
|
|
Current liability for pension benefits
|
$
|
(40
|
)
|
|
$
|
—
|
|
|
$
|
(6
|
)
|
|
$
|
(5
|
)
|
|
$
|
(47
|
)
|
|
$
|
—
|
|
|
$
|
(7
|
)
|
|
$
|
(3
|
)
|
|
Non-current liability for pension benefits
|
$
|
(782
|
)
|
|
$
|
(9
|
)
|
|
$
|
(271
|
)
|
|
$
|
(116
|
)
|
|
$
|
(842
|
)
|
|
$
|
(17
|
)
|
|
$
|
(268
|
)
|
|
$
|
(106
|
)
|
|
|
$
|
(822
|
)
|
|
$
|
745
|
|
|
$
|
(260
|
)
|
|
$
|
(121
|
)
|
|
$
|
(889
|
)
|
|
$
|
461
|
|
|
$
|
(265
|
)
|
|
$
|
(109
|
)
|
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||
|
|
U.S.
|
|
U.K.
|
|
Other
|
|
PRW
|
|
U.S.
|
|
U.K.
|
|
Other
|
|
PRW
|
||||||||||||||||
|
Net actuarial loss
|
$
|
663
|
|
|
$
|
909
|
|
|
$
|
79
|
|
|
$
|
19
|
|
|
$
|
603
|
|
|
$
|
918
|
|
|
$
|
80
|
|
|
$
|
4
|
|
|
Net prior service gain
|
—
|
|
|
(142
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(147
|
)
|
|
—
|
|
|
—
|
|
||||||||
|
Accumulated other comprehensive loss
|
$
|
663
|
|
|
$
|
767
|
|
|
$
|
79
|
|
|
$
|
19
|
|
|
$
|
603
|
|
|
$
|
771
|
|
|
$
|
80
|
|
|
$
|
4
|
|
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
|
U.S.
|
|
U.K.
|
|
Other
|
|
U.S.
|
|
U.K.
|
|
Other
|
||||||||||||
|
Projected benefit obligation at end of year
|
$
|
4,476
|
|
|
$
|
10
|
|
|
$
|
758
|
|
|
$
|
4,169
|
|
|
$
|
843
|
|
|
$
|
686
|
|
|
Fair value of plan assets at end of year
|
$
|
3,654
|
|
|
$
|
—
|
|
|
$
|
481
|
|
|
$
|
3,280
|
|
|
$
|
825
|
|
|
$
|
411
|
|
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
|
U.S.
|
|
U.K.
|
|
Other
|
|
U.S.
|
|
U.K.
|
|
Other
|
||||||||||||
|
Projected benefit obligation at end of year
|
$
|
4,476
|
|
|
$
|
10
|
|
|
$
|
758
|
|
|
$
|
4,169
|
|
|
$
|
843
|
|
|
$
|
686
|
|
|
Accumulated benefit obligation at end of year
|
$
|
4,476
|
|
|
$
|
10
|
|
|
$
|
726
|
|
|
$
|
4,169
|
|
|
$
|
843
|
|
|
$
|
650
|
|
|
Fair value of plan assets at end of year
|
$
|
3,654
|
|
|
$
|
—
|
|
|
$
|
481
|
|
|
$
|
3,280
|
|
|
$
|
825
|
|
|
$
|
411
|
|
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||||||||||||||||||||||||
|
|
U.S.
|
U.K.
|
Other
|
PRW
|
|
U.S.
|
U.K.
|
Other
|
PRW
|
|
U.S.
|
U.K.
|
Other
|
PRW
|
||||||||||||||||||||||||
|
Components of net periodic benefit (income)/cost:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Service cost
|
$
|
66
|
|
$
|
32
|
|
$
|
20
|
|
$
|
—
|
|
|
$
|
59
|
|
$
|
24
|
|
$
|
19
|
|
$
|
1
|
|
|
$
|
—
|
|
$
|
33
|
|
$
|
3
|
|
$
|
—
|
|
|
Interest cost
|
139
|
|
93
|
|
17
|
|
4
|
|
|
137
|
|
114
|
|
18
|
|
3
|
|
|
41
|
|
107
|
|
3
|
|
—
|
|
||||||||||||
|
Expected return on plan assets
|
(245
|
)
|
(284
|
)
|
(30
|
)
|
—
|
|
|
(240
|
)
|
(253
|
)
|
(27
|
)
|
—
|
|
|
(57
|
)
|
(230
|
)
|
(3
|
)
|
—
|
|
||||||||||||
|
Amortization of unrecognized prior service credit
|
—
|
|
(18
|
)
|
—
|
|
—
|
|
|
—
|
|
(19
|
)
|
—
|
|
—
|
|
|
—
|
|
(18
|
)
|
—
|
|
—
|
|
||||||||||||
|
Amortization of unrecognized actuarial loss
|
13
|
|
53
|
|
2
|
|
—
|
|
|
12
|
|
42
|
|
—
|
|
—
|
|
|
11
|
|
36
|
|
1
|
|
—
|
|
||||||||||||
|
Settlement
|
1
|
|
37
|
|
1
|
|
—
|
|
|
—
|
|
—
|
|
5
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||||||
|
Curtailment gain
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
(5
|
)
|
—
|
|
—
|
|
||||||||||||
|
Net periodic benefit (income)/cost
|
$
|
(26
|
)
|
$
|
(87
|
)
|
$
|
10
|
|
$
|
4
|
|
|
$
|
(32
|
)
|
$
|
(92
|
)
|
$
|
15
|
|
$
|
4
|
|
|
$
|
(5
|
)
|
$
|
(77
|
)
|
$
|
4
|
|
$
|
—
|
|
|
Other changes in plan assets and benefit obligations recognized in other comprehensive loss/(income):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Net actuarial loss/(gain)
|
$
|
74
|
|
$
|
(4
|
)
|
$
|
(7
|
)
|
$
|
14
|
|
|
$
|
238
|
|
$
|
323
|
|
$
|
62
|
|
$
|
4
|
|
|
$
|
(16
|
)
|
$
|
59
|
|
$
|
(5
|
)
|
$
|
—
|
|
|
Amortization of unrecognized actuarial loss
|
(13
|
)
|
(53
|
)
|
(2
|
)
|
—
|
|
|
(12
|
)
|
(42
|
)
|
—
|
|
—
|
|
|
(11
|
)
|
(36
|
)
|
(1
|
)
|
—
|
|
||||||||||||
|
Prior service gain
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
(215
|
)
|
—
|
|
—
|
|
||||||||||||
|
Amortization of unrecognized prior service credit
|
—
|
|
18
|
|
—
|
|
—
|
|
|
—
|
|
19
|
|
—
|
|
—
|
|
|
—
|
|
18
|
|
—
|
|
—
|
|
||||||||||||
|
Settlement
|
(1
|
)
|
(37
|
)
|
(1
|
)
|
—
|
|
|
—
|
|
—
|
|
(8
|
)
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||||||
|
Curtailment loss
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
18
|
|
—
|
|
—
|
|
||||||||||||
|
Total recognized in other comprehensive loss/(income)
|
60
|
|
(76
|
)
|
(10
|
)
|
14
|
|
|
226
|
|
300
|
|
54
|
|
4
|
|
|
(27
|
)
|
(156
|
)
|
(6
|
)
|
—
|
|
||||||||||||
|
Total recognized in net periodic benefit (income)/cost and other comprehensive loss/(income)
|
$
|
34
|
|
$
|
(163
|
)
|
$
|
—
|
|
$
|
18
|
|
|
$
|
194
|
|
$
|
208
|
|
$
|
69
|
|
$
|
8
|
|
|
$
|
(32
|
)
|
$
|
(233
|
)
|
$
|
(2
|
)
|
$
|
—
|
|
|
|
For the Year Ended December 31, 2018
|
||||||||||||||
|
|
U.S.
|
|
U.K
|
|
Other
|
|
PRW
|
||||||||
|
Estimated net actuarial loss
|
$
|
11
|
|
|
$
|
47
|
|
|
$
|
2
|
|
|
$
|
1
|
|
|
Prior service gain
|
$
|
—
|
|
|
$
|
(19
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Years ended December 31,
|
|||||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||||||||||||
|
|
U.S.
|
U.K.
|
Other
|
PRW
|
|
U.S.
|
U.K.
|
Other
|
PRW
|
|
U.S.
|
U.K.
|
Other
|
PRW
|
||||||||||||
|
Discount rate
(i)
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
|
3.9
|
%
|
3.6
|
%
|
2.3
|
%
|
—
|
%
|
|
Discount rate - PBO
|
4.0
|
%
|
2.6
|
%
|
2.7
|
%
|
4.0
|
%
|
|
4.2
|
%
|
3.8
|
%
|
3.2
|
%
|
4.2
|
%
|
|
N/A
|
|
N/A
|
|
N/A
|
|
—
|
%
|
|
Discount rate - service cost
|
3.9
|
%
|
2.6
|
%
|
3.0
|
%
|
3.9
|
%
|
|
3.9
|
%
|
3.8
|
%
|
3.4
|
%
|
4.1
|
%
|
|
N/A
|
|
N/A
|
|
N/A
|
|
—
|
%
|
|
Discount rate - interest cost on service cost
|
3.2
|
%
|
2.4
|
%
|
2.8
|
%
|
3.5
|
%
|
|
3.2
|
%
|
3.8
|
%
|
3.1
|
%
|
3.5
|
%
|
|
N/A
|
|
N/A
|
|
N/A
|
|
—
|
%
|
|
Discount rate - interest cost on PBO
|
3.4
|
%
|
2.3
|
%
|
2.3
|
%
|
3.3
|
%
|
|
3.4
|
%
|
3.4
|
%
|
2.8
|
%
|
3.3
|
%
|
|
N/A
|
|
N/A
|
|
N/A
|
|
—
|
%
|
|
Expected long-term rate of return on assets
|
7.6
|
%
|
6.3
|
%
|
6.1
|
%
|
2.0
|
%
|
|
7.6
|
%
|
6.2
|
%
|
6.1
|
%
|
2.0
|
%
|
|
7.3
|
%
|
6.5
|
%
|
3.3
|
%
|
—
|
%
|
|
Rate of increase in compensation levels
|
4.3
|
%
|
3.2
|
%
|
2.3
|
%
|
N/A
|
|
|
4.3
|
%
|
3.2
|
%
|
2.3
|
%
|
N/A
|
|
|
N/A
|
|
2.9
|
%
|
2.2
|
%
|
—
|
%
|
|
Healthcare cost trend
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Initial rate
|
|
|
|
|
|
|
7.0
|
%
|
|
|
|
|
|
|
|
7.0
|
%
|
|
|
|
|
|
|
|
N/A
|
|
|
Ultimate rate
|
|
|
|
|
|
|
5.0
|
%
|
|
|
|
|
|
|
|
5.0
|
%
|
|
|
|
|
|
|
|
N/A
|
|
|
Year reaching ultimate rate
|
|
|
|
|
|
|
2022
|
|
|
|
|
|
|
|
|
2022
|
|
|
|
|
|
|
|
|
N/A
|
|
|
(i)
|
This discount rate represents the assumption to determine net periodic benefit cost prior to the Company’s use of the granular approach to calculating service and interest cost which began for the 2016 fiscal year.
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
|
U.S.
|
|
U.K.
|
|
Other
|
|
PRW
|
|
U.S.
|
|
U.K.
|
|
Other
|
|
PRW
|
||||||||
|
Discount rate
|
3.6
|
%
|
|
2.6
|
%
|
|
2.6
|
%
|
|
3.5
|
%
|
|
4.0
|
%
|
|
2.6
|
%
|
|
2.7
|
%
|
|
4.0
|
%
|
|
Rate of increase in compensation levels
|
4.3
|
%
|
|
3.0
|
%
|
|
2.3
|
%
|
|
N/A
|
|
|
4.3
|
%
|
|
3.2
|
%
|
|
2.3
|
%
|
|
N/A
|
|
|
|
|
U.S.
|
|
U.K.
|
|
Canada
|
|
Germany
|
|
Ireland
|
|||||||||||||||||
|
Asset Category
|
|
Willis
|
|
Towers Watson
|
|
Willis
|
|
Towers Watson
|
|
Miller
|
|
Towers Watson
|
|
Towers Watson
|
|
Willis
|
|
Towers Watson
|
|||||||||
|
Equity securities
|
|
35
|
%
|
|
23
|
%
|
|
33
|
%
|
|
11
|
%
|
|
33
|
%
|
|
60
|
%
|
|
30
|
%
|
|
32
|
%
|
|
71
|
%
|
|
Debt securities
|
|
54
|
%
|
|
43
|
%
|
|
47
|
%
|
|
56
|
%
|
|
55
|
%
|
|
40
|
%
|
|
51
|
%
|
|
27
|
%
|
|
29
|
%
|
|
Real estate
|
|
11
|
%
|
|
6
|
%
|
|
2
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
3
|
%
|
|
—
|
%
|
|
Other
|
|
—
|
%
|
|
28
|
%
|
|
18
|
%
|
|
33
|
%
|
|
12
|
%
|
|
—
|
%
|
|
19
|
%
|
|
38
|
%
|
|
—
|
%
|
|
Total
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
•
|
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.
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||||||
|
Asset category:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Cash
|
$
|
10
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10
|
|
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3
|
|
|
Short-term securities
|
—
|
|
|
283
|
|
|
—
|
|
|
283
|
|
|
—
|
|
|
33
|
|
|
—
|
|
|
33
|
|
||||||||
|
Equity securities
|
202
|
|
|
—
|
|
|
—
|
|
|
202
|
|
|
253
|
|
|
8
|
|
|
—
|
|
|
260
|
|
||||||||
|
Government bonds
|
10
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
10
|
|
||||||||
|
Corporate bonds
|
—
|
|
|
193
|
|
|
—
|
|
|
193
|
|
|
—
|
|
|
169
|
|
|
—
|
|
|
170
|
|
||||||||
|
Other fixed income
|
—
|
|
|
20
|
|
|
—
|
|
|
20
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
19
|
|
||||||||
|
Pooled / commingled funds
|
—
|
|
|
—
|
|
|
—
|
|
|
1,922
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,665
|
|
||||||||
|
Mutual funds
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
183
|
|
|
—
|
|
|
—
|
|
|
183
|
|
||||||||
|
Private equity
|
—
|
|
|
—
|
|
|
—
|
|
|
287
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
234
|
|
||||||||
|
Hedge funds
|
—
|
|
|
—
|
|
|
—
|
|
|
724
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
692
|
|
||||||||
|
Total assets
|
$
|
223
|
|
|
$
|
496
|
|
|
$
|
—
|
|
|
$
|
3,652
|
|
|
$
|
449
|
|
|
$
|
229
|
|
|
$
|
—
|
|
|
$
|
3,269
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||||||
|
Asset category:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Cash
|
$
|
92
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
92
|
|
|
$
|
49
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
49
|
|
|
Equity securities
|
24
|
|
|
—
|
|
|
—
|
|
|
24
|
|
|
374
|
|
|
8
|
|
|
—
|
|
|
382
|
|
||||||||
|
Government bonds
|
1,841
|
|
|
—
|
|
|
—
|
|
|
1,841
|
|
|
1,184
|
|
|
—
|
|
|
—
|
|
|
1,184
|
|
||||||||
|
Corporate bonds
|
—
|
|
|
224
|
|
|
—
|
|
|
224
|
|
|
—
|
|
|
118
|
|
|
—
|
|
|
118
|
|
||||||||
|
Other fixed income
|
—
|
|
|
246
|
|
|
—
|
|
|
246
|
|
|
—
|
|
|
216
|
|
|
—
|
|
|
216
|
|
||||||||
|
Pooled / commingled funds
|
—
|
|
|
—
|
|
|
—
|
|
|
2,294
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,677
|
|
||||||||
|
Mutual funds
|
—
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11
|
|
||||||||
|
Private equity
|
—
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40
|
|
||||||||
|
Derivatives
|
—
|
|
|
102
|
|
|
—
|
|
|
102
|
|
|
—
|
|
|
73
|
|
|
—
|
|
|
73
|
|
||||||||
|
Real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
218
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
197
|
|
||||||||
|
Hedge funds
|
—
|
|
|
—
|
|
|
—
|
|
|
393
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
426
|
|
||||||||
|
Total assets
|
$
|
1,957
|
|
|
$
|
572
|
|
|
$
|
—
|
|
|
$
|
5,474
|
|
|
$
|
1,607
|
|
|
$
|
415
|
|
|
$
|
—
|
|
|
$
|
4,373
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Liability category:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Repurchase agreements
|
—
|
|
|
549
|
|
|
—
|
|
|
549
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Derivatives
|
—
|
|
|
16
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
14
|
|
|
—
|
|
|
14
|
|
||||||||
|
Net assets
|
$
|
1,957
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
4,909
|
|
|
$
|
1,607
|
|
|
$
|
401
|
|
|
$
|
—
|
|
|
$
|
4,359
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||||||
|
Asset category:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Cash
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
17
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
17
|
|
|
Pooled / commingled funds
|
—
|
|
|
—
|
|
|
—
|
|
|
327
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
214
|
|
||||||||
|
Mutual funds
|
—
|
|
|
—
|
|
|
—
|
|
|
209
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
224
|
|
||||||||
|
Insurance contracts
|
—
|
|
|
—
|
|
|
19
|
|
|
19
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|
17
|
|
||||||||
|
Total assets
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
19
|
|
|
$
|
560
|
|
|
$
|
17
|
|
|
$
|
—
|
|
|
$
|
17
|
|
|
$
|
472
|
|
|
|
December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Net assets held in investments
|
$
|
9,121
|
|
|
$
|
8,100
|
|
|
PRW plan assets
|
2
|
|
|
3
|
|
||
|
Net receivable for investments purchased
|
2
|
|
|
3
|
|
||
|
Dividend and interest receivable
|
3
|
|
|
3
|
|
||
|
Fair value of plan assets
|
$
|
9,128
|
|
|
$
|
8,109
|
|
|
|
Level 3
Roll Forward
|
||
|
Beginning balance at December 31, 2016
|
$
|
17
|
|
|
Foreign exchange
|
2
|
|
|
|
Ending balance at December 31, 2017
|
$
|
19
|
|
|
|
2018
(Projected) |
|
2017
(Actual) |
|
2016
(Actual) |
||||||
|
U.S.
|
$
|
50
|
|
|
$
|
50
|
|
|
$
|
50
|
|
|
U.K.
|
$
|
81
|
|
|
$
|
65
|
|
|
$
|
105
|
|
|
Other
|
$
|
13
|
|
|
$
|
13
|
|
|
$
|
29
|
|
|
|
Benefit Payments
|
||||||||||||||||||
|
Fiscal Year
|
U.S.
|
|
U.K.
|
|
Other
|
|
PRW
|
|
Total
|
||||||||||
|
2018
|
230
|
|
|
112
|
|
|
36
|
|
|
16
|
|
|
394
|
|
|||||
|
2019
|
236
|
|
|
111
|
|
|
26
|
|
|
17
|
|
|
390
|
|
|||||
|
2020
|
245
|
|
|
117
|
|
|
27
|
|
|
18
|
|
|
407
|
|
|||||
|
2021
|
249
|
|
|
127
|
|
|
29
|
|
|
19
|
|
|
424
|
|
|||||
|
2022
|
260
|
|
|
129
|
|
|
36
|
|
|
20
|
|
|
445
|
|
|||||
|
Years 2023 – 2027
|
1,386
|
|
|
764
|
|
|
179
|
|
|
117
|
|
|
2,446
|
|
|||||
|
|
$
|
2,606
|
|
|
$
|
1,360
|
|
|
$
|
333
|
|
|
$
|
207
|
|
|
$
|
4,506
|
|
|
|
Gross rental
commitments |
|
Rentals from
subleases |
|
Net rental
commitments |
||||||
|
2018
|
$
|
204
|
|
|
$
|
(16
|
)
|
|
$
|
188
|
|
|
2019
|
191
|
|
|
(13
|
)
|
|
178
|
|
|||
|
2020
|
165
|
|
|
(13
|
)
|
|
152
|
|
|||
|
2021
|
138
|
|
|
(10
|
)
|
|
128
|
|
|||
|
2022
|
120
|
|
|
(4
|
)
|
|
116
|
|
|||
|
Thereafter
|
585
|
|
|
(5
|
)
|
|
580
|
|
|||
|
Total
|
$
|
1,403
|
|
|
$
|
(61
|
)
|
|
$
|
1,342
|
|
|
•
|
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,
|
|
•
|
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
seven 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-Appointed Receiver for the Stanford Receivership Estate, and the Official Stanford Investors Committee (the ‘OSIC’) against all defendants and (ii) on behalf of a putative, worldwide class of Stanford investors against Willis North America Inc. Plaintiffs Janvey and the OSIC allege claims under Texas common law and the court’s Amended Order Appointing Receiver, and the putative class plaintiffs allege claims under Texas statutory and common law. Plaintiffs seek actual damages in excess of
$1 billion
, punitive damages and costs. As alleged by the Stanford Receiver, the total amount of collective losses allegedly sustained by all investors in Stanford certificates of deposit is approximately
$4.6 billion
.
|
|
•
|
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.
|
|
|
December 31,
2017 |
|
December 31,
2016 |
||||
|
Billed, net of allowance for doubtful debts of $45 million and $40 million
|
$
|
1,933
|
|
|
$
|
1,789
|
|
|
Accrued and unbilled, at estimated net realizable value
|
313
|
|
|
291
|
|
||
|
Accounts receivable, net
|
$
|
2,246
|
|
|
$
|
2,080
|
|
|
|
December 31,
2017 |
|
December 31,
2016 |
|
December 31,
2015 |
||||||
|
Balance at beginning of year
|
$
|
40
|
|
|
$
|
22
|
|
|
$
|
12
|
|
|
Additions charged to costs and expenses
|
17
|
|
|
36
|
|
|
5
|
|
|||
|
Charges to other accounts - acquisitions
|
—
|
|
|
8
|
|
|
11
|
|
|||
|
Deductions/other movements
|
(9
|
)
|
|
(27
|
)
|
|
(7
|
)
|
|||
|
Foreign exchange
|
(3
|
)
|
|
1
|
|
|
1
|
|
|||
|
Balance at end of year
|
$
|
45
|
|
|
$
|
40
|
|
|
$
|
22
|
|
|
|
December 31,
2017 |
|
December 31,
2016 |
||||
|
Prepayments and accrued income
|
$
|
132
|
|
|
$
|
131
|
|
|
Derivatives and investments
|
29
|
|
|
32
|
|
||
|
Deferred compensation plan assets
|
21
|
|
|
15
|
|
||
|
Retention incentives
|
7
|
|
|
7
|
|
||
|
Corporate income and other taxes
|
170
|
|
|
97
|
|
||
|
Other current assets
|
71
|
|
|
55
|
|
||
|
Total prepaid and other current assets
|
$
|
430
|
|
|
$
|
337
|
|
|
|
December 31,
2017 |
|
December 31,
2016 |
||||
|
Prepayments and accrued income
|
$
|
18
|
|
|
$
|
15
|
|
|
Deferred compensation plan assets
|
135
|
|
|
111
|
|
||
|
Deferred tax assets
|
46
|
|
|
50
|
|
||
|
Accounts receivable, net
|
33
|
|
|
27
|
|
||
|
Other investments
|
26
|
|
|
30
|
|
||
|
Other non-current assets
|
189
|
|
|
120
|
|
||
|
Total other non-current assets
|
$
|
447
|
|
|
$
|
353
|
|
|
|
December 31,
2017 |
|
December 31,
2016 |
||||
|
Accounts payable
|
$
|
136
|
|
|
$
|
117
|
|
|
Income and other taxes payable
|
90
|
|
|
91
|
|
||
|
Contingent and deferred consideration on acquisition
|
55
|
|
|
53
|
|
||
|
Payroll-related liabilities
|
209
|
|
|
200
|
|
||
|
Derivatives
|
32
|
|
|
80
|
|
||
|
Third party commissions
|
172
|
|
|
184
|
|
||
|
Other current liabilities
|
110
|
|
|
151
|
|
||
|
Total other current liabilities
|
$
|
804
|
|
|
$
|
876
|
|
|
|
December 31,
2017 |
|
December 31,
2016 |
||||
|
Claims, lawsuits and other proceedings
|
$
|
474
|
|
|
$
|
508
|
|
|
Other provisions
|
84
|
|
|
67
|
|
||
|
Total provision for liabilities
|
$
|
558
|
|
|
$
|
575
|
|
|
|
December 31,
2017 |
|
December 31,
2016 |
||||
|
Incentives from lessors
|
$
|
138
|
|
|
$
|
133
|
|
|
Deferred compensation plan liability
|
135
|
|
|
111
|
|
||
|
Contingent and deferred consideration on acquisitions
|
41
|
|
|
89
|
|
||
|
Derivatives
|
5
|
|
|
51
|
|
||
|
Other non-current liabilities
|
225
|
|
|
148
|
|
||
|
Total other non-current liabilities
|
$
|
544
|
|
|
$
|
532
|
|
|
|
Years ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Gain on disposal of operations
|
$
|
(13
|
)
|
|
$
|
(2
|
)
|
|
$
|
(25
|
)
|
|
Gain on re-measurement of equity interests
(i)
|
—
|
|
|
—
|
|
|
(59
|
)
|
|||
|
Impact of Venezuelan currency devaluation
(ii)
|
2
|
|
|
—
|
|
|
30
|
|
|||
|
Foreign exchange loss/(gain)
|
72
|
|
|
29
|
|
|
(1
|
)
|
|||
|
Other expense/(income), net
|
$
|
61
|
|
|
$
|
27
|
|
|
$
|
(55
|
)
|
|
(i)
|
Prior to the acquisition date, the Company accounted for its
30%
interest in Gras Savoye as an equity-method investment. The acquisition-date fair value of the previously held equity interest was
$158 million
and is included in the measurement of the consideration transferred. The Company recognized a gain of
$59 million
as a result of remeasuring its prior equity interest in Gras Savoye held before the business combination.
|
|
(ii)
|
On December 31, 2015 the Company began using the SIMADI rate for the Venezuelan bolivar (approximately Venezuelan bolivars 198.7 = U.S. dollar 1) instead of the SICAD I auction rate (approximately Venezuelan bolivars 13.5 = U.S. dollar 1) to translate on Venezuelan retail operations. In March 2016, the DICOM mechanism replaced the SIMADI mechanism. At December 31, 2017, the DICOM rate was approximately Venezuelan bolivars 3,345 = U.S. dollar 1. The Company does not expect the additional devaluation which occurred in January 2018 to be material.
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||||||||||||||||||||||
|
|
Before tax amount
|
|
Tax
|
|
Net of tax amount
|
|
Before tax amount
|
|
Tax
|
|
Net of tax amount
|
|
Before tax amount
|
|
Tax
|
|
Net of tax amount
|
||||||||||||||||||
|
Other comprehensive income/(loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Foreign currency translation
|
$
|
295
|
|
|
$
|
—
|
|
|
$
|
295
|
|
|
$
|
(353
|
)
|
|
$
|
—
|
|
|
$
|
(353
|
)
|
|
$
|
(133
|
)
|
|
$
|
—
|
|
|
$
|
(133
|
)
|
|
Defined pension and post-retirement benefits
|
3
|
|
|
11
|
|
|
14
|
|
|
(553
|
)
|
|
114
|
|
|
(439
|
)
|
|
233
|
|
|
(53
|
)
|
|
180
|
|
|||||||||
|
Derivative instruments
|
90
|
|
|
(15
|
)
|
|
75
|
|
|
(87
|
)
|
|
12
|
|
|
(75
|
)
|
|
(35
|
)
|
|
7
|
|
|
(28
|
)
|
|||||||||
|
Other comprehensive income/(loss)
|
388
|
|
|
(4
|
)
|
|
384
|
|
|
(993
|
)
|
|
126
|
|
|
(867
|
)
|
|
65
|
|
|
(46
|
)
|
|
19
|
|
|||||||||
|
Less: Other comprehensive (income)/loss attributable to non-controlling interests
|
(13
|
)
|
|
—
|
|
|
(13
|
)
|
|
20
|
|
|
—
|
|
|
20
|
|
|
10
|
|
|
—
|
|
|
10
|
|
|||||||||
|
Other comprehensive income/(loss) attributable to Willis Towers Watson
|
$
|
375
|
|
|
$
|
(4
|
)
|
|
$
|
371
|
|
|
$
|
(973
|
)
|
|
$
|
126
|
|
|
$
|
(847
|
)
|
|
$
|
75
|
|
|
$
|
(46
|
)
|
|
$
|
29
|
|
|
|
Foreign currency translation
(i)
|
|
Cash flow hedges
(i)
|
|
Defined pension and post-retirement benefit costs
(ii)
|
|
Total
|
||||||||
|
Balance, January 1, 2015
|
$
|
(191
|
)
|
|
$
|
18
|
|
|
$
|
(893
|
)
|
|
$
|
(1,066
|
)
|
|
Other comprehensive (loss)/income before reclassifications
|
(123
|
)
|
|
(31
|
)
|
|
158
|
|
|
4
|
|
||||
|
Loss reclassified from accumulated other comprehensive loss (net of income tax expense of $8)
|
—
|
|
|
3
|
|
|
22
|
|
|
25
|
|
||||
|
Net other comprehensive (loss)/income
|
(123
|
)
|
|
(28
|
)
|
|
180
|
|
|
29
|
|
||||
|
Balance, December 31, 2015
|
$
|
(314
|
)
|
|
$
|
(10
|
)
|
|
$
|
(713
|
)
|
|
$
|
(1,037
|
)
|
|
Other comprehensive loss before reclassifications
|
(336
|
)
|
|
(110
|
)
|
|
(483
|
)
|
|
(929
|
)
|
||||
|
Loss reclassified from accumulated other comprehensive loss (net of income tax benefit of $5)
|
—
|
|
|
38
|
|
|
44
|
|
|
82
|
|
||||
|
Net other comprehensive loss
|
(336
|
)
|
|
(72
|
)
|
|
(439
|
)
|
|
(847
|
)
|
||||
|
Balance, December 31, 2016
|
$
|
(650
|
)
|
|
$
|
(82
|
)
|
|
$
|
(1,152
|
)
|
|
$
|
(1,884
|
)
|
|
Other comprehensive income/(loss) before reclassifications
|
285
|
|
|
28
|
|
|
(26
|
)
|
|
287
|
|
||||
|
Loss reclassified from accumulated other comprehensive loss (net of income tax benefit of $18)
|
—
|
|
|
44
|
|
|
40
|
|
|
84
|
|
||||
|
Net other comprehensive income
|
285
|
|
|
72
|
|
|
14
|
|
|
371
|
|
||||
|
Balance, December 31, 2017
|
$
|
(365
|
)
|
|
$
|
(10
|
)
|
|
$
|
(1,138
|
)
|
|
$
|
(1,513
|
)
|
|
(i)
|
Reclassification adjustments from accumulated other comprehensive income are included in Other expense/(income), net in the accompanying consolidated statements of comprehensive income. See
Note 9
—
Derivative Financial Instruments
for additional details regarding the reclassification adjustments for the hedge settlements.
|
|
(ii)
|
Reclassification adjustments from accumulated other comprehensive loss are included in the computation of net periodic pension cost (see
Note 12
—
Retirement Benefits
) which is included in Salaries and benefits in the accompanying consolidated statements of comprehensive income
.
|
|
|
Years ended December 31,
|
|||||||
|
|
2017
|
|
2016
|
|
2015
|
|||
|
Expected volatility
|
19.8
|
%
|
|
21.0
|
%
|
|
17.4
|
%
|
|
Expected dividends
|
1.4
|
%
|
|
1.5
|
%
|
|
2.7
|
%
|
|
Expected life (years)
|
4.2
|
|
|
2.7
|
|
|
4.0
|
|
|
Risk-free interest rate
|
1.6
|
%
|
|
0.7
|
%
|
|
1.5
|
%
|
|
|
Options
|
|
Weighted-
Average Exercise |
|
Weighted-
Average Remaining Contractual |
|
Aggregate
Intrinsic |
|||||
|
|
(thousands)
|
|
Price
(i)
|
|
Term
|
|
Value
|
|||||
|
Time-based stock options
|
|
|
|
|
|
|
|
|||||
|
Balance as of December 31, 2016
|
1,201
|
|
|
$
|
102.38
|
|
|
|
|
|
||
|
Granted
|
38
|
|
|
$
|
143.60
|
|
|
|
|
|
||
|
Exercised
|
(448
|
)
|
|
$
|
100.61
|
|
|
|
|
|
||
|
Forfeited
|
(37
|
)
|
|
$
|
103.22
|
|
|
|
|
|
||
|
Balance as of December 31, 2017
|
754
|
|
|
$
|
105.47
|
|
|
4 years
|
|
$
|
34
|
|
|
Options vested or expected to vest at December 31, 2017
|
751
|
|
|
$
|
105.17
|
|
|
4 years
|
|
$
|
34
|
|
|
Options exercisable at December 31, 2017
|
581
|
|
|
$
|
101.43
|
|
|
4 years
|
|
$
|
29
|
|
|
Performance-based stock options
|
|
|
|
|
|
|
|
|||||
|
Balance as of December 31, 2016
|
883
|
|
|
$
|
101.95
|
|
|
|
|
|
||
|
Exercised
|
(182
|
)
|
|
$
|
87.49
|
|
|
|
|
|
||
|
Forfeited
|
(21
|
)
|
|
$
|
82.90
|
|
|
|
|
|
||
|
Balance as of December 31, 2017
|
680
|
|
|
$
|
106.42
|
|
|
4 years
|
|
$
|
30
|
|
|
Options vested or expected to vest at December 31, 2017
|
680
|
|
|
$
|
106.42
|
|
|
4 years
|
|
$
|
30
|
|
|
Options exercisable at December 31, 2017
|
190
|
|
|
$
|
95.36
|
|
|
1 year
|
|
$
|
11
|
|
|
(i)
|
Certain options are exercisable in Pounds sterling and are converted to dollars using the exchange rate at December 31, 2017.
|
|
|
Years ended December 31,
|
||||
|
|
2017
|
|
2016
|
||
|
Expected volatility
|
20.2
|
%
|
|
20.3
|
%
|
|
Expected dividend yield
|
—
|
%
|
|
—
|
%
|
|
Expected life (years)
|
2.4
|
|
|
2.6
|
|
|
Risk-free interest rate
|
1.4
|
%
|
|
0.8
|
%
|
|
|
Shares
|
|
Weighted-
Average Grant Date |
|||
|
|
(thousands)
|
|
Fair Value
|
|||
|
Nonvested shares (time-based RSUs)
|
|
|
|
|
||
|
Balance, beginning of year
|
437
|
|
|
$
|
118.98
|
|
|
Granted
|
17
|
|
|
$
|
153.40
|
|
|
Vested
|
(179
|
)
|
|
$
|
119.50
|
|
|
Forfeited
|
(132
|
)
|
|
$
|
119.09
|
|
|
Balance, end of year
|
143
|
|
|
$
|
122.27
|
|
|
Nonvested shares (performance-based RSUs)
|
|
|
|
|||
|
Balance, beginning of year
|
1,200
|
|
|
$
|
121.78
|
|
|
Granted
|
140
|
|
|
$
|
148.18
|
|
|
Vested
|
(319
|
)
|
|
$
|
119.63
|
|
|
Forfeited
|
(140
|
)
|
|
$
|
121.30
|
|
|
Balance, end of year
|
881
|
|
|
$
|
90.61
|
|
|
|
|
Years ended December 31,
|
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
(i)
|
||||||
|
Net income attributable to Willis Towers Watson
|
|
$
|
568
|
|
|
$
|
420
|
|
|
$
|
373
|
|
|
|
|
|
|
|
|
|
||||||
|
Basic weighted-average number of shares outstanding
|
|
135
|
|
|
137
|
|
|
68
|
|
|||
|
Dilutive effect of potentially issuable shares
|
|
1
|
|
|
1
|
|
|
1
|
|
|||
|
Diluted weighted-average number of shares outstanding
|
|
136
|
|
|
138
|
|
|
69
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Basic earnings per share
|
|
$
|
4.21
|
|
|
$
|
3.07
|
|
|
$
|
5.49
|
|
|
Dilutive effect of potentially issuable shares
|
|
(0.03
|
)
|
|
(0.03
|
)
|
|
(0.08
|
)
|
|||
|
Diluted earnings per share
|
|
$
|
4.18
|
|
|
$
|
3.04
|
|
|
$
|
5.41
|
|
|
(i)
|
Shares outstanding, potentially issuable shares, basic and diluted earnings per share, and the dilutive effect of potentially issuable shares, for the year ended December 31, 2015 have been retroactively adjusted to reflect the reverse stock split effected on January 4, 2016. See
Note 3
—
Merger, Acquisitions and Divestitures
for further details.
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
||||||
|
Cash payments for income taxes, net
|
$
|
203
|
|
|
$
|
158
|
|
|
$
|
91
|
|
|
Cash payments for interest
|
$
|
169
|
|
|
$
|
143
|
|
|
$
|
126
|
|
|
Cash acquired
|
$
|
—
|
|
|
$
|
476
|
|
|
$
|
148
|
|
|
Supplemental disclosures of non-cash investing and financing activities:
|
|
|
|
|
|
|
|||||
|
Issuance of shares and assumed awards in connection with the Merger
|
$
|
—
|
|
|
$
|
8,723
|
|
|
$
|
—
|
|
|
Fair value of deferred and contingent consideration related to acquisitions
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
204
|
|
|
|
Three Months Ended
|
||||||||||||||
|
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
December 31,
|
||||||||
|
2017
|
|
|
|
|
|
|
|
||||||||
|
Total revenues
|
$
|
2,319
|
|
|
$
|
1,953
|
|
|
$
|
1,852
|
|
|
$
|
2,078
|
|
|
Total costs of providing services
|
$
|
1,856
|
|
|
$
|
1,829
|
|
|
$
|
1,811
|
|
|
$
|
1,968
|
|
|
Income from operations
|
$
|
463
|
|
|
$
|
124
|
|
|
$
|
41
|
|
|
$
|
110
|
|
|
Net income/(loss)
|
$
|
352
|
|
|
$
|
41
|
|
|
$
|
(54
|
)
|
|
$
|
253
|
|
|
Net income/(loss) attributable to Willis Towers Watson
|
$
|
344
|
|
|
$
|
33
|
|
|
$
|
(54
|
)
|
|
$
|
245
|
|
|
Earnings/(loss) per share
|
|
|
|
|
|
|
|
||||||||
|
— Basic
|
$
|
2.51
|
|
|
$
|
0.24
|
|
|
$
|
(0.40
|
)
|
|
$
|
1.85
|
|
|
— Diluted
|
$
|
2.50
|
|
|
$
|
0.24
|
|
|
$
|
(0.40
|
)
|
|
$
|
1.84
|
|
|
2016
|
|
|
|
|
|
|
|
||||||||
|
Total revenues
|
$
|
2,234
|
|
|
$
|
1,949
|
|
|
$
|
1,777
|
|
|
$
|
1,927
|
|
|
Total costs of providing services
|
$
|
1,908
|
|
|
$
|
1,813
|
|
|
$
|
1,776
|
|
|
$
|
1,839
|
|
|
Income from operations
|
$
|
326
|
|
|
$
|
136
|
|
|
$
|
1
|
|
|
$
|
88
|
|
|
Net income/(loss)
|
$
|
245
|
|
|
$
|
76
|
|
|
$
|
(31
|
)
|
|
$
|
148
|
|
|
Net income/(loss) attributable to Willis Towers Watson
|
$
|
238
|
|
|
$
|
72
|
|
|
$
|
(32
|
)
|
|
$
|
142
|
|
|
Earnings/(loss) per share
|
|
|
|
|
|
|
|
||||||||
|
— Basic
|
$
|
1.76
|
|
|
$
|
0.52
|
|
|
$
|
(0.23
|
)
|
|
$
|
1.04
|
|
|
— Diluted
|
$
|
1.75
|
|
|
$
|
0.51
|
|
|
$
|
(0.23
|
)
|
|
$
|
1.03
|
|
|
(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.
|
|
|
Year ended December 31, 2017
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19
|
|
|
$
|
8,097
|
|
|
$
|
—
|
|
|
$
|
8,116
|
|
|
Interest and other income
|
—
|
|
|
—
|
|
|
—
|
|
|
86
|
|
|
—
|
|
|
86
|
|
||||||
|
Total revenues
|
—
|
|
|
—
|
|
|
19
|
|
|
8,183
|
|
|
—
|
|
|
8,202
|
|
||||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Salaries and benefits
|
4
|
|
|
—
|
|
|
48
|
|
|
4,693
|
|
|
—
|
|
|
4,745
|
|
||||||
|
Other operating expenses
|
3
|
|
|
92
|
|
|
20
|
|
|
1,419
|
|
|
—
|
|
|
1,534
|
|
||||||
|
Depreciation
|
—
|
|
|
6
|
|
|
—
|
|
|
197
|
|
|
—
|
|
|
203
|
|
||||||
|
Amortization
|
—
|
|
|
3
|
|
|
—
|
|
|
581
|
|
|
(3
|
)
|
|
581
|
|
||||||
|
Restructuring costs
|
—
|
|
|
8
|
|
|
15
|
|
|
109
|
|
|
—
|
|
|
132
|
|
||||||
|
Transaction and integration expenses
|
—
|
|
|
73
|
|
|
19
|
|
|
177
|
|
|
—
|
|
|
269
|
|
||||||
|
Total costs of providing services
|
7
|
|
|
182
|
|
|
102
|
|
|
7,176
|
|
|
(3
|
)
|
|
7,464
|
|
||||||
|
(Loss)/income from operations
|
(7
|
)
|
|
(182
|
)
|
|
(83
|
)
|
|
1,007
|
|
|
3
|
|
|
738
|
|
||||||
|
Income from Group undertakings
|
—
|
|
|
(535
|
)
|
|
(219
|
)
|
|
(148
|
)
|
|
902
|
|
|
—
|
|
||||||
|
Expenses due to Group undertakings
|
—
|
|
|
62
|
|
|
185
|
|
|
655
|
|
|
(902
|
)
|
|
—
|
|
||||||
|
Interest expense
|
30
|
|
|
102
|
|
|
35
|
|
|
21
|
|
|
—
|
|
|
188
|
|
||||||
|
Other (income)/expense, net
|
(35
|
)
|
|
—
|
|
|
—
|
|
|
(142
|
)
|
|
238
|
|
|
61
|
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(2
|
)
|
|
189
|
|
|
(84
|
)
|
|
621
|
|
|
(235
|
)
|
|
489
|
|
||||||
|
(Benefit from)/provision for income taxes
|
—
|
|
|
(51
|
)
|
|
29
|
|
|
(78
|
)
|
|
—
|
|
|
(100
|
)
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(2
|
)
|
|
240
|
|
|
(113
|
)
|
|
699
|
|
|
(235
|
)
|
|
589
|
|
||||||
|
Interest in earnings of associates, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
||||||
|
Equity account for subsidiaries
|
570
|
|
|
353
|
|
|
171
|
|
|
—
|
|
|
(1,094
|
)
|
|
—
|
|
||||||
|
NET INCOME
|
568
|
|
|
593
|
|
|
58
|
|
|
702
|
|
|
(1,329
|
)
|
|
592
|
|
||||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(24
|
)
|
|
—
|
|
|
(24
|
)
|
||||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
568
|
|
|
$
|
593
|
|
|
$
|
58
|
|
|
$
|
678
|
|
|
$
|
(1,329
|
)
|
|
$
|
568
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income before non-controlling interests
|
$
|
939
|
|
|
$
|
953
|
|
|
$
|
197
|
|
|
$
|
1,050
|
|
|
$
|
(2,163
|
)
|
|
$
|
976
|
|
|
Comprehensive income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(37
|
)
|
|
—
|
|
|
(37
|
)
|
||||||
|
Comprehensive income attributable to Willis Towers Watson
|
$
|
939
|
|
|
$
|
953
|
|
|
$
|
197
|
|
|
$
|
1,013
|
|
|
$
|
(2,163
|
)
|
|
$
|
939
|
|
|
|
Year ended December 31, 2016
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19
|
|
|
$
|
7,759
|
|
|
$
|
—
|
|
|
$
|
7,778
|
|
|
Interest and other income
|
—
|
|
|
2
|
|
|
—
|
|
|
107
|
|
|
—
|
|
|
109
|
|
||||||
|
Total revenues
|
—
|
|
|
2
|
|
|
19
|
|
|
7,866
|
|
|
—
|
|
|
7,887
|
|
||||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Salaries and benefits
|
2
|
|
|
1
|
|
|
15
|
|
|
4,628
|
|
|
—
|
|
|
4,646
|
|
||||||
|
Other operating expenses
|
3
|
|
|
112
|
|
|
88
|
|
|
1,348
|
|
|
—
|
|
|
1,551
|
|
||||||
|
Depreciation
|
—
|
|
|
5
|
|
|
14
|
|
|
159
|
|
|
—
|
|
|
178
|
|
||||||
|
Amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
591
|
|
|
—
|
|
|
591
|
|
||||||
|
Restructuring costs
|
—
|
|
|
29
|
|
|
39
|
|
|
125
|
|
|
—
|
|
|
193
|
|
||||||
|
Transaction and integration expenses
|
1
|
|
|
16
|
|
|
26
|
|
|
134
|
|
|
—
|
|
|
177
|
|
||||||
|
Total costs of providing services
|
6
|
|
|
163
|
|
|
182
|
|
|
6,985
|
|
|
—
|
|
|
7,336
|
|
||||||
|
(Loss)/income from operations
|
(6
|
)
|
|
(161
|
)
|
|
(163
|
)
|
|
881
|
|
|
—
|
|
|
551
|
|
||||||
|
Income from Group undertakings
|
(3
|
)
|
|
(500
|
)
|
|
(287
|
)
|
|
(136
|
)
|
|
926
|
|
|
—
|
|
||||||
|
Expenses due to Group undertakings
|
3
|
|
|
74
|
|
|
178
|
|
|
671
|
|
|
(926
|
)
|
|
—
|
|
||||||
|
Interest expense
|
32
|
|
|
89
|
|
|
39
|
|
|
24
|
|
|
—
|
|
|
184
|
|
||||||
|
Other (income)/expense, net
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
29
|
|
|
—
|
|
|
27
|
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(38
|
)
|
|
178
|
|
|
(93
|
)
|
|
293
|
|
|
—
|
|
|
340
|
|
||||||
|
(Benefit from)/provision for income taxes
|
—
|
|
|
(36
|
)
|
|
(86
|
)
|
|
26
|
|
|
—
|
|
|
(96
|
)
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(38
|
)
|
|
214
|
|
|
(7
|
)
|
|
267
|
|
|
—
|
|
|
436
|
|
||||||
|
Interest in earnings of associates, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||||
|
Equity account for subsidiaries
|
458
|
|
|
234
|
|
|
157
|
|
|
—
|
|
|
(849
|
)
|
|
—
|
|
||||||
|
NET INCOME
|
420
|
|
|
448
|
|
|
150
|
|
|
269
|
|
|
(849
|
)
|
|
438
|
|
||||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
(18
|
)
|
||||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
420
|
|
|
$
|
448
|
|
|
$
|
150
|
|
|
$
|
251
|
|
|
$
|
(849
|
)
|
|
$
|
420
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive loss before non-controlling interests
|
$
|
(427
|
)
|
|
$
|
(380
|
)
|
|
$
|
(266
|
)
|
|
$
|
(550
|
)
|
|
$
|
1,194
|
|
|
$
|
(429
|
)
|
|
Comprehensive loss attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||||
|
Comprehensive loss attributable to Willis Towers Watson
|
$
|
(427
|
)
|
|
$
|
(380
|
)
|
|
$
|
(266
|
)
|
|
$
|
(548
|
)
|
|
$
|
1,194
|
|
|
$
|
(427
|
)
|
|
|
Year ended December 31, 2015
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11
|
|
|
$
|
3,798
|
|
|
$
|
—
|
|
|
$
|
3,809
|
|
|
Interest and other income
|
—
|
|
|
1
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
20
|
|
||||||
|
Total revenues
|
—
|
|
|
1
|
|
|
11
|
|
|
3,817
|
|
|
—
|
|
|
3,829
|
|
||||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Salaries and benefits
|
1
|
|
|
—
|
|
|
77
|
|
|
2,225
|
|
|
—
|
|
|
2,303
|
|
||||||
|
Other operating expenses
|
8
|
|
|
100
|
|
|
1
|
|
|
609
|
|
|
—
|
|
|
718
|
|
||||||
|
Depreciation
|
—
|
|
|
6
|
|
|
16
|
|
|
73
|
|
|
—
|
|
|
95
|
|
||||||
|
Amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
76
|
|
|
—
|
|
|
76
|
|
||||||
|
Restructuring costs
|
—
|
|
|
28
|
|
|
13
|
|
|
85
|
|
|
—
|
|
|
126
|
|
||||||
|
Transaction and integration expenses
|
4
|
|
|
14
|
|
|
—
|
|
|
66
|
|
|
—
|
|
|
84
|
|
||||||
|
Total costs of providing services
|
13
|
|
|
148
|
|
|
107
|
|
|
3,134
|
|
|
—
|
|
|
3,402
|
|
||||||
|
(Loss)/income from operations
|
(13
|
)
|
|
(147
|
)
|
|
(96
|
)
|
|
683
|
|
|
—
|
|
|
427
|
|
||||||
|
Income from Group undertakings
|
—
|
|
|
(225
|
)
|
|
(236
|
)
|
|
(110
|
)
|
|
571
|
|
|
—
|
|
||||||
|
Expenses due to Group undertakings
|
—
|
|
|
31
|
|
|
189
|
|
|
351
|
|
|
(571
|
)
|
|
—
|
|
||||||
|
Interest expense
|
43
|
|
|
39
|
|
|
42
|
|
|
18
|
|
|
—
|
|
|
142
|
|
||||||
|
Other expense/(income), net
|
10
|
|
|
(42
|
)
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
|
(55
|
)
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(66
|
)
|
|
50
|
|
|
(91
|
)
|
|
447
|
|
|
—
|
|
|
340
|
|
||||||
|
(Benefit from)/provision for income taxes
|
—
|
|
|
(29
|
)
|
|
(17
|
)
|
|
13
|
|
|
—
|
|
|
(33
|
)
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(66
|
)
|
|
79
|
|
|
(74
|
)
|
|
434
|
|
|
—
|
|
|
373
|
|
||||||
|
Interest in earnings of associates, net of tax
|
—
|
|
|
9
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
11
|
|
||||||
|
Equity account for subsidiaries
|
439
|
|
|
347
|
|
|
106
|
|
|
—
|
|
|
(892
|
)
|
|
—
|
|
||||||
|
NET INCOME
|
373
|
|
|
435
|
|
|
32
|
|
|
436
|
|
|
(892
|
)
|
|
384
|
|
||||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
(11
|
)
|
||||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
373
|
|
|
$
|
435
|
|
|
$
|
32
|
|
|
$
|
425
|
|
|
$
|
(892
|
)
|
|
$
|
373
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income before non-controlling interests
|
$
|
402
|
|
|
$
|
462
|
|
|
$
|
49
|
|
|
$
|
455
|
|
|
$
|
(965
|
)
|
|
$
|
403
|
|
|
Comprehensive income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||||
|
Comprehensive income attributable to Willis Towers Watson
|
$
|
402
|
|
|
$
|
462
|
|
|
$
|
49
|
|
|
$
|
454
|
|
|
$
|
(965
|
)
|
|
$
|
402
|
|
|
|
As of December 31, 2017
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
$
|
2
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
1,027
|
|
|
$
|
—
|
|
|
$
|
1,030
|
|
|
Fiduciary assets
|
—
|
|
|
—
|
|
|
—
|
|
|
12,155
|
|
|
—
|
|
|
12,155
|
|
||||||
|
Accounts receivable, net
|
—
|
|
|
—
|
|
|
4
|
|
|
2,242
|
|
|
—
|
|
|
2,246
|
|
||||||
|
Prepaid and other current assets
|
—
|
|
|
45
|
|
|
267
|
|
|
264
|
|
|
(146
|
)
|
|
430
|
|
||||||
|
Amounts due from group undertakings
|
6,202
|
|
|
1,331
|
|
|
1,661
|
|
|
3,626
|
|
|
(12,820
|
)
|
|
—
|
|
||||||
|
Total current assets
|
6,204
|
|
|
1,377
|
|
|
1,932
|
|
|
19,314
|
|
|
(12,966
|
)
|
|
15,861
|
|
||||||
|
Investments in subsidiaries
|
4,506
|
|
|
8,836
|
|
|
6,125
|
|
|
—
|
|
|
(19,467
|
)
|
|
—
|
|
||||||
|
Fixed assets, net
|
—
|
|
|
25
|
|
|
—
|
|
|
960
|
|
|
—
|
|
|
985
|
|
||||||
|
Goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|
10,519
|
|
|
—
|
|
|
10,519
|
|
||||||
|
Other intangible assets, net
|
—
|
|
|
60
|
|
|
—
|
|
|
3,882
|
|
|
(60
|
)
|
|
3,882
|
|
||||||
|
Pension benefits assets
|
—
|
|
|
—
|
|
|
—
|
|
|
764
|
|
|
—
|
|
|
764
|
|
||||||
|
Other non-current assets
|
—
|
|
|
34
|
|
|
115
|
|
|
388
|
|
|
(90
|
)
|
|
447
|
|
||||||
|
Non-current amounts due from group undertakings
|
—
|
|
|
5,375
|
|
|
861
|
|
|
—
|
|
|
(6,236
|
)
|
|
—
|
|
||||||
|
Total non-current assets
|
4,506
|
|
|
14,330
|
|
|
7,101
|
|
|
16,513
|
|
|
(25,853
|
)
|
|
16,597
|
|
||||||
|
TOTAL ASSETS
|
$
|
10,710
|
|
|
$
|
15,707
|
|
|
$
|
9,033
|
|
|
$
|
35,827
|
|
|
$
|
(38,819
|
)
|
|
$
|
32,458
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Fiduciary liabilities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,155
|
|
|
$
|
—
|
|
|
$
|
12,155
|
|
|
Deferred revenue and accrued expenses
|
—
|
|
|
7
|
|
|
19
|
|
|
1,685
|
|
|
—
|
|
|
1,711
|
|
||||||
|
Short-term debt and current portion of long-term debt
|
—
|
|
|
—
|
|
|
—
|
|
|
85
|
|
|
—
|
|
|
85
|
|
||||||
|
Other current liabilities
|
87
|
|
|
60
|
|
|
83
|
|
|
724
|
|
|
(150
|
)
|
|
804
|
|
||||||
|
Amounts due to group undertakings
|
—
|
|
|
8,100
|
|
|
2,790
|
|
|
1,930
|
|
|
(12,820
|
)
|
|
—
|
|
||||||
|
Total current liabilities
|
87
|
|
|
8,167
|
|
|
2,892
|
|
|
16,579
|
|
|
(12,970
|
)
|
|
14,755
|
|
||||||
|
Long-term debt
|
497
|
|
|
2,883
|
|
|
986
|
|
|
84
|
|
|
—
|
|
|
4,450
|
|
||||||
|
Liability for pension benefits
|
—
|
|
|
—
|
|
|
—
|
|
|
1,259
|
|
|
—
|
|
|
1,259
|
|
||||||
|
Deferred tax liabilities
|
—
|
|
|
—
|
|
|
—
|
|
|
704
|
|
|
(89
|
)
|
|
615
|
|
||||||
|
Provision for liabilities
|
—
|
|
|
—
|
|
|
120
|
|
|
438
|
|
|
—
|
|
|
558
|
|
||||||
|
Other non-current liabilities
|
—
|
|
|
5
|
|
|
19
|
|
|
520
|
|
|
—
|
|
|
544
|
|
||||||
|
Non-current amounts due to group undertakings
|
—
|
|
|
—
|
|
|
519
|
|
|
5,717
|
|
|
(6,236
|
)
|
|
—
|
|
||||||
|
Total non-current liabilities
|
497
|
|
|
2,888
|
|
|
1,644
|
|
|
8,722
|
|
|
(6,325
|
)
|
|
7,426
|
|
||||||
|
TOTAL LIABILITIES
|
584
|
|
|
11,055
|
|
|
4,536
|
|
|
25,301
|
|
|
(19,295
|
)
|
|
22,181
|
|
||||||
|
REDEEMABLE NON-CONTROLLING INTEREST
|
—
|
|
|
—
|
|
|
—
|
|
|
28
|
|
|
—
|
|
|
28
|
|
||||||
|
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total Willis Towers Watson shareholders’ equity
|
10,126
|
|
|
4,652
|
|
|
4,497
|
|
|
10,375
|
|
|
(19,524
|
)
|
|
10,126
|
|
||||||
|
Non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
123
|
|
|
—
|
|
|
123
|
|
||||||
|
Total equity
|
10,126
|
|
|
4,652
|
|
|
4,497
|
|
|
10,498
|
|
|
(19,524
|
)
|
|
10,249
|
|
||||||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
10,710
|
|
|
$
|
15,707
|
|
|
$
|
9,033
|
|
|
$
|
35,827
|
|
|
$
|
(38,819
|
)
|
|
$
|
32,458
|
|
|
|
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
|
|
|
|
Year ended December 31, 2017
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
NET CASH FROM/(USED IN) OPERATING ACTIVITIES
|
$
|
743
|
|
|
$
|
(725
|
)
|
|
$
|
114
|
|
|
$
|
939
|
|
|
$
|
(209
|
)
|
|
$
|
862
|
|
|
CASH FLOWS FROM/(USED IN) INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Additions to fixed assets and software for internal use
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
(292
|
)
|
|
—
|
|
|
(300
|
)
|
||||||
|
Capitalized software costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(75
|
)
|
|
—
|
|
|
(75
|
)
|
||||||
|
Acquisitions of operations, net of cash acquired
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
(13
|
)
|
||||||
|
Net disposals of operations
|
—
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|
—
|
|
|
57
|
|
||||||
|
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
||||||
|
Proceeds from intercompany investing activities
|
1,042
|
|
|
1,326
|
|
|
19
|
|
|
1,237
|
|
|
(3,624
|
)
|
|
—
|
|
||||||
|
Repayments of intercompany investing activities
|
—
|
|
|
(994
|
)
|
|
(74
|
)
|
|
(1,722
|
)
|
|
2,790
|
|
|
—
|
|
||||||
|
Reduction in investment in subsidiaries
|
104
|
|
|
1,188
|
|
|
100
|
|
|
618
|
|
|
(2,010
|
)
|
|
—
|
|
||||||
|
Additional investment in subsidiaries
|
(1,139
|
)
|
|
(503
|
)
|
|
(215
|
)
|
|
(153
|
)
|
|
2,010
|
|
|
—
|
|
||||||
|
Net cash from/(used in) investing activities
|
$
|
7
|
|
|
$
|
1,009
|
|
|
$
|
(170
|
)
|
|
$
|
(347
|
)
|
|
$
|
(834
|
)
|
|
$
|
(335
|
)
|
|
CASH FLOWS (USED IN)/FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net borrowings on revolving credit facility
|
—
|
|
|
487
|
|
|
155
|
|
|
—
|
|
|
—
|
|
|
642
|
|
||||||
|
Senior notes issued
|
—
|
|
|
—
|
|
|
649
|
|
|
—
|
|
|
—
|
|
|
649
|
|
||||||
|
Proceeds from issuance of other debt
|
—
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
32
|
|
||||||
|
Debt issuance costs
|
—
|
|
|
(4
|
)
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
||||||
|
Repayments of debt
|
—
|
|
|
(220
|
)
|
|
(394
|
)
|
|
(120
|
)
|
|
—
|
|
|
(734
|
)
|
||||||
|
Repurchase of shares
|
(532
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(532
|
)
|
||||||
|
Proceeds from issuance of shares
|
61
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
61
|
|
||||||
|
Payments for share cancellation related to legal settlement
|
—
|
|
|
—
|
|
|
—
|
|
|
(177
|
)
|
|
—
|
|
|
(177
|
)
|
||||||
|
Payments of deferred and contingent consideration related to acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|
(65
|
)
|
|
—
|
|
|
(65
|
)
|
||||||
|
Cash paid for employee taxes on withholding shares
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
(18
|
)
|
||||||
|
Dividends paid
|
(277
|
)
|
|
—
|
|
|
(58
|
)
|
|
(151
|
)
|
|
209
|
|
|
(277
|
)
|
||||||
|
Acquisitions of and dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(51
|
)
|
|
—
|
|
|
(51
|
)
|
||||||
|
Proceeds from intercompany financing activities
|
—
|
|
|
1,518
|
|
|
203
|
|
|
1,069
|
|
|
(2,790
|
)
|
|
—
|
|
||||||
|
Repayments of intercompany financing activities
|
—
|
|
|
(2,064
|
)
|
|
(494
|
)
|
|
(1,066
|
)
|
|
3,624
|
|
|
—
|
|
||||||
|
Net cash (used in)/from financing activities
|
$
|
(748
|
)
|
|
$
|
(283
|
)
|
|
$
|
56
|
|
|
$
|
(547
|
)
|
|
$
|
1,043
|
|
|
$
|
(479
|
)
|
|
INCREASE IN CASH AND CASH EQUIVALENTS
|
2
|
|
|
1
|
|
|
—
|
|
|
45
|
|
|
—
|
|
|
48
|
|
||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
112
|
|
|
—
|
|
|
112
|
|
||||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
—
|
|
|
—
|
|
|
—
|
|
|
870
|
|
|
—
|
|
|
870
|
|
||||||
|
CASH AND CASH EQUIVALENTS, END OF YEAR
|
$
|
2
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
1,027
|
|
|
$
|
—
|
|
|
$
|
1,030
|
|
|
|
Year ended December 31, 2016
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
NET CASH (USED IN)/FROM OPERATING ACTIVITIES
|
$
|
(20
|
)
|
|
$
|
128
|
|
|
$
|
(83
|
)
|
|
$
|
1,114
|
|
|
$
|
(206
|
)
|
|
$
|
933
|
|
|
CASH FLOWS FROM/(USED IN) INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Additions to fixed assets and software for internal use
|
—
|
|
|
(79
|
)
|
|
(12
|
)
|
|
(221
|
)
|
|
94
|
|
|
(218
|
)
|
||||||
|
Capitalized software costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(85
|
)
|
|
—
|
|
|
(85
|
)
|
||||||
|
Acquisitions of operations, net of cash acquired
|
—
|
|
|
—
|
|
|
—
|
|
|
476
|
|
|
—
|
|
|
476
|
|
||||||
|
Net disposals of operations
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
3
|
|
|
(1
|
)
|
||||||
|
Other, net
|
—
|
|
|
—
|
|
|
33
|
|
|
20
|
|
|
(30
|
)
|
|
23
|
|
||||||
|
Proceeds from intercompany investing activities
|
—
|
|
|
163
|
|
|
—
|
|
|
30
|
|
|
(193
|
)
|
|
—
|
|
||||||
|
Repayments of intercompany investing activities
|
(3,751
|
)
|
|
(4,114
|
)
|
|
—
|
|
|
(769
|
)
|
|
8,634
|
|
|
—
|
|
||||||
|
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
|
$
|
849
|
|
|
$
|
(5,030
|
)
|
|
$
|
21
|
|
|
$
|
(4,153
|
)
|
|
$
|
8,508
|
|
|
$
|
195
|
|
|
CASH FLOWS (USED IN)/FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net payments on revolving credit facility
|
—
|
|
|
(237
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(237
|
)
|
||||||
|
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
|
)
|
|
(1,037
|
)
|
|
—
|
|
|
(564
|
)
|
|
—
|
|
|
(1,901
|
)
|
||||||
|
Repurchase of shares
|
(396
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(396
|
)
|
||||||
|
Proceeds from issuance of shares
|
63
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
63
|
|
||||||
|
Payments of deferred and contingent consideration related to acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|
(67
|
)
|
|
—
|
|
|
(67
|
)
|
||||||
|
Cash paid for employee taxes on withholding shares
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
(13
|
)
|
||||||
|
Dividends paid
|
(199
|
)
|
|
—
|
|
|
(49
|
)
|
|
(90
|
)
|
|
139
|
|
|
(199
|
)
|
||||||
|
Acquisitions of and dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
—
|
|
|
(21
|
)
|
||||||
|
Proceeds from intercompany financing activities
|
—
|
|
|
4,204
|
|
|
164
|
|
|
4,266
|
|
|
(8,634
|
)
|
|
—
|
|
||||||
|
Repayments of intercompany financing activities
|
—
|
|
|
(22
|
)
|
|
(53
|
)
|
|
(118
|
)
|
|
193
|
|
|
—
|
|
||||||
|
Net cash (used in)/from financing activities
|
$
|
(832
|
)
|
|
$
|
4,900
|
|
|
$
|
62
|
|
|
$
|
3,397
|
|
|
$
|
(8,302
|
)
|
|
$
|
(775
|
)
|
|
(DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS
|
(3
|
)
|
|
(2
|
)
|
|
—
|
|
|
358
|
|
|
—
|
|
|
353
|
|
||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|
(15
|
)
|
||||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
3
|
|
|
2
|
|
|
—
|
|
|
527
|
|
|
—
|
|
|
532
|
|
||||||
|
CASH AND CASH EQUIVALENTS, END OF YEAR
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
870
|
|
|
$
|
—
|
|
|
$
|
870
|
|
|
|
Year ended December 31, 2015
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
NET CASH (USED IN)/FROM OPERATING ACTIVITIES
|
$
|
(10
|
)
|
|
$
|
583
|
|
|
$
|
43
|
|
|
$
|
(222
|
)
|
|
$
|
(150
|
)
|
|
$
|
244
|
|
|
CASH FLOWS FROM/(USED IN) INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Additions to fixed assets and software for internal use
|
—
|
|
|
(10
|
)
|
|
(8
|
)
|
|
(128
|
)
|
|
—
|
|
|
(146
|
)
|
||||||
|
Acquisitions of operations, net of cash acquired
|
—
|
|
|
—
|
|
|
—
|
|
|
(857
|
)
|
|
—
|
|
|
(857
|
)
|
||||||
|
Net disposals of operations
|
—
|
|
|
—
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|
44
|
|
||||||
|
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
16
|
|
||||||
|
Proceeds from intercompany investing activities
|
321
|
|
|
49
|
|
|
87
|
|
|
151
|
|
|
(608
|
)
|
|
—
|
|
||||||
|
Repayments of intercompany investing activities
|
(82
|
)
|
|
(746
|
)
|
|
—
|
|
|
(181
|
)
|
|
1,009
|
|
|
—
|
|
||||||
|
Additional investment in subsidiaries
|
—
|
|
|
(598
|
)
|
|
—
|
|
|
—
|
|
|
598
|
|
|
—
|
|
||||||
|
Net cash from/(used in) investing activities
|
$
|
239
|
|
|
$
|
(1,305
|
)
|
|
$
|
79
|
|
|
$
|
(955
|
)
|
|
$
|
999
|
|
|
$
|
(943
|
)
|
|
CASH FLOWS (USED IN)/FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net borrowings on revolving credit facility
|
—
|
|
|
469
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
469
|
|
||||||
|
Proceeds from issue of other debt
|
—
|
|
|
592
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
592
|
|
||||||
|
Debt issuance costs
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
||||||
|
Repayments of debt
|
—
|
|
|
(16
|
)
|
|
(149
|
)
|
|
(1
|
)
|
|
—
|
|
|
(166
|
)
|
||||||
|
Repurchase of shares
|
(82
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(82
|
)
|
||||||
|
Proceeds from issuance of shares
|
124
|
|
|
—
|
|
|
—
|
|
|
605
|
|
|
(598
|
)
|
|
131
|
|
||||||
|
Cash paid for employee taxes on withholding shares
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||||
|
Dividends paid
|
(277
|
)
|
|
—
|
|
|
—
|
|
|
(150
|
)
|
|
150
|
|
|
(277
|
)
|
||||||
|
Acquisitions of and dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
—
|
|
|
(21
|
)
|
||||||
|
Proceeds from intercompany financing activities
|
—
|
|
|
154
|
|
|
27
|
|
|
828
|
|
|
(1,009
|
)
|
|
—
|
|
||||||
|
Repayments of intercompany financing activities
|
—
|
|
|
(472
|
)
|
|
—
|
|
|
(136
|
)
|
|
608
|
|
|
—
|
|
||||||
|
Net cash (used in)/from financing activities
|
$
|
(235
|
)
|
|
$
|
722
|
|
|
$
|
(122
|
)
|
|
$
|
1,124
|
|
|
$
|
(849
|
)
|
|
$
|
640
|
|
|
DECREASE IN CASH AND CASH EQUIVALENTS
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
(53
|
)
|
|
—
|
|
|
(59
|
)
|
||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
(44
|
)
|
|
—
|
|
|
(44
|
)
|
||||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
9
|
|
|
2
|
|
|
—
|
|
|
624
|
|
|
—
|
|
|
635
|
|
||||||
|
CASH AND CASH EQUIVALENTS, END OF YEAR
|
$
|
3
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
527
|
|
|
$
|
—
|
|
|
$
|
532
|
|
|
(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.
|
|
|
Year ended December 31, 2017
|
||||||||||||||||||
|
|
Willis
Towers Watson — the Parent Issuer |
|
The
Guarantors |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
19
|
|
|
$
|
8,097
|
|
|
$
|
—
|
|
|
$
|
8,116
|
|
|
Interest and other income
|
—
|
|
|
—
|
|
|
86
|
|
|
—
|
|
|
86
|
|
|||||
|
Total revenues
|
—
|
|
|
19
|
|
|
8,183
|
|
|
—
|
|
|
8,202
|
|
|||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Salaries and benefits
|
4
|
|
|
48
|
|
|
4,693
|
|
|
—
|
|
|
4,745
|
|
|||||
|
Other operating expenses
|
3
|
|
|
112
|
|
|
1,419
|
|
|
—
|
|
|
1,534
|
|
|||||
|
Depreciation
|
—
|
|
|
6
|
|
|
197
|
|
|
—
|
|
|
203
|
|
|||||
|
Amortization
|
—
|
|
|
3
|
|
|
581
|
|
|
(3
|
)
|
|
581
|
|
|||||
|
Restructuring costs
|
—
|
|
|
23
|
|
|
109
|
|
|
—
|
|
|
132
|
|
|||||
|
Transaction and integration expenses
|
—
|
|
|
92
|
|
|
177
|
|
|
—
|
|
|
269
|
|
|||||
|
Total costs of providing services
|
7
|
|
|
284
|
|
|
7,176
|
|
|
(3
|
)
|
|
7,464
|
|
|||||
|
(Loss)/income from operations
|
(7
|
)
|
|
(265
|
)
|
|
1,007
|
|
|
3
|
|
|
738
|
|
|||||
|
Income from Group undertakings
|
—
|
|
|
(645
|
)
|
|
(148
|
)
|
|
793
|
|
|
—
|
|
|||||
|
Expenses due to Group undertakings
|
—
|
|
|
138
|
|
|
655
|
|
|
(793
|
)
|
|
—
|
|
|||||
|
Interest expense
|
30
|
|
|
137
|
|
|
21
|
|
|
—
|
|
|
188
|
|
|||||
|
Other (income)/expense, net
|
(35
|
)
|
|
—
|
|
|
(142
|
)
|
|
238
|
|
|
61
|
|
|||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(2
|
)
|
|
105
|
|
|
621
|
|
|
(235
|
)
|
|
489
|
|
|||||
|
Benefit from income taxes
|
—
|
|
|
(22
|
)
|
|
(78
|
)
|
|
—
|
|
|
(100
|
)
|
|||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(2
|
)
|
|
127
|
|
|
699
|
|
|
(235
|
)
|
|
589
|
|
|||||
|
Interest in earnings of associates, net of tax
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
|||||
|
Equity account for subsidiaries
|
570
|
|
|
466
|
|
|
—
|
|
|
(1,036
|
)
|
|
—
|
|
|||||
|
NET INCOME
|
568
|
|
|
593
|
|
|
702
|
|
|
(1,271
|
)
|
|
592
|
|
|||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
(24
|
)
|
|
—
|
|
|
(24
|
)
|
|||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
568
|
|
|
$
|
593
|
|
|
$
|
678
|
|
|
$
|
(1,271
|
)
|
|
$
|
568
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Comprehensive income before non-controlling interests
|
$
|
939
|
|
|
$
|
953
|
|
|
$
|
1,050
|
|
|
$
|
(1,966
|
)
|
|
$
|
976
|
|
|
Comprehensive income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
(37
|
)
|
|
—
|
|
|
(37
|
)
|
|||||
|
Comprehensive income attributable to Willis Towers Watson
|
$
|
939
|
|
|
$
|
953
|
|
|
$
|
1,013
|
|
|
$
|
(1,966
|
)
|
|
$
|
939
|
|
|
|
Year ended December 31, 2016
|
||||||||||||||||||
|
|
Willis
Towers Watson — the Parent Issuer |
|
The
Guarantors |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
19
|
|
|
$
|
7,759
|
|
|
$
|
—
|
|
|
$
|
7,778
|
|
|
Interest and other income
|
—
|
|
|
2
|
|
|
107
|
|
|
—
|
|
|
109
|
|
|||||
|
Total revenues
|
—
|
|
|
21
|
|
|
7,866
|
|
|
—
|
|
|
7,887
|
|
|||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Salaries and benefits
|
2
|
|
|
16
|
|
|
4,628
|
|
|
—
|
|
|
4,646
|
|
|||||
|
Other operating expenses
|
3
|
|
|
200
|
|
|
1,348
|
|
|
—
|
|
|
1,551
|
|
|||||
|
Depreciation
|
—
|
|
|
19
|
|
|
159
|
|
|
—
|
|
|
178
|
|
|||||
|
Amortization
|
—
|
|
|
—
|
|
|
591
|
|
|
—
|
|
|
591
|
|
|||||
|
Restructuring costs
|
—
|
|
|
68
|
|
|
125
|
|
|
—
|
|
|
193
|
|
|||||
|
Transaction and integration expenses
|
1
|
|
|
42
|
|
|
134
|
|
|
—
|
|
|
177
|
|
|||||
|
Total costs of providing services
|
6
|
|
|
345
|
|
|
6,985
|
|
|
—
|
|
|
7,336
|
|
|||||
|
(Loss)/income from operations
|
(6
|
)
|
|
(324
|
)
|
|
881
|
|
|
—
|
|
|
551
|
|
|||||
|
Income from Group undertakings
|
(3
|
)
|
|
(672
|
)
|
|
(136
|
)
|
|
811
|
|
|
—
|
|
|||||
|
Expenses due to Group undertakings
|
3
|
|
|
137
|
|
|
671
|
|
|
(811
|
)
|
|
—
|
|
|||||
|
Interest expense
|
32
|
|
|
128
|
|
|
24
|
|
|
—
|
|
|
184
|
|
|||||
|
Other (income)/expense, net
|
—
|
|
|
(2
|
)
|
|
29
|
|
|
—
|
|
|
27
|
|
|||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(38
|
)
|
|
85
|
|
|
293
|
|
|
—
|
|
|
340
|
|
|||||
|
(Benefit from)/provision for income taxes
|
—
|
|
|
(122
|
)
|
|
26
|
|
|
—
|
|
|
(96
|
)
|
|||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(38
|
)
|
|
207
|
|
|
267
|
|
|
—
|
|
|
436
|
|
|||||
|
Interest in earnings of associates, net of tax
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|||||
|
Equity account for subsidiaries
|
458
|
|
|
241
|
|
|
—
|
|
|
(699
|
)
|
|
—
|
|
|||||
|
NET INCOME
|
420
|
|
|
448
|
|
|
269
|
|
|
(699
|
)
|
|
438
|
|
|||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
(18
|
)
|
|||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
420
|
|
|
$
|
448
|
|
|
$
|
251
|
|
|
$
|
(699
|
)
|
|
$
|
420
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Comprehensive loss before non-controlling interests
|
$
|
(427
|
)
|
|
$
|
(380
|
)
|
|
$
|
(550
|
)
|
|
$
|
928
|
|
|
$
|
(429
|
)
|
|
Comprehensive loss attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|||||
|
Comprehensive loss attributable to Willis Towers Watson
|
$
|
(427
|
)
|
|
$
|
(380
|
)
|
|
$
|
(548
|
)
|
|
$
|
928
|
|
|
$
|
(427
|
)
|
|
|
Year ended December 31, 2015
|
||||||||||||||||||
|
|
Willis
Towers Watson — the Parent Issuer |
|
The
Guarantors |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
11
|
|
|
$
|
3,798
|
|
|
$
|
—
|
|
|
$
|
3,809
|
|
|
Interest and other income
|
—
|
|
|
1
|
|
|
19
|
|
|
—
|
|
|
20
|
|
|||||
|
Total revenues
|
—
|
|
|
12
|
|
|
3,817
|
|
|
—
|
|
|
3,829
|
|
|||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Salaries and benefits
|
1
|
|
|
77
|
|
|
2,225
|
|
|
—
|
|
|
2,303
|
|
|||||
|
Other operating expenses
|
8
|
|
|
101
|
|
|
609
|
|
|
—
|
|
|
718
|
|
|||||
|
Depreciation
|
—
|
|
|
22
|
|
|
73
|
|
|
—
|
|
|
95
|
|
|||||
|
Amortization
|
—
|
|
|
—
|
|
|
76
|
|
|
—
|
|
|
76
|
|
|||||
|
Restructuring costs
|
—
|
|
|
41
|
|
|
85
|
|
|
—
|
|
|
126
|
|
|||||
|
Transaction and integration expenses
|
4
|
|
|
14
|
|
|
66
|
|
|
—
|
|
|
84
|
|
|||||
|
Total costs of providing services
|
13
|
|
|
255
|
|
|
3,134
|
|
|
—
|
|
|
3,402
|
|
|||||
|
(Loss)/income from operations
|
(13
|
)
|
|
(243
|
)
|
|
683
|
|
|
—
|
|
|
427
|
|
|||||
|
Income from Group undertakings
|
—
|
|
|
(350
|
)
|
|
(110
|
)
|
|
460
|
|
|
—
|
|
|||||
|
Expenses due to Group undertakings
|
—
|
|
|
109
|
|
|
351
|
|
|
(460
|
)
|
|
—
|
|
|||||
|
Interest expense
|
43
|
|
|
81
|
|
|
18
|
|
|
—
|
|
|
142
|
|
|||||
|
Other expense/(income), net
|
10
|
|
|
(42
|
)
|
|
(23
|
)
|
|
—
|
|
|
(55
|
)
|
|||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(66
|
)
|
|
(41
|
)
|
|
447
|
|
|
—
|
|
|
340
|
|
|||||
|
(Benefit from)/provision for income taxes
|
—
|
|
|
(46
|
)
|
|
13
|
|
|
—
|
|
|
(33
|
)
|
|||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(66
|
)
|
|
5
|
|
|
434
|
|
|
—
|
|
|
373
|
|
|||||
|
Interest in earnings of associates, net of tax
|
—
|
|
|
9
|
|
|
2
|
|
|
—
|
|
|
11
|
|
|||||
|
Equity account for subsidiaries
|
439
|
|
|
421
|
|
|
—
|
|
|
(860
|
)
|
|
—
|
|
|||||
|
NET INCOME
|
373
|
|
|
435
|
|
|
436
|
|
|
(860
|
)
|
|
384
|
|
|||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
(11
|
)
|
|||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
373
|
|
|
$
|
435
|
|
|
$
|
425
|
|
|
$
|
(860
|
)
|
|
$
|
373
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Comprehensive income before non-controlling interests
|
$
|
402
|
|
|
$
|
462
|
|
|
$
|
455
|
|
|
$
|
(916
|
)
|
|
$
|
403
|
|
|
Comprehensive income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||
|
Comprehensive income attributable to Willis Towers Watson
|
$
|
402
|
|
|
$
|
462
|
|
|
$
|
454
|
|
|
$
|
(916
|
)
|
|
$
|
402
|
|
|
|
As of December 31, 2017
|
||||||||||||||||||
|
|
Willis
Towers Watson — the Parent Issuer |
|
The
Guarantors |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
2
|
|
|
$
|
1
|
|
|
$
|
1,027
|
|
|
$
|
—
|
|
|
$
|
1,030
|
|
|
Fiduciary assets
|
—
|
|
|
—
|
|
|
12,155
|
|
|
—
|
|
|
12,155
|
|
|||||
|
Accounts receivable, net
|
—
|
|
|
4
|
|
|
2,242
|
|
|
—
|
|
|
2,246
|
|
|||||
|
Prepaid and other current assets
|
—
|
|
|
312
|
|
|
264
|
|
|
(146
|
)
|
|
430
|
|
|||||
|
Amounts due from group undertakings
|
6,202
|
|
|
1,949
|
|
|
3,626
|
|
|
(11,777
|
)
|
|
—
|
|
|||||
|
Total current assets
|
6,204
|
|
|
2,266
|
|
|
19,314
|
|
|
(11,923
|
)
|
|
15,861
|
|
|||||
|
Investments in subsidiaries
|
4,506
|
|
|
10,463
|
|
|
—
|
|
|
(14,969
|
)
|
|
—
|
|
|||||
|
Fixed assets, net
|
—
|
|
|
25
|
|
|
960
|
|
|
—
|
|
|
985
|
|
|||||
|
Goodwill
|
—
|
|
|
—
|
|
|
10,519
|
|
|
—
|
|
|
10,519
|
|
|||||
|
Other intangible assets, net
|
—
|
|
|
60
|
|
|
3,882
|
|
|
(60
|
)
|
|
3,882
|
|
|||||
|
Pension benefits assets
|
—
|
|
|
—
|
|
|
764
|
|
|
—
|
|
|
764
|
|
|||||
|
Other non-current assets
|
—
|
|
|
149
|
|
|
388
|
|
|
(90
|
)
|
|
447
|
|
|||||
|
Non-current amounts due from group undertakings
|
—
|
|
|
5,717
|
|
|
—
|
|
|
(5,717
|
)
|
|
—
|
|
|||||
|
Total non-current assets
|
4,506
|
|
|
16,414
|
|
|
16,513
|
|
|
(20,836
|
)
|
|
16,597
|
|
|||||
|
TOTAL ASSETS
|
$
|
10,710
|
|
|
$
|
18,680
|
|
|
$
|
35,827
|
|
|
$
|
(32,759
|
)
|
|
$
|
32,458
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Fiduciary liabilities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,155
|
|
|
$
|
—
|
|
|
$
|
12,155
|
|
|
Deferred revenue and accrued expenses
|
—
|
|
|
26
|
|
|
1,685
|
|
|
—
|
|
|
1,711
|
|
|||||
|
Short-term debt and current portion of long-term debt
|
—
|
|
|
—
|
|
|
85
|
|
|
—
|
|
|
85
|
|
|||||
|
Other current liabilities
|
87
|
|
|
143
|
|
|
724
|
|
|
(150
|
)
|
|
804
|
|
|||||
|
Amounts due to group undertakings
|
—
|
|
|
9,846
|
|
|
1,930
|
|
|
(11,776
|
)
|
|
—
|
|
|||||
|
Total current liabilities
|
87
|
|
|
10,015
|
|
|
16,579
|
|
|
(11,926
|
)
|
|
14,755
|
|
|||||
|
Long-term debt
|
497
|
|
|
3,869
|
|
|
84
|
|
|
—
|
|
|
4,450
|
|
|||||
|
Liability for pension benefits
|
—
|
|
|
—
|
|
|
1,259
|
|
|
—
|
|
|
1,259
|
|
|||||
|
Deferred tax liabilities
|
—
|
|
|
—
|
|
|
704
|
|
|
(89
|
)
|
|
615
|
|
|||||
|
Provision for liabilities
|
—
|
|
|
120
|
|
|
438
|
|
|
—
|
|
|
558
|
|
|||||
|
Other non-current liabilities
|
—
|
|
|
24
|
|
|
520
|
|
|
—
|
|
|
544
|
|
|||||
|
Non-current amounts due to group undertakings
|
—
|
|
|
—
|
|
|
5,717
|
|
|
(5,717
|
)
|
|
—
|
|
|||||
|
Total non-current liabilities
|
497
|
|
|
4,013
|
|
|
8,722
|
|
|
(5,806
|
)
|
|
7,426
|
|
|||||
|
TOTAL LIABILITIES
|
584
|
|
|
14,028
|
|
|
25,301
|
|
|
(17,732
|
)
|
|
22,181
|
|
|||||
|
REDEEMABLE NON-CONTROLLING INTEREST
|
—
|
|
|
—
|
|
|
28
|
|
|
—
|
|
|
28
|
|
|||||
|
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Willis Towers Watson shareholders’ equity
|
10,126
|
|
|
4,652
|
|
|
10,375
|
|
|
(15,027
|
)
|
|
10,126
|
|
|||||
|
Non-controlling interests
|
—
|
|
|
—
|
|
|
123
|
|
|
—
|
|
|
123
|
|
|||||
|
Total equity
|
10,126
|
|
|
4,652
|
|
|
10,498
|
|
|
(15,027
|
)
|
|
10,249
|
|
|||||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
10,710
|
|
|
$
|
18,680
|
|
|
$
|
35,827
|
|
|
$
|
(32,759
|
)
|
|
$
|
32,458
|
|
|
|
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
|
|
|
|
Year ended December 31, 2017
|
||||||||||||||||||
|
|
Willis
Towers Watson — the Parent Issuer |
|
The
Guarantors |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||
|
NET CASH FROM/(USED IN) OPERATING ACTIVITIES
|
$
|
743
|
|
|
$
|
(669
|
)
|
|
$
|
939
|
|
|
$
|
(151
|
)
|
|
$
|
862
|
|
|
CASH FLOWS FROM/(USED IN) INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Additions to fixed assets and software for internal use
|
—
|
|
|
(8
|
)
|
|
(292
|
)
|
|
—
|
|
|
(300
|
)
|
|||||
|
Capitalized software costs
|
—
|
|
|
—
|
|
|
(75
|
)
|
|
—
|
|
|
(75
|
)
|
|||||
|
Acquisitions of operations, net of cash acquired
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
(13
|
)
|
|||||
|
Net disposals of operations
|
—
|
|
|
—
|
|
|
57
|
|
|
—
|
|
|
57
|
|
|||||
|
Other, net
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|||||
|
Proceeds from intercompany investing activities
|
1,042
|
|
|
1,032
|
|
|
1,237
|
|
|
(3,311
|
)
|
|
—
|
|
|||||
|
Repayments of intercompany investing activities
|
—
|
|
|
(1,068
|
)
|
|
(1,722
|
)
|
|
2,790
|
|
|
—
|
|
|||||
|
Reduction in investment in subsidiaries
|
104
|
|
|
1,288
|
|
|
618
|
|
|
(2,010
|
)
|
|
—
|
|
|||||
|
Additional investment in subsidiaries
|
(1,139
|
)
|
|
(718
|
)
|
|
(153
|
)
|
|
2,010
|
|
|
—
|
|
|||||
|
Net cash from/(used in) investing activities
|
$
|
7
|
|
|
$
|
526
|
|
|
$
|
(347
|
)
|
|
$
|
(521
|
)
|
|
$
|
(335
|
)
|
|
CASH FLOWS (USED IN)/FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net borrowings on revolving credit facility
|
—
|
|
|
642
|
|
|
—
|
|
|
—
|
|
|
642
|
|
|||||
|
Senior notes issued
|
—
|
|
|
649
|
|
|
—
|
|
|
—
|
|
|
649
|
|
|||||
|
Proceeds from issuance of other debt
|
—
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
32
|
|
|||||
|
Debt issuance costs
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|||||
|
Repayments of debt
|
—
|
|
|
(614
|
)
|
|
(120
|
)
|
|
—
|
|
|
(734
|
)
|
|||||
|
Repurchase of shares
|
(532
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(532
|
)
|
|||||
|
Proceeds from issuance of shares
|
61
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
61
|
|
|||||
|
Payments for share cancellation related to legal settlement
|
—
|
|
|
—
|
|
|
(177
|
)
|
|
—
|
|
|
(177
|
)
|
|||||
|
Payments of deferred and contingent consideration related to acquisitions
|
—
|
|
|
—
|
|
|
(65
|
)
|
|
—
|
|
|
(65
|
)
|
|||||
|
Cash paid for employee taxes on withholding shares
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
(18
|
)
|
|||||
|
Dividends paid
|
(277
|
)
|
|
—
|
|
|
(151
|
)
|
|
151
|
|
|
(277
|
)
|
|||||
|
Acquisitions of and dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
(51
|
)
|
|
—
|
|
|
(51
|
)
|
|||||
|
Proceeds from intercompany financing activities
|
—
|
|
|
1,721
|
|
|
1,069
|
|
|
(2,790
|
)
|
|
—
|
|
|||||
|
Repayments of intercompany financing activities
|
—
|
|
|
(2,245
|
)
|
|
(1,066
|
)
|
|
3,311
|
|
|
—
|
|
|||||
|
Net cash (used in)/from financing activities
|
$
|
(748
|
)
|
|
$
|
144
|
|
|
$
|
(547
|
)
|
|
$
|
672
|
|
|
$
|
(479
|
)
|
|
INCREASE IN CASH AND CASH EQUIVALENTS
|
2
|
|
|
1
|
|
|
45
|
|
|
—
|
|
|
48
|
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
112
|
|
|
—
|
|
|
112
|
|
|||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
—
|
|
|
—
|
|
|
870
|
|
|
—
|
|
|
870
|
|
|||||
|
CASH AND CASH EQUIVALENTS, END OF YEAR
|
$
|
2
|
|
|
$
|
1
|
|
|
$
|
1,027
|
|
|
$
|
—
|
|
|
$
|
1,030
|
|
|
|
Year ended December 31, 2016
|
||||||||||||||||||
|
|
Willis
Towers Watson — the Parent Issuer |
|
The
Guarantors |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||
|
NET CASH (USED IN)/FROM OPERATING ACTIVITIES
|
$
|
(20
|
)
|
|
$
|
(4
|
)
|
|
$
|
1,114
|
|
|
$
|
(157
|
)
|
|
$
|
933
|
|
|
CASH FLOWS FROM/(USED IN) INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Additions to fixed assets and software for internal use
|
—
|
|
|
(91
|
)
|
|
(221
|
)
|
|
94
|
|
|
(218
|
)
|
|||||
|
Capitalized software costs
|
—
|
|
|
—
|
|
|
(85
|
)
|
|
—
|
|
|
(85
|
)
|
|||||
|
Acquisitions of operations, net of cash acquired
|
—
|
|
|
—
|
|
|
476
|
|
|
—
|
|
|
476
|
|
|||||
|
Net disposals of operations
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
3
|
|
|
(1
|
)
|
|||||
|
Other, net
|
—
|
|
|
33
|
|
|
20
|
|
|
(30
|
)
|
|
23
|
|
|||||
|
Proceeds from intercompany investing activities
|
—
|
|
|
118
|
|
|
30
|
|
|
(148
|
)
|
|
—
|
|
|||||
|
Repayments of intercompany investing activities
|
(3,751
|
)
|
|
(4,114
|
)
|
|
(769
|
)
|
|
8,634
|
|
|
—
|
|
|||||
|
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
|
$
|
849
|
|
|
$
|
(5,054
|
)
|
|
$
|
(4,153
|
)
|
|
$
|
8,553
|
|
|
$
|
195
|
|
|
CASH FLOWS (USED IN)/FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net payments on revolving credit facility
|
—
|
|
|
(237
|
)
|
|
—
|
|
|
—
|
|
|
(237
|
)
|
|||||
|
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
|
)
|
|
(1,037
|
)
|
|
(564
|
)
|
|
—
|
|
|
(1,901
|
)
|
|||||
|
Repurchase of shares
|
(396
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(396
|
)
|
|||||
|
Proceeds from issuance of shares
|
63
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
63
|
|
|||||
|
Payments of deferred and contingent consideration related to acquisitions
|
—
|
|
|
—
|
|
|
(67
|
)
|
|
—
|
|
|
(67
|
)
|
|||||
|
Cash paid for employee taxes on withholding shares
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
(13
|
)
|
|||||
|
Dividends paid
|
(199
|
)
|
|
—
|
|
|
(90
|
)
|
|
90
|
|
|
(199
|
)
|
|||||
|
Acquisitions of and dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
—
|
|
|
(21
|
)
|
|||||
|
Proceeds from intercompany financing activities
|
—
|
|
|
4,368
|
|
|
4,266
|
|
|
(8,634
|
)
|
|
—
|
|
|||||
|
Repayments of intercompany financing activities
|
—
|
|
|
(30
|
)
|
|
(118
|
)
|
|
148
|
|
|
—
|
|
|||||
|
Net cash (used in)/from financing activities
|
$
|
(832
|
)
|
|
$
|
5,056
|
|
|
$
|
3,397
|
|
|
$
|
(8,396
|
)
|
|
$
|
(775
|
)
|
|
(DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS
|
(3
|
)
|
|
(2
|
)
|
|
358
|
|
|
—
|
|
|
353
|
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|
(15
|
)
|
|||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
3
|
|
|
2
|
|
|
527
|
|
|
—
|
|
|
532
|
|
|||||
|
CASH AND CASH EQUIVALENTS, END OF YEAR
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
870
|
|
|
$
|
—
|
|
|
$
|
870
|
|
|
|
Year ended December 31, 2015
|
||||||||||||||||||
|
|
Willis
Towers Watson — the Parent Issuer |
|
The
Guarantors |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||
|
NET CASH (USED IN)/FROM OPERATING ACTIVITIES
|
$
|
(10
|
)
|
|
$
|
626
|
|
|
$
|
(222
|
)
|
|
$
|
(150
|
)
|
|
$
|
244
|
|
|
CASH FLOWS FROM/(USED IN) INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Additions to fixed assets and software for internal use
|
—
|
|
|
(18
|
)
|
|
(128
|
)
|
|
—
|
|
|
(146
|
)
|
|||||
|
Acquisitions of operations, net of cash acquired
|
—
|
|
|
—
|
|
|
(857
|
)
|
|
—
|
|
|
(857
|
)
|
|||||
|
Net disposals of operations
|
—
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|
44
|
|
|||||
|
Other, net
|
—
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
16
|
|
|||||
|
Proceeds from intercompany investing activities
|
321
|
|
|
136
|
|
|
151
|
|
|
(608
|
)
|
|
—
|
|
|||||
|
Repayments of intercompany investing activities
|
(82
|
)
|
|
(746
|
)
|
|
(181
|
)
|
|
1,009
|
|
|
—
|
|
|||||
|
Additional investment in subsidiaries
|
—
|
|
|
(598
|
)
|
|
—
|
|
|
598
|
|
|
—
|
|
|||||
|
Net cash from/(used in) investing activities
|
$
|
239
|
|
|
$
|
(1,226
|
)
|
|
$
|
(955
|
)
|
|
$
|
999
|
|
|
$
|
(943
|
)
|
|
CASH FLOWS (USED IN)/FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net borrowings on revolving credit facility
|
—
|
|
|
469
|
|
|
—
|
|
|
—
|
|
|
469
|
|
|||||
|
Proceeds from issue of other debt
|
—
|
|
|
592
|
|
|
—
|
|
|
—
|
|
|
592
|
|
|||||
|
Debt issuance costs
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|||||
|
Repayments of debt
|
—
|
|
|
(165
|
)
|
|
(1
|
)
|
|
—
|
|
|
(166
|
)
|
|||||
|
Repurchase of shares
|
(82
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(82
|
)
|
|||||
|
Proceeds from issuance of shares
|
124
|
|
|
—
|
|
|
605
|
|
|
(598
|
)
|
|
131
|
|
|||||
|
Cash paid for employee taxes on withholding shares
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||
|
Dividends paid
|
(277
|
)
|
|
—
|
|
|
(150
|
)
|
|
150
|
|
|
(277
|
)
|
|||||
|
Acquisitions of and dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
—
|
|
|
(21
|
)
|
|||||
|
Proceeds from intercompany financing activities
|
—
|
|
|
181
|
|
|
828
|
|
|
(1,009
|
)
|
|
—
|
|
|||||
|
Repayments of intercompany financing activities
|
—
|
|
|
(472
|
)
|
|
(136
|
)
|
|
608
|
|
|
—
|
|
|||||
|
Net cash (used in)/from financing activities
|
$
|
(235
|
)
|
|
$
|
600
|
|
|
$
|
1,124
|
|
|
$
|
(849
|
)
|
|
$
|
640
|
|
|
DECREASE IN CASH AND CASH EQUIVALENTS
|
(6
|
)
|
|
—
|
|
|
(53
|
)
|
|
—
|
|
|
(59
|
)
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
(44
|
)
|
|
—
|
|
|
(44
|
)
|
|||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
9
|
|
|
2
|
|
|
624
|
|
|
—
|
|
|
635
|
|
|||||
|
CASH AND CASH EQUIVALENTS, END OF YEAR
|
$
|
3
|
|
|
$
|
2
|
|
|
$
|
527
|
|
|
$
|
—
|
|
|
$
|
532
|
|
|
(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 Willis Towers Watson UK Holdings Limited 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.
|
|
|
Year ended December 31, 2017
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
19
|
|
|
$
|
—
|
|
|
$
|
8,097
|
|
|
$
|
—
|
|
|
$
|
8,116
|
|
|
Interest and other income
|
—
|
|
|
—
|
|
|
—
|
|
|
86
|
|
|
—
|
|
|
86
|
|
||||||
|
Total revenues
|
—
|
|
|
19
|
|
|
—
|
|
|
8,183
|
|
|
—
|
|
|
8,202
|
|
||||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Salaries and benefits
|
4
|
|
|
48
|
|
|
—
|
|
|
4,693
|
|
|
—
|
|
|
4,745
|
|
||||||
|
Other operating expenses
|
3
|
|
|
111
|
|
|
1
|
|
|
1,419
|
|
|
—
|
|
|
1,534
|
|
||||||
|
Depreciation
|
—
|
|
|
6
|
|
|
—
|
|
|
197
|
|
|
—
|
|
|
203
|
|
||||||
|
Amortization
|
—
|
|
|
3
|
|
|
—
|
|
|
581
|
|
|
(3
|
)
|
|
581
|
|
||||||
|
Restructuring costs
|
—
|
|
|
23
|
|
|
—
|
|
|
109
|
|
|
—
|
|
|
132
|
|
||||||
|
Transaction and integration expenses
|
—
|
|
|
92
|
|
|
—
|
|
|
177
|
|
|
—
|
|
|
269
|
|
||||||
|
Total costs of providing services
|
7
|
|
|
283
|
|
|
1
|
|
|
7,176
|
|
|
(3
|
)
|
|
7,464
|
|
||||||
|
(Loss)/income from operations
|
(7
|
)
|
|
(264
|
)
|
|
(1
|
)
|
|
1,007
|
|
|
3
|
|
|
738
|
|
||||||
|
Income from Group undertakings
|
—
|
|
|
(614
|
)
|
|
(149
|
)
|
|
(148
|
)
|
|
911
|
|
|
—
|
|
||||||
|
Expenses due to Group undertakings
|
—
|
|
|
230
|
|
|
26
|
|
|
655
|
|
|
(911
|
)
|
|
—
|
|
||||||
|
Interest expense
|
30
|
|
|
34
|
|
|
103
|
|
|
21
|
|
|
—
|
|
|
188
|
|
||||||
|
Other (income)/expense, net
|
(35
|
)
|
|
|
|
|
|
|
|
(142
|
)
|
|
238
|
|
|
61
|
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(2
|
)
|
|
86
|
|
|
19
|
|
|
621
|
|
|
(235
|
)
|
|
489
|
|
||||||
|
(Benefit from)/provision for income taxes
|
—
|
|
|
(24
|
)
|
|
2
|
|
|
(78
|
)
|
|
—
|
|
|
(100
|
)
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(2
|
)
|
|
110
|
|
|
17
|
|
|
699
|
|
|
(235
|
)
|
|
589
|
|
||||||
|
Interest in earnings of associates, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
||||||
|
Equity account for subsidiaries
|
570
|
|
|
483
|
|
|
290
|
|
|
—
|
|
|
(1,343
|
)
|
|
—
|
|
||||||
|
NET INCOME
|
568
|
|
|
593
|
|
|
307
|
|
|
702
|
|
|
(1,578
|
)
|
|
592
|
|
||||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(24
|
)
|
|
—
|
|
|
(24
|
)
|
||||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
568
|
|
|
$
|
593
|
|
|
$
|
307
|
|
|
$
|
678
|
|
|
$
|
(1,578
|
)
|
|
$
|
568
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income before non-controlling interests
|
$
|
939
|
|
|
$
|
953
|
|
|
$
|
663
|
|
|
$
|
1,050
|
|
|
$
|
(2,629
|
)
|
|
$
|
976
|
|
|
Comprehensive income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(37
|
)
|
|
—
|
|
|
(37
|
)
|
||||||
|
Comprehensive income attributable to Willis Towers Watson
|
$
|
939
|
|
|
$
|
953
|
|
|
$
|
663
|
|
|
$
|
1,013
|
|
|
$
|
(2,629
|
)
|
|
$
|
939
|
|
|
|
Year ended December 31, 2016
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
19
|
|
|
$
|
—
|
|
|
$
|
7,759
|
|
|
$
|
—
|
|
|
$
|
7,778
|
|
|
Interest and other income
|
—
|
|
|
2
|
|
|
—
|
|
|
107
|
|
|
—
|
|
|
109
|
|
||||||
|
Total revenues
|
—
|
|
|
21
|
|
|
—
|
|
|
7,866
|
|
|
—
|
|
|
7,887
|
|
||||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Salaries and benefits
|
2
|
|
|
16
|
|
|
—
|
|
|
4,628
|
|
|
—
|
|
|
4,646
|
|
||||||
|
Other operating expenses
|
3
|
|
|
200
|
|
|
—
|
|
|
1,348
|
|
|
—
|
|
|
1,551
|
|
||||||
|
Depreciation
|
—
|
|
|
19
|
|
|
—
|
|
|
159
|
|
|
—
|
|
|
178
|
|
||||||
|
Amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
591
|
|
|
—
|
|
|
591
|
|
||||||
|
Restructuring costs
|
—
|
|
|
68
|
|
|
—
|
|
|
125
|
|
|
—
|
|
|
193
|
|
||||||
|
Transaction and integration expenses
|
1
|
|
|
42
|
|
|
—
|
|
|
134
|
|
|
—
|
|
|
177
|
|
||||||
|
Total costs of providing services
|
6
|
|
|
345
|
|
|
—
|
|
|
6,985
|
|
|
—
|
|
|
7,336
|
|
||||||
|
(Loss)/income from operations
|
(6
|
)
|
|
(324
|
)
|
|
—
|
|
|
881
|
|
|
—
|
|
|
551
|
|
||||||
|
Income from Group undertakings
|
(3
|
)
|
|
(657
|
)
|
|
(132
|
)
|
|
(136
|
)
|
|
928
|
|
|
—
|
|
||||||
|
Expenses due to Group undertakings
|
3
|
|
|
228
|
|
|
26
|
|
|
671
|
|
|
(928
|
)
|
|
—
|
|
||||||
|
Interest expense
|
32
|
|
|
38
|
|
|
90
|
|
|
24
|
|
|
—
|
|
|
184
|
|
||||||
|
Other (income)/expense, net
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
29
|
|
|
—
|
|
|
27
|
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(38
|
)
|
|
69
|
|
|
16
|
|
|
293
|
|
|
—
|
|
|
340
|
|
||||||
|
(Benefit from)/provision for income taxes
|
—
|
|
|
(125
|
)
|
|
3
|
|
|
26
|
|
|
—
|
|
|
(96
|
)
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(38
|
)
|
|
194
|
|
|
13
|
|
|
267
|
|
|
—
|
|
|
436
|
|
||||||
|
Interest in earnings of associates, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||||
|
Equity account for subsidiaries
|
458
|
|
|
254
|
|
|
151
|
|
|
—
|
|
|
(863
|
)
|
|
—
|
|
||||||
|
NET INCOME
|
420
|
|
|
448
|
|
|
164
|
|
|
269
|
|
|
(863
|
)
|
|
438
|
|
||||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
(18
|
)
|
||||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
420
|
|
|
$
|
448
|
|
|
$
|
164
|
|
|
$
|
251
|
|
|
$
|
(863
|
)
|
|
$
|
420
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive loss before non-controlling interests
|
$
|
(427
|
)
|
|
$
|
(379
|
)
|
|
$
|
(656
|
)
|
|
$
|
(550
|
)
|
|
$
|
1,583
|
|
|
$
|
(429
|
)
|
|
Comprehensive loss attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||||
|
Comprehensive loss attributable to Willis Towers Watson
|
$
|
(427
|
)
|
|
$
|
(379
|
)
|
|
$
|
(656
|
)
|
|
$
|
(548
|
)
|
|
$
|
1,583
|
|
|
$
|
(427
|
)
|
|
|
Year ended December 31, 2015
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commissions and fees
|
$
|
—
|
|
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
3,798
|
|
|
$
|
—
|
|
|
$
|
3,809
|
|
|
Interest and other income
|
—
|
|
|
1
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
20
|
|
||||||
|
Total revenues
|
—
|
|
|
12
|
|
|
—
|
|
|
3,817
|
|
|
—
|
|
|
3,829
|
|
||||||
|
Costs of providing services
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Salaries and benefits
|
1
|
|
|
77
|
|
|
—
|
|
|
2,225
|
|
|
—
|
|
|
2,303
|
|
||||||
|
Other operating expenses
|
8
|
|
|
101
|
|
|
—
|
|
|
609
|
|
|
—
|
|
|
718
|
|
||||||
|
Depreciation
|
—
|
|
|
22
|
|
|
—
|
|
|
73
|
|
|
—
|
|
|
95
|
|
||||||
|
Amortization
|
—
|
|
|
—
|
|
|
—
|
|
|
76
|
|
|
—
|
|
|
76
|
|
||||||
|
Restructuring costs
|
—
|
|
|
41
|
|
|
—
|
|
|
85
|
|
|
—
|
|
|
126
|
|
||||||
|
Transaction and integration expenses
|
4
|
|
|
14
|
|
|
—
|
|
|
66
|
|
|
—
|
|
|
84
|
|
||||||
|
Total costs of providing services
|
13
|
|
|
255
|
|
|
—
|
|
|
3,134
|
|
|
—
|
|
|
3,402
|
|
||||||
|
(Loss)/income from operations
|
(13
|
)
|
|
(243
|
)
|
|
—
|
|
|
683
|
|
|
—
|
|
|
427
|
|
||||||
|
Income from Group undertakings
|
—
|
|
|
(374
|
)
|
|
(93
|
)
|
|
(110
|
)
|
|
577
|
|
|
—
|
|
||||||
|
Expenses due to Group undertakings
|
—
|
|
|
200
|
|
|
26
|
|
|
351
|
|
|
(577
|
)
|
|
—
|
|
||||||
|
Interest expense
|
43
|
|
|
41
|
|
|
40
|
|
|
18
|
|
|
—
|
|
|
142
|
|
||||||
|
Other expense/(income), net
|
10
|
|
|
(42
|
)
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
|
(55
|
)
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES
|
(66
|
)
|
|
(68
|
)
|
|
27
|
|
|
447
|
|
|
—
|
|
|
340
|
|
||||||
|
(Benefit from)/provision for income taxes
|
—
|
|
|
(51
|
)
|
|
5
|
|
|
13
|
|
|
—
|
|
|
(33
|
)
|
||||||
|
(LOSS)/INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES
|
(66
|
)
|
|
(17
|
)
|
|
22
|
|
|
434
|
|
|
—
|
|
|
373
|
|
||||||
|
Interest in earnings of associates, net of tax
|
—
|
|
|
9
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
11
|
|
||||||
|
Equity account for subsidiaries
|
439
|
|
|
443
|
|
|
337
|
|
|
—
|
|
|
(1,219
|
)
|
|
—
|
|
||||||
|
NET INCOME
|
373
|
|
|
435
|
|
|
359
|
|
|
436
|
|
|
(1,219
|
)
|
|
384
|
|
||||||
|
Income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
(11
|
)
|
||||||
|
NET INCOME ATTRIBUTABLE TO WILLIS TOWERS WATSON
|
$
|
373
|
|
|
$
|
435
|
|
|
$
|
359
|
|
|
$
|
425
|
|
|
$
|
(1,219
|
)
|
|
$
|
373
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income before non-controlling interests
|
$
|
402
|
|
|
$
|
462
|
|
|
$
|
400
|
|
|
$
|
455
|
|
|
$
|
(1,316
|
)
|
|
$
|
403
|
|
|
Comprehensive income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||||
|
Comprehensive income attributable to Willis Towers Watson
|
$
|
402
|
|
|
$
|
462
|
|
|
$
|
400
|
|
|
$
|
454
|
|
|
$
|
(1,316
|
)
|
|
$
|
402
|
|
|
|
As of December 31, 2017
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
$
|
2
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
1,027
|
|
|
$
|
—
|
|
|
$
|
1,030
|
|
|
Fiduciary assets
|
—
|
|
|
—
|
|
|
—
|
|
|
12,155
|
|
|
—
|
|
|
12,155
|
|
||||||
|
Accounts receivable, net
|
—
|
|
|
4
|
|
|
—
|
|
|
2,242
|
|
|
—
|
|
|
2,246
|
|
||||||
|
Prepaid and other current assets
|
—
|
|
|
314
|
|
|
1
|
|
|
264
|
|
|
(149
|
)
|
|
430
|
|
||||||
|
Amounts due from group undertakings
|
6,202
|
|
|
1,420
|
|
|
2,807
|
|
|
3,626
|
|
|
(14,055
|
)
|
|
—
|
|
||||||
|
Total current assets
|
6,204
|
|
|
1,739
|
|
|
2,808
|
|
|
19,314
|
|
|
(14,204
|
)
|
|
15,861
|
|
||||||
|
Investments in subsidiaries
|
4,506
|
|
|
10,052
|
|
|
1,918
|
|
|
—
|
|
|
(16,476
|
)
|
|
—
|
|
||||||
|
Fixed assets, net
|
—
|
|
|
25
|
|
|
—
|
|
|
960
|
|
|
—
|
|
|
985
|
|
||||||
|
Goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|
10,519
|
|
|
—
|
|
|
10,519
|
|
||||||
|
Other intangible assets, net
|
—
|
|
|
60
|
|
|
—
|
|
|
3,882
|
|
|
(60
|
)
|
|
3,882
|
|
||||||
|
Pension benefits assets
|
—
|
|
|
—
|
|
|
—
|
|
|
764
|
|
|
—
|
|
|
764
|
|
||||||
|
Other non-current assets
|
—
|
|
|
146
|
|
|
3
|
|
|
388
|
|
|
(90
|
)
|
|
447
|
|
||||||
|
Non-current amounts due from group undertakings
|
—
|
|
|
4,884
|
|
|
1,775
|
|
|
—
|
|
|
(6,659
|
)
|
|
—
|
|
||||||
|
Total non-current assets
|
4,506
|
|
|
15,167
|
|
|
3,696
|
|
|
16,513
|
|
|
(23,285
|
)
|
|
16,597
|
|
||||||
|
TOTAL ASSETS
|
$
|
10,710
|
|
|
$
|
16,906
|
|
|
$
|
6,504
|
|
|
$
|
35,827
|
|
|
$
|
(37,489
|
)
|
|
$
|
32,458
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Fiduciary liabilities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,155
|
|
|
$
|
—
|
|
|
$
|
12,155
|
|
|
Deferred revenue and accrued expenses
|
—
|
|
|
26
|
|
|
—
|
|
|
1,685
|
|
|
—
|
|
|
1,711
|
|
||||||
|
Short-term debt and current portion of long-term debt
|
—
|
|
|
—
|
|
|
—
|
|
|
85
|
|
|
—
|
|
|
85
|
|
||||||
|
Other current liabilities
|
87
|
|
|
112
|
|
|
33
|
|
|
724
|
|
|
(152
|
)
|
|
804
|
|
||||||
|
Amounts due to group undertakings
|
—
|
|
|
10,467
|
|
|
1,658
|
|
|
1,930
|
|
|
(14,055
|
)
|
|
—
|
|
||||||
|
Total current liabilities
|
87
|
|
|
10,605
|
|
|
1,691
|
|
|
16,579
|
|
|
(14,207
|
)
|
|
14,755
|
|
||||||
|
Long-term debt
|
497
|
|
|
986
|
|
|
2,883
|
|
|
84
|
|
|
—
|
|
|
4,450
|
|
||||||
|
Liability for pension benefits
|
—
|
|
|
—
|
|
|
—
|
|
|
1,259
|
|
|
—
|
|
|
1,259
|
|
||||||
|
Deferred tax liabilities
|
—
|
|
|
—
|
|
|
—
|
|
|
704
|
|
|
(89
|
)
|
|
615
|
|
||||||
|
Provision for liabilities
|
—
|
|
|
120
|
|
|
—
|
|
|
438
|
|
|
—
|
|
|
558
|
|
||||||
|
Other non-current liabilities
|
—
|
|
|
24
|
|
|
—
|
|
|
520
|
|
|
—
|
|
|
544
|
|
||||||
|
Non-current amounts due to group undertakings
|
—
|
|
|
519
|
|
|
423
|
|
|
5,717
|
|
|
(6,659
|
)
|
|
—
|
|
||||||
|
Total non-current liabilities
|
497
|
|
|
1,649
|
|
|
3,306
|
|
|
8,722
|
|
|
(6,748
|
)
|
|
7,426
|
|
||||||
|
TOTAL LIABILITIES
|
584
|
|
|
12,254
|
|
|
4,997
|
|
|
25,301
|
|
|
(20,955
|
)
|
|
22,181
|
|
||||||
|
REDEEMABLE NON-CONTROLLING INTEREST
|
—
|
|
|
—
|
|
|
—
|
|
|
28
|
|
|
—
|
|
|
28
|
|
||||||
|
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total Willis Towers Watson shareholders’ equity
|
10,126
|
|
|
4,652
|
|
|
1,507
|
|
|
10,375
|
|
|
(16,534
|
)
|
|
10,126
|
|
||||||
|
Non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
123
|
|
|
—
|
|
|
123
|
|
||||||
|
Total equity
|
10,126
|
|
|
4,652
|
|
|
1,507
|
|
|
10,498
|
|
|
(16,534
|
)
|
|
10,249
|
|
||||||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
10,710
|
|
|
$
|
16,906
|
|
|
$
|
6,504
|
|
|
$
|
35,827
|
|
|
$
|
(37,489
|
)
|
|
$
|
32,458
|
|
|
|
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
|
|
|
|
Year ended December 31, 2017
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
NET CASH FROM/(USED IN) OPERATING ACTIVITIES
|
$
|
743
|
|
|
$
|
(640
|
)
|
|
$
|
29
|
|
|
$
|
939
|
|
|
$
|
(209
|
)
|
|
$
|
862
|
|
|
CASH FLOWS FROM/(USED IN) INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Additions to fixed assets and software for internal use
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
(292
|
)
|
|
—
|
|
|
(300
|
)
|
||||||
|
Capitalized software costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(75
|
)
|
|
—
|
|
|
(75
|
)
|
||||||
|
Acquisitions of operations, net of cash acquired
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
(13
|
)
|
||||||
|
Net disposals of operations
|
—
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|
—
|
|
|
57
|
|
||||||
|
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
||||||
|
Proceeds from intercompany investing activities
|
1,042
|
|
|
275
|
|
|
1,076
|
|
|
1,237
|
|
|
(3,630
|
)
|
|
—
|
|
||||||
|
Repayments of intercompany investing activities
|
—
|
|
|
(73
|
)
|
|
(2,676
|
)
|
|
(1,722
|
)
|
|
4,471
|
|
|
—
|
|
||||||
|
Reduction in investment in subsidiaries
|
104
|
|
|
1,288
|
|
|
—
|
|
|
618
|
|
|
(2,010
|
)
|
|
—
|
|
||||||
|
Additional investment in subsidiaries
|
(1,139
|
)
|
|
(570
|
)
|
|
(148
|
)
|
|
(153
|
)
|
|
2,010
|
|
|
—
|
|
||||||
|
Net cash from/(used in) investing activities
|
$
|
7
|
|
|
$
|
912
|
|
|
$
|
(1,748
|
)
|
|
$
|
(347
|
)
|
|
$
|
841
|
|
|
$
|
(335
|
)
|
|
CASH FLOWS (USED IN)/FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net borrowings on revolving credit facility
|
—
|
|
|
155
|
|
|
487
|
|
|
—
|
|
|
—
|
|
|
642
|
|
||||||
|
Senior notes issued
|
—
|
|
|
649
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
649
|
|
||||||
|
Proceeds from issuance of other debt
|
—
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
32
|
|
||||||
|
Debt issuance costs
|
—
|
|
|
(5
|
)
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
||||||
|
Repayments of debt
|
—
|
|
|
(394
|
)
|
|
(220
|
)
|
|
(120
|
)
|
|
—
|
|
|
(734
|
)
|
||||||
|
Repurchase of shares
|
(532
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(532
|
)
|
||||||
|
Proceeds from issuance of shares
|
61
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
61
|
|
||||||
|
Payments for share cancellation related to legal settlement
|
—
|
|
|
—
|
|
|
—
|
|
|
(177
|
)
|
|
—
|
|
|
(177
|
)
|
||||||
|
Payments of deferred and contingent consideration related to acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|
(65
|
)
|
|
—
|
|
|
(65
|
)
|
||||||
|
Cash paid for employee taxes on withholding shares
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
(18
|
)
|
||||||
|
Dividends paid
|
(277
|
)
|
|
(58
|
)
|
|
—
|
|
|
(151
|
)
|
|
209
|
|
|
(277
|
)
|
||||||
|
Acquisitions of and dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(51
|
)
|
|
—
|
|
|
(51
|
)
|
||||||
|
Proceeds from intercompany financing activities
|
—
|
|
|
1,920
|
|
|
1,482
|
|
|
1,069
|
|
|
(4,471
|
)
|
|
—
|
|
||||||
|
Repayments of intercompany financing activities
|
—
|
|
|
(2,538
|
)
|
|
(26
|
)
|
|
(1,066
|
)
|
|
3,630
|
|
|
—
|
|
||||||
|
Net cash (used in)/from financing activities
|
$
|
(748
|
)
|
|
$
|
(271
|
)
|
|
$
|
1,719
|
|
|
$
|
(547
|
)
|
|
$
|
(632
|
)
|
|
$
|
(479
|
)
|
|
INCREASE IN CASH AND CASH EQUIVALENTS
|
2
|
|
|
1
|
|
|
—
|
|
|
45
|
|
|
—
|
|
|
48
|
|
||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
112
|
|
|
—
|
|
|
112
|
|
||||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
—
|
|
|
—
|
|
|
—
|
|
|
870
|
|
|
—
|
|
|
870
|
|
||||||
|
CASH AND CASH EQUIVALENTS, END OF YEAR
|
$
|
2
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
1,027
|
|
|
$
|
—
|
|
|
$
|
1,030
|
|
|
|
Year ended December 31, 2016
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
NET CASH (USED IN)/FROM OPERATING ACTIVITIES
|
$
|
(20
|
)
|
|
$
|
308
|
|
|
$
|
152
|
|
|
$
|
1,114
|
|
|
$
|
(621
|
)
|
|
$
|
933
|
|
|
CASH FLOWS FROM/(USED IN) INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Additions to fixed assets and software for internal use
|
—
|
|
|
(91
|
)
|
|
—
|
|
|
(221
|
)
|
|
94
|
|
|
(218
|
)
|
||||||
|
Capitalized software costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(85
|
)
|
|
—
|
|
|
(85
|
)
|
||||||
|
Acquisitions of operations, net of cash acquired
|
—
|
|
|
—
|
|
|
—
|
|
|
476
|
|
|
—
|
|
|
476
|
|
||||||
|
Net disposals of operations
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
3
|
|
|
(1
|
)
|
||||||
|
Other, net
|
—
|
|
|
33
|
|
|
—
|
|
|
20
|
|
|
(30
|
)
|
|
23
|
|
||||||
|
Proceeds from intercompany investing activities
|
—
|
|
|
108
|
|
|
55
|
|
|
30
|
|
|
(193
|
)
|
|
—
|
|
||||||
|
Repayments of intercompany investing activities
|
(3,751
|
)
|
|
(3,513
|
)
|
|
(602
|
)
|
|
(769
|
)
|
|
8,635
|
|
|
—
|
|
||||||
|
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
|
$
|
849
|
|
|
$
|
(4,463
|
)
|
|
$
|
(547
|
)
|
|
$
|
(4,153
|
)
|
|
$
|
8,509
|
|
|
$
|
195
|
|
|
CASH FLOWS (USED IN)/FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net payments on revolving credit facility
|
—
|
|
|
—
|
|
|
(237
|
)
|
|
—
|
|
|
—
|
|
|
(237
|
)
|
||||||
|
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
|
)
|
|
—
|
|
|
(1,037
|
)
|
|
(564
|
)
|
|
—
|
|
|
(1,901
|
)
|
||||||
|
Repurchase of shares
|
(396
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(396
|
)
|
||||||
|
Proceeds from issuance of shares
|
63
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
63
|
|
||||||
|
Payments of deferred and contingent consideration related to acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|
(67
|
)
|
|
—
|
|
|
(67
|
)
|
||||||
|
Cash paid for employee taxes on withholding shares
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
(13
|
)
|
||||||
|
Dividends paid
|
(199
|
)
|
|
(162
|
)
|
|
(302
|
)
|
|
(90
|
)
|
|
554
|
|
|
(199
|
)
|
||||||
|
Acquisitions of and dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
—
|
|
|
(21
|
)
|
||||||
|
Proceeds from intercompany financing activities
|
—
|
|
|
4,368
|
|
|
1
|
|
|
4,266
|
|
|
(8,635
|
)
|
|
—
|
|
||||||
|
Repayments of intercompany financing activities
|
—
|
|
|
(53
|
)
|
|
(22
|
)
|
|
(118
|
)
|
|
193
|
|
|
—
|
|
||||||
|
Net cash (used in)/from financing activities
|
$
|
(832
|
)
|
|
$
|
4,153
|
|
|
$
|
395
|
|
|
$
|
3,397
|
|
|
$
|
(7,888
|
)
|
|
$
|
(775
|
)
|
|
(DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS
|
(3
|
)
|
|
(2
|
)
|
|
—
|
|
|
358
|
|
|
—
|
|
|
353
|
|
||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|
(15
|
)
|
||||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
3
|
|
|
2
|
|
|
—
|
|
|
527
|
|
|
—
|
|
|
532
|
|
||||||
|
CASH AND CASH EQUIVALENTS, END OF YEAR
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
870
|
|
|
$
|
—
|
|
|
$
|
870
|
|
|
|
Year ended December 31, 2015
|
||||||||||||||||||||||
|
|
Willis
Towers Watson |
|
The Other
Guarantors |
|
The
Issuer |
|
Other
|
|
Consolidating
adjustments |
|
Consolidated
|
||||||||||||
|
NET CASH (USED IN)/FROM OPERATING ACTIVITIES
|
$
|
(10
|
)
|
|
$
|
593
|
|
|
$
|
33
|
|
|
$
|
(222
|
)
|
|
$
|
(150
|
)
|
|
$
|
244
|
|
|
CASH FLOWS FROM/(USED IN) INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Additions to fixed assets and software for internal use
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
(128
|
)
|
|
—
|
|
|
(146
|
)
|
||||||
|
Acquisitions of operations, net of cash acquired
|
—
|
|
|
—
|
|
|
—
|
|
|
(857
|
)
|
|
—
|
|
|
(857
|
)
|
||||||
|
Net disposals of operations
|
—
|
|
|
—
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|
44
|
|
||||||
|
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
16
|
|
||||||
|
Proceeds from intercompany investing activities
|
321
|
|
|
136
|
|
|
—
|
|
|
151
|
|
|
(608
|
)
|
|
—
|
|
||||||
|
Repayments of intercompany investing activities
|
(82
|
)
|
|
—
|
|
|
(746
|
)
|
|
(181
|
)
|
|
1,009
|
|
|
—
|
|
||||||
|
Additional investment in subsidiaries
|
—
|
|
|
(420
|
)
|
|
(178
|
)
|
|
—
|
|
|
598
|
|
|
—
|
|
||||||
|
Net cash from/(used in) investing activities
|
$
|
239
|
|
|
$
|
(302
|
)
|
|
$
|
(924
|
)
|
|
$
|
(955
|
)
|
|
$
|
999
|
|
|
$
|
(943
|
)
|
|
CASH FLOWS (USED IN)/FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net borrowings of revolving credit facility
|
—
|
|
|
—
|
|
|
469
|
|
|
—
|
|
|
—
|
|
|
469
|
|
||||||
|
Proceeds from issue of other debt
|
—
|
|
|
—
|
|
|
592
|
|
|
—
|
|
|
—
|
|
|
592
|
|
||||||
|
Debt issuance costs
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
||||||
|
Repayments of debt
|
—
|
|
|
(149
|
)
|
|
(16
|
)
|
|
(1
|
)
|
|
—
|
|
|
(166
|
)
|
||||||
|
Repurchase of shares
|
(82
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(82
|
)
|
||||||
|
Proceeds from issuance of shares and excess tax benefit
|
124
|
|
|
—
|
|
|
—
|
|
|
605
|
|
|
(598
|
)
|
|
131
|
|
||||||
|
Cash paid for employee taxes on withholding shares
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||||
|
Dividends paid
|
(277
|
)
|
|
—
|
|
|
—
|
|
|
(150
|
)
|
|
150
|
|
|
(277
|
)
|
||||||
|
Acquisitions of and dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
—
|
|
|
(21
|
)
|
||||||
|
Proceeds from intercompany financing activities
|
—
|
|
|
181
|
|
|
—
|
|
|
828
|
|
|
(1,009
|
)
|
|
—
|
|
||||||
|
Repayments of intercompany financing activities
|
—
|
|
|
(323
|
)
|
|
(149
|
)
|
|
(136
|
)
|
|
608
|
|
|
—
|
|
||||||
|
Net cash (used in)/from financing activities
|
$
|
(235
|
)
|
|
$
|
(291
|
)
|
|
$
|
891
|
|
|
$
|
1,124
|
|
|
$
|
(849
|
)
|
|
$
|
640
|
|
|
DECREASE IN CASH AND CASH EQUIVALENTS
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
(53
|
)
|
|
—
|
|
|
(59
|
)
|
||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
(44
|
)
|
|
—
|
|
|
(44
|
)
|
||||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
9
|
|
|
2
|
|
|
—
|
|
|
624
|
|
|
—
|
|
|
635
|
|
||||||
|
CASH AND CASH EQUIVALENTS, END OF YEAR
|
$
|
3
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
527
|
|
|
$
|
—
|
|
|
$
|
532
|
|
|
(1)
|
Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the Company;
|
|
(2)
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and
|
|
(3)
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the financial statements.
|
|
a)
|
The following documents have been included in Part II, Item 8:
|
|
b)
|
Exhibits:
|
|
2.1
|
|
|
2.2
|
|
|
3.1
|
|
|
3.2
|
|
|
4.1
|
|
|
4.2
|
|
|
4.3
|
|
|
4.4
|
|
|
4.5
|
|
|
4.6
|
|
|
4.7
|
|
|
4.8
|
|
|
4.9
|
|
|
4.10
|
|
|
4.11
|
|
|
4.12
|
|
|
4.13
|
|
|
4.14
|
|
|
4.15
|
|
|
4.16
|
|
|
4.17
|
|
|
4.18
|
|
|
4.19
|
|
|
4.20
|
|
|
4.21
|
|
|
4.22
|
|
|
4.23
|
|
|
10.1
|
|
|
10.2
|
|
|
10.3
|
|
|
10.4
|
|
|
10.5
|
|
|
10.6
|
|
|
10.7
|
|
|
10.8
|
|
|
10.9
|
|
|
10.10
|
|
|
10.11
|
|
|
10.12
|
|
|
10.13
|
|
|
10.14
|
|
|
10.15
|
|
|
10.16
|
|
|
10.17
|
|
|
10.18
|
|
|
10.19
|
|
|
10.20
|
|
|
10.21
|
|
|
10.22
|
|
|
10.23
|
|
|
10.24
|
|
|
10.25
|
|
|
10.26
|
|
|
10.27
|
|
|
10.28
|
|
|
10.29
|
|
|
10.30
|
|
|
10.31
|
|
|
10.32
|
|
|
10.33
|
|
|
10.34
|
|
|
10.35
|
|
|
10.36
|
|
|
10.37
|
|
|
10.38
|
|
|
10.39
|
|
|
10.40
|
|
|
10.41
|
|
|
10.42
|
|
|
10.43
|
|
|
10.44
|
|
|
10.45
|
|
|
10.46
|
|
|
10.47
|
|
|
10.48
|
|
|
10.49
|
|
|
10.50
|
|
|
10.51
|
|
|
10.52
|
|
|
10.53
|
|
|
10.54
|
|
|
10.55
|
|
|
10.56
|
|
|
10.57
|
|
|
10.58
|
|
|
10.59
|
|
|
10.60
|
|
|
10.61
|
|
|
10.62
|
|
|
10.63
|
|
|
10.64
|
|
|
10.65
|
|
|
10.66
|
|
|
10.67
|
|
|
10.68
|
|
|
12.1
|
|
|
21.1
|
|
|
23.1
|
|
|
23.2
|
|
|
31.1
|
|
|
31.2
|
|
|
32.1
|
|
|
32.2
|
|
|
101.INS
|
XBRL Instance Document*
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document*
|
|
101.CAL
|
|
|
101.DEF
|
|
|
101.LAB
|
|
|
*
|
Filed herewith.
|
|
†
|
Management contract or compensatory plan or arrangement.
|
|
|
WILLIS TOWERS WATSON PLC
(REGISTRANT)
|
|
|
|
|
|
|
|
By:
|
/s/ John J. Haley
|
|
|
|
John J. Haley
|
|
|
|
Chief Executive Officer
|
|
/s/ John J. Haley
|
|
/s/ Michael J. Burwell
|
|
John J. Haley
Chief Executive Officer and Director
(Principal Executive Officer)
|
|
Michael J. Burwell
Chief Financial Officer |
|
|
|
|
|
/s/ Susan D. Davies
|
|
|
|
Susan D. Davies
Principal Accounting Officer and Controller |
|
|
|
|
|
|
|
/s/ Anna C. Catalano
|
|
/s/ Victor F. Ganzi
|
|
Anna C. Catalano
Director
|
|
Victor F. Ganzi
Director
|
|
|
|
|
|
/s/ Wendy E. Lane
|
|
/s/ James F. McCann
|
|
Wendy E. Lane
Director
|
|
James F. McCann
Director
|
|
|
|
|
|
/s/ Brendan R. O’Neill
|
|
/s/ Jaymin B. Patel
|
|
Brendan R. O’Neill
Director
|
|
Jaymin B. Patel
Director
|
|
|
|
|
|
/s/ Linda D. Rabbitt
|
|
/s/ Paul Thomas
|
|
Linda D. Rabbitt
Director
|
|
Paul Thomas
Director
|
|
|
|
|
|
/s/ Wilhelm Zeller
|
|
|
|
Wilhelm Zeller
Director |
|
|
|
|
2010. Capitalized terms used in this Recoupment Policy are defined as provided herein.
|
|
|
Year ended December 31,
|
||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
|
(in millions except ratios)
|
||||||||||||||||||
|
Income from operations before income taxes and interest in earnings of associates
|
$
|
489
|
|
|
$
|
340
|
|
|
$
|
340
|
|
|
$
|
518
|
|
|
$
|
499
|
|
|
Add back fixed charges:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total fixed charges
|
279
|
|
|
275
|
|
|
183
|
|
|
175
|
|
|
168
|
|
|||||
|
Dividends from associates
|
1
|
|
|
3
|
|
|
4
|
|
|
3
|
|
|
3
|
|
|||||
|
Less:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Capitalized interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Income as adjusted
|
$
|
769
|
|
|
$
|
618
|
|
|
$
|
527
|
|
|
$
|
696
|
|
|
$
|
670
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Fixed charges
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
$
|
188
|
|
|
$
|
184
|
|
|
$
|
142
|
|
|
$
|
135
|
|
|
$
|
126
|
|
|
Portions of rents representative of interest factor
|
91
|
|
|
91
|
|
|
43
|
|
|
40
|
|
|
42
|
|
|||||
|
Total fixed charges
|
$
|
279
|
|
|
$
|
275
|
|
|
$
|
185
|
|
|
$
|
175
|
|
|
$
|
168
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Ratio of earnings to fixed charges
|
2.8
|
|
|
2.2
|
|
|
2.8
|
|
|
4.0
|
|
|
4.0
|
|
|||||
|
|
Year ended December 31,
|
||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
|
(in millions except ratios)
|
||||||||||||||||||
|
Income from operations before income taxes and interest in earnings of associates
|
$
|
489
|
|
|
$
|
340
|
|
|
$
|
340
|
|
|
$
|
518
|
|
|
$
|
499
|
|
|
Add back fixed charges:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total fixed charges
|
279
|
|
|
275
|
|
|
183
|
|
|
175
|
|
|
168
|
|
|||||
|
Dividends from associates
|
1
|
|
|
3
|
|
|
4
|
|
|
3
|
|
|
3
|
|
|||||
|
Less:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Capitalized interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Income as adjusted
|
$
|
769
|
|
|
$
|
618
|
|
|
$
|
527
|
|
|
$
|
696
|
|
|
$
|
670
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Fixed charges and preferred stock dividends
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
$
|
188
|
|
|
$
|
184
|
|
|
$
|
142
|
|
|
$
|
135
|
|
|
$
|
126
|
|
|
Portions of rents representative of interest factor
|
91
|
|
|
91
|
|
|
$
|
43
|
|
|
$
|
40
|
|
|
$
|
42
|
|
||
|
Total fixed charges
|
279
|
|
|
275
|
|
|
$
|
185
|
|
|
$
|
175
|
|
|
$
|
168
|
|
||
|
Preferred stock dividends
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
||
|
Total fixed charges and preferred stock dividends
|
$
|
279
|
|
|
$
|
275
|
|
|
$
|
185
|
|
|
$
|
175
|
|
|
$
|
168
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Ratio of earnings to fixed charges and preferred stock dividends
|
2.8
|
|
|
2.2
|
|
|
2.8
|
|
|
4.0
|
|
|
4.0
|
|
|||||
|
Company Name
|
|
Country of Incorporation / Organization
|
|
Gras Savoye Algerie Services EURL
|
|
Algeria
|
|
Asifina S.A.
|
|
Argentina
|
|
WDF Consultores S.A.
|
|
Argentina
|
|
Willis Towers Watson Argentina S.A.
|
|
Argentina
|
|
Willis Towers Watson Consultores S.A.
|
|
Argentina
|
|
Willis Towers Watson Corredores de Reaseguros S.A.
|
|
Argentina
|
|
CKA Risk Solutions Pty Limited
|
|
Australia
|
|
Classic Solutions Australia Pty Limited
|
|
Australia
|
|
Classic Solutions Holdings Pty Limited
|
|
Australia
|
|
Classic Solutions Pty. Limited
|
|
Australia
|
|
Richard Oliver Underwriting Managers Pty Limited
|
|
Australia
|
|
Towers Watson Australia Pty Ltd
|
|
Australia
|
|
Towers Watson International Survey Research Pty Ltd
|
|
Australia
|
|
Towers Watson Superannuation Pty Ltd
|
|
Australia
|
|
Trinity Processing Services (Australia) Pty Limited
|
|
Australia
|
|
Willis Australia Group Services Pty Limited
|
|
Australia
|
|
Willis Australia Holdings Limited
|
|
Australia
|
|
Willis Australia Limited
|
|
Australia
|
|
Willis Employee Benefits Pty Limited
|
|
Australia
|
|
Willis Reinsurance Australia Limited
|
|
Australia
|
|
Wycomp Pty Ltd
|
|
Australia
|
|
Towers Watson Austria GmbH
|
|
Austria
|
|
Willis GmbH
|
|
Austria
|
|
Venture Reinsurance Company Limited
|
|
Barbados
|
|
Willis Towers Watson Management (Barbados) Limited
|
|
Barbados
|
|
Gras Savoye Belgium S.A.
|
|
Belgium
|
|
Gras Savoye Consulting Belgium S.A.
|
|
Belgium
|
|
Gras Savoye Euro Finance SA
|
|
Belgium
|
|
Towers Watson NV
|
|
Belgium
|
|
Gras Savoye Benin SA
|
|
Benin
|
|
International Tankers Indemnity Association Limited
|
|
Bermuda
|
|
Meridian Insurance Company Limited
|
|
Bermuda
|
|
Miller Bermuda Limited
|
|
Bermuda
|
|
PPH Limited
|
|
Bermuda
|
|
RePlace Holding LLC
|
|
Bermuda
|
|
Resilience Re Ltd.
|
|
Bermuda
|
|
Towers Watson (Bermuda) Ltd.
|
|
Bermuda
|
|
Willis (Bermuda) 2 Limited
|
|
Bermuda
|
|
Willis (Bermuda) Limited
|
|
Bermuda
|
|
Willis Investment Holding (Bermuda) Limited
|
|
Bermuda
|
|
Willis Re Bermuda Limited
|
|
Bermuda
|
|
Willis Towers Watson Management (Bermuda) Limited
|
|
Bermuda
|
|
WTW Bermuda Holdings, Ltd.
|
|
Bermuda
|
|
Sertec Servicos Tecnicos de Inspecao, Levantamentos e Avaliacoes Ltda
|
|
Brazil
|
|
Towers Watson Consultoria Ltda.
|
|
Brazil
|
|
Towers Watson Corretora e Consultoria de Seguros Ltda.
|
|
Brazil
|
|
WFB Corretora de Seguros Ltda
|
|
Brazil
|
|
Willis Affinity Corretores de Seguros Limitada
|
|
Brazil
|
|
Willis Corretora de Resseguros Limitada
|
|
Brazil
|
|
Willis Corretores de Seguros Limitada
|
|
Brazil
|
|
York Vale Corretora e Administradora de Seguros Limitada
|
|
Brazil
|
|
Gras Savoye Burkina SA
|
|
Burkina Faso
|
|
Gras Savoye (Cambodia) Insurance Broker Plc
|
|
Cambodia
|
|
Gras Savoye Cameroun SA
|
|
Cameroon
|
|
RePlace Services ULC
|
|
Canada
|
|
Towers Watson Canada Inc.
|
|
Canada
|
|
Willis Canada Inc.
|
|
Canada
|
|
Willis Holding Company of Canada Inc
|
|
Canada
|
|
Willis Re Canada Inc.
|
|
Canada
|
|
Willis Towers Watson Management (Cayman) Limited
|
|
Cayman Islands
|
|
Gras Savoye Centrafrique SA
|
|
Central African Republic
|
|
Gras Savoye Tchad SA
|
|
Chad
|
|
Willis Chile Limitada
|
|
Chile
|
|
Willis Corredores de Reaseguro Limitada
|
|
Chile
|
|
Willis Towers Watson Consultores S.A.
|
|
Chile
|
|
Willis Towers Watson S.A. Corredores de Seguros
|
|
Chile
|
|
Towers Watson Consulting (Shanghai) Limited
|
|
China
|
|
Towers Watson Management Consulting (Shenzhen) Co., Ltd.
|
|
China
|
|
Willis (Shanghai) Business Consulting Co., LTD.
|
|
China
|
|
Willis Insurance Brokers Co. Ltd.
|
|
China, PRC
|
|
Towers Watson Colombia Agencia de Seguros Ltda.
|
|
Colombia
|
|
Towers Watson Consultores Colombia S.A.
|
|
Colombia
|
|
Willis Towers Watson Colombia Consulting S.A.S
|
|
Colombia
|
|
Willis Towers Watson Colombia Corredores de Seguros S.A.
|
|
Colombia
|
|
Willis Towers Watson Corredores de Reaseguros S.A.
|
|
Colombia
|
|
Gras Savoye Congo SA
|
|
Congo
|
|
Gras Savoye RDC SA
|
|
Congo
|
|
Willis Towers Watson d.d
|
|
Croatia
|
|
J.R.C. Metropolitan Trust Holdings Limited
|
|
Cyprus
|
|
Willis Towers Watson s.r.o.
|
|
Czech Republic
|
|
Willis s.r.o.
|
|
Czech Republic
|
|
Willis Insurance Agency I/S
|
|
Denmark
|
|
Willis Re Nordic Reinsurance Broking (Denmark) A/S
|
|
Denmark
|
|
Willis Towers Watson A/S
|
|
Denmark
|
|
Willis Towers Watson Consultancy Services I/S
|
|
Denmark
|
|
Willis Towers Watson Forsikringsservice I/S
|
|
Denmark
|
|
Willis Towers Watson I/S
|
|
Denmark
|
|
Willis Towers Watson Egypt SAE
|
|
Egypt
|
|
Willis Towers Watson Re Egypt SAE
|
|
Egypt
|
|
Willis Towers Watson Risk Solutions Egypt SAE
|
|
Egypt
|
|
Acappella Agency Limited
|
|
England & Wales
|
|
Acappella Capital Limited
|
|
England & Wales
|
|
Acappella Delegated Authority North America Limited
|
|
England & Wales
|
|
Acappella Group Holdings Limited
|
|
England & Wales
|
|
Acappella Services Limited
|
|
England & Wales
|
|
Acappella Syndicate Management Limited
|
|
England & Wales
|
|
Acappella Transactional Real Estate Limited
|
|
England & Wales
|
|
Aqueous Management Limited
|
|
England & Wales
|
|
ATRE Limited
|
|
England & Wales
|
|
Barnfield Swift & Keating LLP
|
|
England & Wales
|
|
Corporate Medical Management Limited
|
|
England & Wales
|
|
Coyle Hamilton Holdings (UK) Limited
|
|
England & Wales
|
|
Coyle Hamilton Insurance Brokers Limited
|
|
England & Wales
|
|
EMB Management Holdings Limited
|
|
England & Wales
|
|
Faber Global Limited
|
|
England & Wales
|
|
Friars Street Trustees Limited
|
|
England & Wales
|
|
G360 UND Limited
|
|
England & Wales
|
|
Glencairn Group Limited
|
|
England & Wales
|
|
Glencairn UK Holdings Limited
|
|
England & Wales
|
|
Hilb Rogal & Hobbs UK Holdings Limited
|
|
England & Wales
|
|
Johnson Puddifoot & Last Limited
|
|
England & Wales
|
|
Miller 2015 Limited
|
|
England & Wales
|
|
Miller Holdings Limited
|
|
England & Wales
|
|
Miller Insurance Holdings Limited
|
|
England & Wales
|
|
Miller Insurance Services LLP
|
|
England & Wales
|
|
Miller Marine Limited
|
|
England & Wales
|
|
Miller North America Limited
|
|
England & Wales
|
|
Miller Reinsurance Brokers Limited
|
|
England & Wales
|
|
Opus Holdings Limited
|
|
England & Wales
|
|
PFLA Limited
|
|
England & Wales
|
|
PMI Health Group Limited
|
|
England & Wales
|
|
PMIHG Holdings Limited
|
|
England & Wales
|
|
Prime Professions Limited
|
|
England & Wales
|
|
Private Medicine Intermediaries Limited
|
|
England & Wales
|
|
Richardson Hosken Holdings Limited
|
|
England & Wales
|
|
Saville Assessment Limited
|
|
England & Wales
|
|
Saville Consulting Limited
|
|
England & Wales
|
|
Special Contingency Risks Limited
|
|
England & Wales
|
|
TA I Limited
|
|
England & Wales
|
|
The CORRE Partnership Holdings Limited
|
|
England & Wales
|
|
The Wyatt Company (UK) Limited
|
|
England & Wales
|
|
The Wyatt Company Holdings Limited
|
|
England & Wales
|
|
Towers Perrin (UK) Trustee Company Limited
|
|
England & Wales
|
|
Towers Perrin Europe Limited
|
|
England & Wales
|
|
Towers Perrin UK Holdings Limited
|
|
England & Wales
|
|
Towers Watson Global 2 Limited
|
|
England & Wales
|
|
Towers Watson Global 3 Limited
|
|
England & Wales
|
|
Towers Watson Global Holdings Limited
|
|
England & Wales
|
|
Towers Watson Global Limited
|
|
England & Wales
|
|
Towers Watson Investment Management Limited
|
|
England & Wales
|
|
Towers Watson Limited
|
|
England & Wales
|
|
Towers Watson Pension Scheme Trustees Limited
|
|
England & Wales
|
|
Towers Watson Software Limited
|
|
England & Wales
|
|
Towers Watson UK Limited
|
|
England & Wales
|
|
Trinity Acquisition PLC
|
|
England & Wales
|
|
Trinity Processing Services Limited
|
|
England & Wales
|
|
TXW Limited
|
|
England & Wales
|
|
Watson Wyatt (UK) Acquisitions 1 Limited
|
|
England & Wales
|
|
Watson Wyatt (UK) Acquisitions 2 Limited
|
|
England & Wales
|
|
Watson Wyatt European Investment Holdings Limited
|
|
England & Wales
|
|
Watson Wyatt European Investment Limited Partnership
|
|
England & Wales
|
|
Watson Wyatt European Region Limited
|
|
England & Wales
|
|
Watson Wyatt Holdings (Europe) Limited
|
|
England & Wales
|
|
Watson Wyatt Holdings Limited
|
|
England & Wales
|
|
Watson Wyatt Insurance & Financial Services Consulting Holdings Limited
|
|
England & Wales
|
|
Watson Wyatt International Limited
|
|
England & Wales
|
|
Willis Corporate Director Services Limited
|
|
England & Wales
|
|
Willis Corroon (FR) Limited
|
|
England & Wales
|
|
Willis Corroon Financial Planning Limited
|
|
England & Wales
|
|
Willis Corroon Licensing Limited
|
|
England & Wales
|
|
Willis Corroon Nominees Limited
|
|
England & Wales
|
|
Willis Employee Benefits Limited
|
|
England & Wales
|
|
Willis Faber & Dumas Limited
|
|
England & Wales
|
|
Willis Faber Limited
|
|
England & Wales
|
|
Willis Faber Underwriting Agencies Limited
|
|
England & Wales
|
|
Willis Faber Underwriting Services Limited
|
|
England & Wales
|
|
Willis Group Limited
|
|
England & Wales
|
|
Willis Group Medical Trust Limited
|
|
England & Wales
|
|
Willis Group Services Limited
|
|
England & Wales
|
|
Willis GS UK Holdings Limited
|
|
England & Wales
|
|
Willis GS UK Limited
|
|
England & Wales
|
|
Willis International Limited
|
|
England & Wales
|
|
Willis Investment UK Holdings Limited
|
|
England & Wales
|
|
Willis Japan Limited
|
|
England & Wales
|
|
Willis Limited
|
|
England & Wales
|
|
Willis Overseas Investments Limited
|
|
England & Wales
|
|
Willis Pension Trustees Limited
|
|
England & Wales
|
|
Willis PMI Group Limited
|
|
England & Wales
|
|
Willis Structured Financial Solutions Limited
|
|
England & Wales
|
|
Willis Towers Watson Securities Europe Limited
|
|
England & Wales
|
|
Willis Towers Watson UK Holdings Limited
|
|
England & Wales
|
|
Willis UK Investments
|
|
England & Wales
|
|
Willis UK Limited
|
|
England & Wales
|
|
Willis Føroyar I/S
|
|
Faroe Islands
|
|
Willis Tryggingartaenasta Foroyar I/S
|
|
Faroe Islands
|
|
Willis OY AB
|
|
Finland
|
|
Avenir 1 SAS
|
|
France
|
|
Avenir 2 SAS
|
|
France
|
|
Courtage D’assurances Gestion Risque Maladie (CGRM) SAS
|
|
France
|
|
Dream Management 1 SAS
|
|
France
|
|
Dream Management 2 SAS
|
|
France
|
|
Dream Management 3 SAS
|
|
France
|
|
Gras Savoye Berger Simon SAS
|
|
France
|
|
Gras Savoye Bpifrance SA
|
|
France
|
|
Gras Savoye Districover SAS
|
|
France
|
|
Gras Savoye Grand Sud Ouest SAS
|
|
France
|
|
Gras Savoye NSA
|
|
France
|
|
Gras Savoye SAS
|
|
France
|
|
Gras Savoye Tetard SAS
|
|
France
|
|
Gras Savoye Yachting SAS
|
|
France
|
|
GS & Cie Groupe SAS
|
|
France
|
|
Informatique & Associes 3 SAS
|
|
France
|
|
Sageris SARL
|
|
France
|
|
Temeris SA
|
|
France
|
|
Willis / GS France SAS
|
|
France
|
|
Willis France Holdings SAS
|
|
France
|
|
Willis Re S.A.
|
|
France
|
|
Willis Towers Watson SARL
|
|
France
|
|
Gras Savoye Tahiti Nui Insurance SA
|
|
French Polynesia
|
|
Gras Savoye Gabon SA
|
|
Gabon
|
|
InterRisk Risiko-Management-Beratung GmbH
|
|
Germany
|
|
Willis Finanzkonzepte GmbH
|
|
Germany
|
|
Willis Re GmbH
|
|
Germany
|
|
Willis Towers Watson (Düsseldorf) GmbH
|
|
Germany
|
|
Willis Towers Watson Assekuranzdienste GmbH
|
|
Germany
|
|
Willis Towers Watson GmbH
|
|
Germany
|
|
Willis Towers Watson Holding GmbH
|
|
Germany
|
|
Willis Towers Watson Pensionsfonds AG
|
|
Germany
|
|
Willis Towers Watson Versicherungsmakler GmbH
|
|
Germany
|
|
Willis Towers Watson Versicherungsservice GmbH
|
|
Germany
|
|
Willis Towers Watson Vorsorge Trust GmbH
|
|
Germany
|
|
WMN GmbH
|
|
Germany
|
|
WV Versicherungsmakler GmbH
|
|
Germany
|
|
Zeitinvest-Service GmbH
|
|
Germany
|
|
Willis Towers Watson Ghana Limited
|
|
Ghana
|
|
Willis Towers Watson Management (Gibraltar) Limited
|
|
Gibraltar
|
|
Willis Towers Watson Greece Insurance Brokers S.A.
|
|
Greece
|
|
Willis Towers Watson Kendriki Greece Insurance Works SA.
|
|
Greece
|
|
Willis Towers Watson Net Trust Greek Insurance Brokers S.A.
|
|
Greece
|
|
Friars Street Insurance Limited
|
|
Guernsey
|
|
MICAL Limited
|
|
Guernsey
|
|
Willis Towers Watson Guernsey ICC Limited
|
|
Guernsey
|
|
Willis Towers Watson Holdings (Guernsey) Limited
|
|
Guernsey
|
|
Willis Towers Watson Management (Guernsey) Limited
|
|
Guernsey
|
|
Gras Savoye Guinee SA
|
|
Guinea
|
|
Gras Savoye Guinée Equatoriale
|
|
Guinea
|
|
Towers Watson Hong Kong Limited
|
|
Hong Kong
|
|
Towers Watson Investment Services Hong Kong Limited
|
|
Hong Kong
|
|
Willis Hong Kong Limited
|
|
Hong Kong
|
|
Willis Management (HK) Pty Limited
|
|
Hong Kong
|
|
Willis Towers Watson Securities (Hong Kong) Limited
|
|
Hong Kong
|
|
Willis Magyarorszag Biztositasi Alkusz es Tanacsado Kft
|
|
Hungary
|
|
Acclaris Business Solutions Private Ltd
|
|
India
|
|
Towers Watson India Private Limited
|
|
India
|
|
Willis Consulting Services Private Limited
|
|
India
|
|
WTW Global Delivery and Solutions India Private Limited
|
|
India
|
|
PT Towers Watson Indonesia
|
|
Indonesia
|
|
PT Towers Watson Insurance Brokers Indonesia
|
|
Indonesia
|
|
PT Towers Watson Purbajaga
|
|
Indonesia
|
|
PT Willis Indonesia
|
|
Indonesia
|
|
PT Willis Reinsurance Brokers Indonesia
|
|
Indonesia
|
|
Al Shorouq for Reinsurance Broker Co. Ltd
|
|
Iraq
|
|
BCI Trustees Limited
|
|
Ireland
|
|
Planlife Trustee Services Limited
|
|
Ireland
|
|
Towers Watson (Ireland) Limited
|
|
Ireland
|
|
Towers Watson Investment Management (Ireland) Limited
|
|
Ireland
|
|
Towers Watson Investment Management Ireland 1 Public Limited Company
|
|
Ireland
|
|
Trade Credit Brokers Limited
|
|
Ireland
|
|
Trustee Principles Limited
|
|
Ireland
|
|
Watson Wyatt Consulting Unlimited Company
|
|
Ireland
|
|
Willis GS Ireland Limited
|
|
Ireland
|
|
Willis Human Capital & Benefits Ireland Limited
|
|
Ireland
|
|
Willis Private Clients Limited
|
|
Ireland
|
|
Willis Risk Management (Ireland) Limited
|
|
Ireland
|
|
Willis Risk Services (Ireland) Limited
|
|
Ireland
|
|
Willis Risk Services Holdings (Ireland) Limited
|
|
Ireland
|
|
Willis Towers Watson Management (Dublin) Limited
|
|
Ireland
|
|
Willis Towers Watson Sub Holdings Unlimited Company
|
|
Ireland
|
|
Willis Trustsure Limited
|
|
Ireland
|
|
Willis Towers Watson Administration (Isle of Man) Limited
|
|
Isle of Man
|
|
Willis Towers Watson Management (Isle of Man) Limited
|
|
Isle of Man
|
|
Towers Watson Italia Srl
|
|
Italy
|
|
Willconsulting Srl
|
|
Italy
|
|
Willis General Agency Srl
|
|
Italy
|
|
Willis Italia S.p.A
|
|
Italy
|
|
Willis Re Southern Europe S.p.A
|
|
Italy
|
|
Gras Savoye Cote D’Ivoire SA
|
|
Ivory Coast
|
|
Towers Watson Investment Services K.K.
|
|
Japan
|
|
Towers Watson KK
|
|
Japan
|
|
Willis Consulting K.K.
|
|
Japan
|
|
Willis Japan Holdings K.K.
|
|
Japan
|
|
Willis Japan Services K.K.
|
|
Japan
|
|
Willis Re Japan K.K.
|
|
Japan
|
|
Saville Consulting Group Limited
|
|
Jersey
|
|
Willis ESOP Management Limited
|
|
Jersey
|
|
Gras Savoye East Africa Risk Solutions
|
|
Kenya
|
|
Willis Towers Watson Consulting Korea Limited
|
|
Korea
|
|
Willis Towers Watson Insurance Korea Limited
|
|
Korea
|
|
Willis Towers Watson Investments Korea Limited
|
|
Korea
|
|
Gras Savoye Middle East SAL
|
|
Lebanon
|
|
Willis Towers Watson Lebanon SAL
|
|
Lebanon
|
|
Gras Savoye Liberia Ltd
|
|
Liberia
|
|
GS-Re Societe de Reassurance du Groupe Gras Savoye SA
|
|
Luxembourg
|
|
Towers Perrin Luxembourg Holdings S.A.R.L.
|
|
Luxembourg
|
|
Watson Wyatt Luxembourg SARL
|
|
Luxembourg
|
|
Willis Corroon Management (Luxembourg) S.A.
|
|
Luxembourg
|
|
Willis Towers Watson Luxembourg
|
|
Luxembourg
|
|
Willis Towers Watson Management (Luxembourg) SA
|
|
Luxembourg
|
|
BSA Madagascar SA
|
|
Madagascar
|
|
Towers Watson (Malaysia) Sdn Bhd
|
|
Malaysia
|
|
Towers Watson International Survey Research Sdn. Bhd.
|
|
Malaysia
|
|
Willis Management (Labuan) Limited
|
|
Malaysia
|
|
Willis Re Labuan Limited
|
|
Malaysia
|
|
Willis Risk Management (Malaysia) Sdn. Bhd.
|
|
Malaysia
|
|
Gras Savoye Mali SA
|
|
Mali
|
|
Lime Street Insurance PCC Limited
|
|
Malta
|
|
Willis Towers Watson Management (Malta) Limited
|
|
Malta
|
|
Willis Towers Watson Services (Malta) Limited
|
|
Malta
|
|
Gras Savoye Mauritanie - Rema Broking SA
|
|
Mauritania
|
|
Gras Savoye Brokers and Consultants Limited
|
|
Mauritius
|
|
APR Consultores, Agente de Seguros y de Fianzas, S.A. de C.V.
|
|
Mexico
|
|
Carsa Actuarios, S.C.
|
|
Mexico
|
|
Carsa Consultores, Agente de Seguros y de Fianzas, S.A. de C.V.
|
|
Mexico
|
|
Carsa SP, Agente de Seguros y de Fianzas, S.A. de C.V.
|
|
Mexico
|
|
Consultores en Administración de Riesgos y Servicios Actuariales, S.C.
|
|
Mexico
|
|
Mercorp, Agente de Seguros y de Fianzas, S.A. de C.V.
|
|
Mexico
|
|
Towers Watson Consultores Mexico S.A. de C.V.
|
|
Mexico
|
|
Towers Watson Mexico, Agente de Seguros, S.A. de C.V.
|
|
Mexico
|
|
WFD Servicios S.A. de C.V.
|
|
Mexico
|
|
Willis Agente de Seguros y Fianzas, S.A. de C.V.
|
|
Mexico
|
|
Willis Mexico Intermediario de Reaseguro S.A. de C.V.
|
|
Mexico
|
|
Scheuer Verzekeringen B.V.
|
|
Netherlands
|
|
Towers Watson Netherlands BV
|
|
Netherlands
|
|
Towers Watson Pension Services BV
|
|
Netherlands
|
|
Watson Wyatt European Region BV
|
|
Netherlands
|
|
Willis B.V.
|
|
Netherlands
|
|
Willis Europe B.V.
|
|
Netherlands
|
|
Willis Global Markets B.V.
|
|
Netherlands
|
|
Willis Nederland B.V.
|
|
Netherlands
|
|
Willis Netherlands Holdings B.V.
|
|
Netherlands
|
|
WTW Global Treasury Company B.V.
|
|
Netherlands
|
|
Gras Savoye Nouvelle Caledonie SA
|
|
New Caledonia
|
|
Willis New Zealand Limited
|
|
New Zealand
|
|
Gras Savoye Niger SA
|
|
Niger
|
|
Willis Towers Watson Nigeria Limited
|
|
Nigeria
|
|
Willis Forsikringspartner AS
|
|
Norway
|
|
Willis Re Nordic Reinsurance Broking (Norway) AS
|
|
Norway
|
|
Willis Towers Watson A/S
|
|
Norway
|
|
Willis Corredores de Reaseguros S.A.
|
|
Peru
|
|
Willis Corredores de Seguros S.A.
|
|
Peru
|
|
Willis Towers Watson Global Business Services, Inc.
|
|
Philippines
|
|
Willis Towers Watson Insurance Brokers Philippines, Inc.
|
|
Philippines
|
|
Willis Towers Watson Philippines, Inc.
|
|
Philippines
|
|
Brokerskie Centrum Ubezpieczeniowe AMA SP. Z O.O.
|
|
Poland
|
|
ECA Sp z.o.o.
|
|
Poland
|
|
Willis Services sp. z o.o.
|
|
Poland
|
|
Willis Towers Watson Polska Spólka Z Ograniczona Odpowiedzialnoscia
|
|
Poland
|
|
WTW Services Spólka Z Ograniczona Odpowiedzialnoscia
|
|
Poland
|
|
Gras Savoye NSA - Garantia E Assistancia Automovel SA
|
|
Portugal
|
|
Towers Watson (Portugal) Unipessoal Limitada
|
|
Portugal
|
|
Willis Corretores de Seguros SA
|
|
Portugal
|
|
Towers Watson Puerto Rico Insurance Brokerage Inc.
|
|
Puerto Rico
|
|
Willis Towers Watson Romania-Broker De Asigurare Reasigurare SRL
|
|
Romania
|
|
Towers Watson LLC
|
|
Russia
|
|
Willis CIS Insurance Broker LLC
|
|
Russia
|
|
Towers Watson Saudi Arabia LLC
|
|
Saudi Arabia
|
|
Gras Savoye Senegal SA
|
|
Senegal
|
|
Segma Senegal SA
|
|
Senegal
|
|
Društvo za posredovanje u osiguranju (Willis Towers Watson Doo Beograd)
|
|
Serbia
|
|
Willis Towers Watson (SL) Limited
|
|
Sierra Leone
|
|
Miller Insurance Services (Singapore) Pte. Limited
|
|
Singapore
|
|
Towers Watson Insurance Brokers Singapore Pte. Ltd
|
|
Singapore
|
|
Towers Watson Singapore Holdings Pte. Ltd
|
|
Singapore
|
|
Willis Towers Watson Brokers (Singapore) Pte. Ltd.
|
|
Singapore
|
|
Willis Towers Watson Consulting (Singapore) Pte. Ltd.
|
|
Singapore
|
|
Willis Towers Watson Management (Singapore) Pte. Limited
|
|
Singapore
|
|
Actuary Online (Pty) Ltd.
|
|
South Africa
|
|
Group Risk Management Services Proprietary Limited
|
|
South Africa
|
|
Motheo Reinsurance Consultants (Pty) Limited
|
|
South Africa
|
|
Retirement Online (Pty) Limited
|
|
South Africa
|
|
Towers Watson (Pty) Limited
|
|
South Africa
|
|
Towers Watson SA (Proprietary) Limited
|
|
South Africa
|
|
Towers Watson South Africa Holdings (Pty) Limited
|
|
South Africa
|
|
Willis Re (Pty) Limited
|
|
South Africa
|
|
Willis South Africa (Pty) Limited
|
|
South Africa
|
|
Bolgey Holding S.A.
|
|
Spain
|
|
Claim Management Administrator, S.L.
|
|
Spain
|
|
Gras Savoye Iberica SA
|
|
Spain
|
|
Towers Watson de España SA
|
|
Spain
|
|
Willis Affinity SL
|
|
Spain
|
|
Willis Consulting S.L.
|
|
Spain
|
|
Willis Galicia Correduria de Seguros S.A.
|
|
Spain
|
|
Willis Iberia Correduria de Seguros y Reaseguros SA
|
|
Spain
|
|
Willis S & C c Correduria de Seguros y Reaseguros SA (Barcelona)
|
|
Spain
|
|
Willis Towers Watson Agencia de Suscripción, S.L.
|
|
Spain
|
|
Be My Compensation Management AB
|
|
Sweden
|
|
InsClear AB
|
|
Sweden
|
|
InsClear Holding AB
|
|
Sweden
|
|
Max Matthiessen AB
|
|
Sweden
|
|
Max Matthiessen Värdepapper AB
|
|
Sweden
|
|
MM Holding AB
|
|
Sweden
|
|
Navigera AB
|
|
Sweden
|
|
Towers Watson AB
|
|
Sweden
|
|
Willis AB
|
|
Sweden
|
|
Willis Holding AB
|
|
Sweden
|
|
Willis Management (Stockholm) AB
|
|
Sweden
|
|
Asmarin Verwaltungs AG
|
|
Switzerland
|
|
Gras Savoye (Suisse) SA
|
|
Switzerland
|
|
Towers Watson AG
|
|
Switzerland
|
|
Willis AG
|
|
Switzerland
|
|
Willis Faber AG
|
|
Switzerland
|
|
Willis (Taiwan) Limited
|
|
Taiwan
|
|
Towers Watson (Thailand) Limited
|
|
Thailand
|
|
Gras Savoye Togo SA
|
|
Togo
|
|
Towers Watson Sigorta Brokerligi Anonim Sirketi
|
|
Turkey
|
|
Willis Towers Watson Danýþmanlýk Limited Þirketi
|
|
Turkey
|
|
Willis Towers Watson Sigorta Ve Reasurans Brokerligi Anonim Sirketi
|
|
Turkey
|
|
Acclaris Holdings, Inc.
|
|
U.S.A.
|
|
Acclaris, Inc.
|
|
U.S.A.
|
|
Encore Insurance PCC, Limited
|
|
U.S.A.
|
|
Encore One IC, Inc.
|
|
U.S.A.
|
|
Extend Health, Inc.
|
|
U.S.A.
|
|
Extend Insurance Services LLC
|
|
U.S.A.
|
|
Freberg Environmental, Inc.
|
|
U.S.A.
|
|
Liazon Benefits, Inc.
|
|
U.S.A.
|
|
Liazon Corporation
|
|
U.S.A.
|
|
PBW LLC
|
|
U.S.A.
|
|
Premium Funding Associates, Inc.
|
|
U.S.A.
|
|
Professional Consultants Insurance Company, Inc.
|
|
U.S.A.
|
|
RSDIG Risk Purchasing Group, LLC
|
|
U.S.A.
|
|
Special Contingency Risks, Inc.
|
|
U.S.A.
|
|
Stone Mountain Insurance Company
|
|
U.S.A.
|
|
The Willis Foundation
|
|
U.S.A
|
|
Towers Perrin Capital Corp.
|
|
U.S.A.
|
|
Towers Watson Delaware Holdings Inc.
|
|
U.S.A.
|
|
Towers Watson Delaware Inc.
|
|
U.S.A.
|
|
Towers Watson Investment Services, Inc.
|
|
U.S.A.
|
|
Towers Watson Latin America Holdings LLC
|
|
U.S.A.
|
|
Towers Watson Middle East Holdings LLC
|
|
U.S.A.
|
|
Towers Watson Retiree Insurance Services, Inc.
|
|
U.S.A.
|
|
TPF&C International Inc.
|
|
U.S.A.
|
|
Watson Wyatt European Investment Holdings 1, LLC
|
|
U.S.A.
|
|
Watson Wyatt European Investment Holdings 2, LLC
|
|
U.S.A.
|
|
Watson Wyatt European Investment Holdings, Inc.
|
|
U.S.A.
|
|
Watson Wyatt International, Inc.
|
|
U.S.A.
|
|
Westport Financial Services, LLC
|
|
U.S.A.
|
|
Westport HRH, LLC
|
|
U.S.A.
|
|
Willis Administrative Services Corporation
|
|
U.S.A.
|
|
Willis Americas Administration, Inc.
|
|
U.S.A.
|
|
Willis HRH, Inc.
|
|
U.S.A.
|
|
Willis Insurance Services of California, Inc.
|
|
U.S.A.
|
|
Willis Insurance Services of Georgia, Inc.
|
|
U.S.A.
|
|
Willis NA Inc.
|
|
U.S.A.
|
|
Willis North America Inc.
|
|
U.S.A.
|
|
Willis North American Holding Company
|
|
U.S.A.
|
|
Willis of Alabama, Inc.
|
|
U.S.A.
|
|
Willis of Arizona, Inc.
|
|
U.S.A.
|
|
Willis of Colorado, Inc.
|
|
U.S.A.
|
|
Willis of Connecticut, LLC
|
|
U.S.A.
|
|
Willis of Florida, Inc.
|
|
U.S.A.
|
|
Willis of Greater Kansas, Inc.
|
|
U.S.A.
|
|
Willis of Illinois, Inc.
|
|
U.S.A.
|
|
Willis of Louisiana, Inc.
|
|
U.S.A.
|
|
Willis of Maryland, Inc.
|
|
U.S.A.
|
|
Willis of Massachusetts, Inc.
|
|
U.S.A.
|
|
Willis of Michigan, Inc.
|
|
U.S.A.
|
|
Willis of Minnesota, Inc.
|
|
U.S.A.
|
|
Willis of Mississippi, Inc.
|
|
U.S.A.
|
|
Willis of New Hampshire, Inc.
|
|
U.S.A.
|
|
Willis of New Jersey, Inc.
|
|
U.S.A.
|
|
Willis of New York, Inc.
|
|
U.S.A.
|
|
Willis of North Carolina, Inc.
|
|
U.S.A.
|
|
Willis of Ohio, Inc.
|
|
U.S.A.
|
|
Willis of Oklahoma, Inc.
|
|
U.S.A.
|
|
Willis of Oregon, Inc.
|
|
U.S.A.
|
|
Willis of Pennsylvania, Inc.
|
|
U.S.A.
|
|
Willis of Seattle, Inc.
|
|
U.S.A.
|
|
Willis of Tennessee, Inc.
|
|
U.S.A.
|
|
Willis of Texas, Inc.
|
|
U.S.A.
|
|
Willis of Vermont, Inc.
|
|
U.S.A.
|
|
Willis of Virginia, Inc.
|
|
U.S.A.
|
|
Willis of Wisconsin, Inc.
|
|
U.S.A.
|
|
Willis of Wyoming, Inc.
|
|
U.S.A.
|
|
Willis Personal Lines, LLC
|
|
U.S.A.
|
|
Willis Processing Services, Inc.
|
|
U.S.A.
|
|
Willis Programs of Connecticut, Inc.
|
|
U.S.A.
|
|
Willis Re Inc.
|
|
U.S.A.
|
|
Willis Securities, Inc.
|
|
U.S.A.
|
|
Willis Services LLC
|
|
U.S.A.
|
|
Willis Towers Watson CAC, Inc.
|
|
U.S.A.
|
|
Willis Towers Watson Management (Vermont), Limited
|
|
U.S.A
|
|
Willis Towers Watson Risk Purchasing Group, Inc.
|
|
U.S.A.
|
|
Willis US Holding Company, Inc.
|
|
U.S.A.
|
|
WTW Delaware Holdings LLC
|
|
U.S.A
|
|
Willis Towers Watson Uganda Insurance Brokers Limited
|
|
Uganda
|
|
Gras Savoye Ukraine LLC
|
|
Ukraine
|
|
Willis Insurance Brokers LLC
|
|
Ukraine
|
|
Towers Watson Middle East FZ-LLC
|
|
United Arab Emirates (DIFC, Dubai)
|
|
Willis Towers Watson Uruguay S.A.
|
|
Uruguay
|
|
Asesorauto 911, C.A.
|
|
Venezuela
|
|
C.A.Prima Asesoria Tecnica
|
|
Venezuela
|
|
Plan Administrado Rontarca Salud, C.A.
|
|
Venezuela
|
|
Rontarca Willis, C.A. Sociedad de corretaje de seguros
|
|
Venezuela
|
|
Willis Corretaje de Reaseguros S.A.
|
|
Venezuela
|
|
Willis Towers Watson Consultores C.A.
|
|
Venezuela
|
|
Gras Savoye Willis Vietnam Insurance Broking Company Limited
|
|
Vietnam
|
|
South Asia Services LLC
|
|
Vietnam
|
|
Towers Watson Vietnam Company Limited
|
|
Vietnam
|
|
1.
|
I have reviewed this annual report on Form 10-K for the year ended
December 31, 2017
of Willis Towers Watson plc;
|
|
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 Rules 13a-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 the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
|
(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.
|
|
|
By:
|
/s/ John J. Haley
|
|
|
|
John J. Haley
|
|
|
|
Chief Executive Officer
|
|
1.
|
I have reviewed this annual report on Form 10-K for the year ended
December 31, 2017
of Willis Towers Watson plc;
|
|
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 Rules 13a-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 the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
|
(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.
|
|
|
By:
|
/s/ Michael J. Burwell
|
|
|
|
Michael J. Burwell
|
|
|
|
Chief Financial Officer
|
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
|
By:
|
/s/ John J. Haley
|
|
|
|
John J. Haley
|
|
|
|
Chief Executive Officer
|
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
|
By:
|
/s/ Michael J. Burwell
|
|
|
|
Michael J. Burwell
|
|
|
|
Chief Financial Officer
|