Free Trial

Willis Towers Watson Public (WTW) Financials

Willis Towers Watson Public logo
$251.61 +1.89 (+0.76%)
As of 02:53 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Willis Towers Watson Public

Annual Income Statements for Willis Towers Watson Public

This table shows Willis Towers Watson Public's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
373 420 568 695 1,044 996 4,222 1,009 1,055 -98 1,605
Consolidated Net Income / (Loss)
373 438 592 715 1,073 1,020 4,236 1,024 1,064 -88 1,613
Net Income / (Loss) Continuing Operations
373 438 592 715 849 762 2,156 1,064 1,064 -88 1,613
Total Pre-Tax Income
340 342 492 851 1,046 1,011 2,692 1,258 1,276 102 1,953
Total Operating Income
427 348 516 809 1,054 859 2,202 1,178 1,365 627 2,234
Total Gross Profit
1,526 3,038 3,235 3,390 3,441 3,458 3,745 3,801 4,139 4,428 4,083
Total Revenue
3,829 7,887 8,202 8,513 8,370 8,615 8,998 8,866 9,483 9,930 9,708
Operating Revenue
3,809 7,887 8,202 8,513 8,370 8,615 8,998 8,866 9,483 9,930 9,708
Total Cost of Revenue
2,303 4,849 4,967 5,123 4,929 5,157 5,253 5,065 5,344 5,502 5,625
Operating Cost of Revenue
2,303 4,849 4,967 5,123 4,929 5,157 5,253 5,065 5,344 5,502 5,625
Total Operating Expenses
1,099 2,690 2,719 2,581 2,387 2,599 1,543 2,623 2,774 3,801 1,849
Selling, General & Admin Expense
718 1,551 1,534 1,637 1,647 1,697 1,673 1,695 1,815 1,833 1,408
Depreciation Expense
95 178 203 208 239 307 281 255 242 230 226
Amortization Expense
76 591 581 534 488 461 369 312 263 226 192
Other Operating Expenses / (Income)
- - 269 202 13 110 -806 181 386 409 23
Impairment Charge
- - - - - - - 81 0.00 1,042 0.00
Restructuring Charge
210 370 132 0.00 0.00 24 26 99 68 61 0.00
Total Other Income / (Expense), net
-87 -6.00 -24 42 -8.00 152 490 80 -89 -525 -281
Interest Expense
142 184 188 208 234 244 211 208 235 263 260
Other Income / (Expense), net
55 178 164 250 226 396 701 288 146 -262 -21
Income Tax Expense
-33 -96 -100 136 197 249 536 194 215 192 318
Other Gains / (Losses), net
- - - - - - - - 3.00 2.00 -22
Net Income / (Loss) Attributable to Noncontrolling Interest
- 18 24 20 29 24 14 15 9.00 10 8.00
Basic Earnings per Share
$5.49 $3.07 $4.21 $5.29 $8.05 $7.68 $32.88 $9.00 $10.01 ($0.96) $16.34
Weighted Average Basic Shares Outstanding
138.17M 135.53M 132.22M 129.10M 128.72M 128.97M 102.48M 106.58M 102.48M 99.69M 94.55M
Diluted Earnings per Share
$5.41 $3.04 $4.18 $5.27 $8.02 $7.65 $32.78 $8.98 $9.95 ($0.96) $16.26
Weighted Average Diluted Shares Outstanding
138.17M 135.53M 132.22M 129.10M 128.72M 128.97M 102.48M 106.58M 102.48M 99.69M 94.55M
Weighted Average Basic & Diluted Shares Outstanding
138.17M 135.53M 132.22M 129.10M 128.72M 128.97M 102.48M 106.58M 102.48M 99.69M 94.55M
Cash Dividends to Common per Share
$3.28 $1.92 $2.12 $2.40 $2.60 $2.75 $3.02 $3.28 $3.36 $3.52 $3.68

Quarterly Income Statements for Willis Towers Watson Public

This table shows Willis Towers Watson Public's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
136 622 190 141 -1,675 1,246 235 331 304 735 297
Consolidated Net Income / (Loss)
139 623 194 142 -1,672 1,248 239 332 306 736 303
Net Income / (Loss) Continuing Operations
0.00 762 194 142 -1,676 -424 239 332 306 737 306
Total Pre-Tax Income
164 739 242 167 -1,998 1,688 303 313 390 947 376
Total Operating Income
159 779 280 212 -766 901 432 368 418 1,016 448
Total Gross Profit
807 1,589 999 868 893 1,668 899 812 875 1,497 978
Total Revenue
2,166 2,914 2,341 2,265 2,289 3,035 2,223 2,261 2,288 2,936 2,412
Operating Revenue
2,166 2,914 2,341 2,265 2,289 3,035 2,223 2,261 2,288 2,936 2,412
Total Cost of Revenue
1,359 1,325 1,342 1,397 1,396 1,367 1,324 1,449 1,413 1,439 1,434
Operating Cost of Revenue
1,359 1,325 1,342 1,397 1,396 1,367 1,324 1,449 1,413 1,439 1,434
Total Operating Expenses
648 810 719 656 1,659 767 467 444 457 481 530
Selling, General & Admin Expense
396 533 457 439 419 518 365 336 352 355 385
Depreciation Expense
60 58 59 57 60 54 54 57 56 59 56
Amortization Expense
62 60 60 60 56 50 48 49 47 48 48
Other Operating Expenses / (Income)
113 121 125 97 74 113 0.00 2.00 2.00 19 41
Total Other Income / (Expense), net
5.00 -40 -38 -45 -1,232 787 -129 -55 -28 -69 -72
Interest Expense
61 63 64 68 65 66 65 64 65 66 77
Other Income / (Expense), net
66 23 26 23 -1,167 853 -64 9.00 37 -3.00 5.00
Income Tax Expense
25 116 48 26 -322 440 65 -21 77 197 70
Other Adjustments to Consolidated Net Income / (Loss)
- - - - - - - - - - -3.00
Net Income / (Loss) Attributable to Noncontrolling Interest
3.00 1.00 4.00 1.00 3.00 2.00 4.00 1.00 2.00 1.00 6.00
Basic Earnings per Share
$1.30 $5.94 $1.84 $1.37 ($16.44) $12.27 $2.34 $3.34 $3.12 $7.54 $3.12
Weighted Average Basic Shares Outstanding
103.26M 0.00 102.24M 101.56M 100.73M 99.69M 99.15M 97.55M 95.75M 94.55M 94.45M
Diluted Earnings per Share
$1.29 $5.90 $1.83 $1.36 ($16.44) $12.29 $2.33 $3.32 $3.11 $7.50 $3.10
Weighted Average Diluted Shares Outstanding
103.26M 0.00 102.24M 101.56M 100.73M 99.69M 99.15M 97.55M 95.75M 94.55M 94.45M
Weighted Average Basic & Diluted Shares Outstanding
103.26M 0.00 102.24M 101.56M 100.73M 99.69M 99.15M 97.55M 95.75M 94.55M 94.45M
Cash Dividends to Common per Share
$0.84 - $0.88 $0.88 - - $0.92 $0.92 - - $0.96

Annual Cash Flow Statements for Willis Towers Watson Public

This table details how cash moves in and out of Willis Towers Watson Public's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-59 353 48 44 -78 1,992 1,517 -2,806 -940 1,303 1,286
Net Cash From Operating Activities
244 933 862 1,288 1,081 1,774 2,061 812 1,345 1,512 1,775
Net Cash From Continuing Operating Activities
244 933 862 1,288 1,081 1,774 2,061 812 1,345 1,512 1,775
Net Income / (Loss) Continuing Operations
384 438 592 715 1,073 1,020 4,236 1,024 1,064 -88 1,613
Consolidated Net Income / (Loss)
384 438 592 715 1,073 1,020 4,236 1,024 1,064 -88 1,613
Depreciation Expense
95 178 252 213 240 308 281 255 242 230 226
Amortization Expense
76 591 581 534 489 462 369 312 263 226 192
Non-Cash Adjustments To Reconcile Net Income
-499 -184 -1,202 -924 145 -197 -2,620 151 260 1,662 391
Changes in Operating Assets and Liabilities, net
188 -90 639 750 -866 181 -205 -930 -484 -518 -647
Net Cash From Investing Activities
-943 195 -335 -341 -1,614 -160 2,570 -173 -1,085 250 447
Net Cash From Continuing Investing Activities
-943 195 -335 -341 -1,614 -160 2,570 -173 -1,085 250 447
Purchase of Property, Plant & Equipment
-146 -303 -75 -54 -305 -286 -201 -66 -242 -245 -229
Acquisitions
-857 476 -13 -36 -1,329 -69 -47 -81 -6.00 -107 -50
Purchase of Investments
- - - - 0.00 0.00 - - -4.00 -12 -90
Divestitures
44 -1.00 57 4.00 17 -25 -1,030 -29 -922 -5.00 -54
Sale and/or Maturity of Investments
- - - - - - -200 200 0.00 0.00 0.00
Other Investing Activities, net
16 23 -304 -255 3.00 220 4,048 -197 89 619 870
Net Cash From Financing Activities
640 -775 -479 -903 455 378 -3,114 -3,445 -1,200 -459 -936
Net Cash From Continuing Financing Activities
640 -775 -479 -903 455 378 -3,114 -3,445 -1,200 -459 -936
Repayment of Debt
-171 -1,915 -743 -932 -1,139 -332 -1,012 -590 -261 -664 -15
Repurchase of Common Equity
-82 -396 -532 -602 -150 0.00 -1,627 -3,530 -1,000 -901 -1,650
Payment of Dividends
-298 -220 -328 -332 -384 -374 -410 -380 -415 -367 -367
Issuance of Debt
1,061 1,773 1,323 998 2,097 282 0.00 750 748 746 999
Other Financing Activities, net
-1.00 -80 -260 -80 -14 786 -75 298 -272 727 97

Quarterly Cash Flow Statements for Willis Towers Watson Public

This table details how cash moves in and out of Willis Towers Watson Public's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-217 -5.00 1,506 -869 251 415 -95 233 85 1,063 -1,053
Net Cash From Operating Activities
393 522 24 407 482 599 -35 361 678 771 -10
Net Cash From Continuing Operating Activities
393 522 24 407 482 599 -35 361 678 771 -10
Net Income / (Loss) Continuing Operations
139 623 194 142 -1,672 1,248 239 332 306 736 303
Consolidated Net Income / (Loss)
139 623 194 142 -1,672 1,248 239 332 306 736 303
Depreciation Expense
60 58 59 57 60 54 54 57 56 59 56
Amortization Expense
62 60 60 60 56 50 48 49 47 48 48
Non-Cash Adjustments To Reconcile Net Income
-5.00 102 86 83 2,294 -801 175 94 58 64 106
Changes in Operating Assets and Liabilities, net
137 -321 -375 65 -256 48 -551 -171 211 -136 -523
Net Cash From Investing Activities
5.00 -55 -74 -84 -72 480 -84 696 -82 -83 -840
Net Cash From Continuing Investing Activities
5.00 -55 -74 -84 -72 480 -84 696 -82 -83 -840
Purchase of Property, Plant & Equipment
-25 -176 -60 -29 -27 -162 -51 -58 -57 -63 -55
Acquisitions
-2.00 - -15 -3.00 -10 -79 -2.00 -21 -8.00 -20 -801
Purchase of Investments
-3.00 - - - 1.00 - -31 - 3.00 - 16
Net Cash From Financing Activities
-615 -472 1,556 -1,192 -159 -664 24 -824 -511 375 -203
Net Cash From Continuing Financing Activities
-615 -472 1,556 -1,192 -159 -664 24 -824 -511 375 -203
Repayment of Debt
-252 -1.00 -8.00 -653 -1.00 -2.00 -1.00 -1.00 -2.00 -11 -555
Repurchase of Common Equity
-350 -196 -101 -200 -205 -395 -200 -500 -600 -350 -300
Payment of Dividends
-131 -103 -87 -92 -96 -92 -88 -93 -97 -89 -88
Issuance of Debt
- - 746 - - - 0.00 - - 999 550
Other Financing Activities, net
118 -172 1,006 -247 143 -175 313 -230 188 -174 190

Annual Balance Sheets for Willis Towers Watson Public

This table presents Willis Towers Watson Public's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
18,839 30,253 32,458 32,385 35,426 38,531 34,970 31,769 29,090 27,681 29,530
Total Current Assets
12,503 13,792 15,861 16,420 17,037 20,301 18,488 15,835 13,433 15,105 16,874
Cash & Equivalents
532 870 1,030 1,033 887 2,039 4,486 1,262 1,424 1,890 3,132
Restricted Cash
- - 12,155 12,604 13,004 12,003 11,014 11,772 9,073 9,504 10,445
Accounts Receivable
1,258 2,080 2,246 2,379 2,621 2,408 2,370 2,387 2,572 2,494 2,702
Prepaid Expenses
255 337 430 404 525 479 612 414 364 1,217 595
Plant, Property, & Equipment, net
563 839 985 0.00 0.00 1,013 851 718 720 661 695
Total Noncurrent Assets
5,773 15,622 15,612 15,965 18,389 17,217 15,631 15,216 14,937 11,915 11,961
Goodwill
3,737 10,413 10,519 10,465 11,194 10,392 10,183 10,173 10,195 8,799 8,938
Intangible Assets
1,115 4,368 3,882 3,318 3,478 2,989 2,555 2,273 2,016 1,295 1,141
Employee Benefit Assets
623 488 764 773 868 971 971 827 588 530 529
Other Noncurrent Operating Assets
298 353 447 1,409 2,849 1,981 1,922 1,943 2,138 1,291 1,353
Total Liabilities & Shareholders' Equity
18,839 30,253 32,458 32,385 35,426 38,531 34,970 31,769 29,090 27,681 29,530
Total Liabilities
16,426 20,019 22,181 22,388 25,057 27,599 21,662 21,676 19,497 19,664 21,478
Total Current Liabilities
12,801 13,370 14,755 15,301 16,070 19,332 14,724 14,779 12,630 12,598 14,004
Short-Term Debt
988 508 85 186 316 971 613 250 650 0.00 550
Current Deferred Revenue
752 1,481 1,711 1,647 1,784 2,098 - 1,915 2,104 2,211 2,087
Other Current Liabilities
11,061 11,381 12,959 13,468 13,970 12,953 12,179 12,614 9,876 10,387 11,367
Total Noncurrent Liabilities
3,625 6,649 7,426 7,087 8,987 8,267 6,938 6,897 6,867 7,066 7,474
Long-Term Debt
2,278 3,357 4,450 4,389 5,301 4,664 3,974 4,471 4,567 5,309 5,756
Noncurrent Employee Benefit Liabilities
279 1,321 1,259 1,170 1,324 1,403 757 480 563 615 660
Other Noncurrent Operating Liabilities
828 1,107 544 969 1,836 1,613 1,362 1,198 1,195 1,142 1,058
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,360 10,183 10,249 9,971 10,369 10,932 13,308 10,093 9,593 8,017 8,052
Total Preferred & Common Equity
2,229 10,065 10,126 9,852 10,249 10,820 13,260 10,016 9,520 7,940 7,976
Total Common Equity
2,229 10,065 10,126 9,852 10,249 10,820 13,260 10,016 9,520 7,940 7,976
Common Stock
1,672 10,596 10,538 10,615 10,687 10,748 10,804 10,876 10,910 10,989 11,106
Retained Earnings
1,597 1,452 1,104 1,201 1,792 2,434 4,645 1,764 1,466 109 -296
Accumulated Other Comprehensive Income / (Loss)
-1,037 -1,884 -1,513 -1,961 -2,227 -2,359 -2,186 -2,621 -2,856 -3,158 -2,834
Noncontrolling Interest
131 118 123 119 120 112 48 77 73 77 76

Quarterly Balance Sheets for Willis Towers Watson Public

This table presents Willis Towers Watson Public's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
28,773 27,623 29,090 30,237 29,622 27,168 27,681 28,064 28,478 27,439 29,637
Total Current Assets
12,817 11,834 13,433 14,642 14,029 14,313 15,105 15,461 15,605 14,621 16,085
Cash & Equivalents
1,602 1,247 1,424 1,893 1,247 1,372 1,890 1,507 1,963 1,895 1,855
Restricted Cash
8,608 8,039 9,073 9,940 9,925 9,176 9,504 10,293 10,720 9,967 10,981
Accounts Receivable
2,206 2,079 2,572 2,430 2,425 2,118 2,494 2,366 2,364 2,189 2,648
Prepaid Expenses
401 469 364 379 432 558 1,217 1,295 558 570 601
Plant, Property, & Equipment, net
725 710 720 703 709 710 661 667 696 686 671
Total Noncurrent Assets
15,231 15,079 14,937 14,892 14,884 12,145 11,915 11,936 12,177 12,132 12,881
Goodwill
10,202 10,143 10,195 10,186 10,184 8,882 8,799 8,841 8,938 8,936 9,662
Intangible Assets
2,146 2,064 2,016 1,960 1,898 1,360 1,295 1,255 1,232 1,185 1,275
Employee Benefit Assets
893 908 588 598 611 632 530 550 578 589 541
Other Noncurrent Operating Assets
1,990 1,964 2,138 2,148 2,191 1,271 1,291 1,290 1,429 1,422 1,403
Total Liabilities & Shareholders' Equity
28,773 27,623 29,090 30,237 29,622 27,168 27,681 28,064 28,478 27,439 29,637
Total Liabilities
18,896 18,138 19,497 20,669 20,207 19,598 19,664 19,850 20,298 19,629 21,578
Total Current Liabilities
11,969 11,305 12,630 13,118 12,674 12,535 12,598 13,384 13,871 13,243 13,547
Short-Term Debt
899 649 650 650 0.00 0.00 0.00 549 549 550 0.00
Accrued Expenses
- - - 1,638 1,891 - 2,211 1,499 - 1,868 1,543
Other Current Liabilities
9,385 8,788 9,876 10,830 10,783 10,033 10,387 11,336 11,596 10,825 12,004
Total Noncurrent Liabilities
6,927 6,833 6,867 7,551 7,533 7,063 7,066 6,466 6,427 6,386 8,031
Long-Term Debt
4,565 4,565 4,567 5,307 5,307 5,308 5,309 4,761 4,762 4,763 6,304
Noncurrent Employee Benefit Liabilities
452 433 563 526 505 487 615 552 550 524 630
Other Noncurrent Operating Liabilities
1,189 1,129 1,195 1,168 1,169 1,174 1,097 1,153 1,115 1,099 1,097
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
9,877 9,485 9,593 9,568 9,415 7,570 8,017 8,214 8,180 7,810 8,059
Total Preferred & Common Equity
9,799 9,410 9,520 9,489 9,337 7,492 7,940 8,133 8,100 7,735 7,977
Total Common Equity
9,799 9,410 9,520 9,489 9,337 7,492 7,940 8,133 8,100 7,735 7,977
Common Stock
10,910 10,903 10,910 10,930 10,943 10,957 10,989 11,017 11,012 11,037 11,239
Retained Earnings
1,429 1,127 1,466 1,464 1,315 -650 109 51 -206 -593 -392
Accumulated Other Comprehensive Income / (Loss)
-2,540 -2,620 -2,856 -2,905 -2,921 -2,810 -3,158 -2,935 -2,706 -2,709 -2,870
Noncontrolling Interest
78 75 73 79 78 78 77 81 80 75 82

Annual Metrics And Ratios for Willis Towers Watson Public

This table displays calculated financial ratios and metrics derived from Willis Towers Watson Public's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2023 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.71% 105.98% 3.99% 3.79% -1.68% 2.93% 10.08% -6.51% 6.96% 4.71% -2.24%
EBITDA Growth
-18.27% 98.32% 16.83% 19.37% 11.24% 0.80% 6.86% -6.05% -0.69% -59.24% 220.46%
EBIT Growth
-26.19% 9.13% 29.28% 55.74% 20.87% -1.95% 20.64% -3.17% 3.27% -75.76% 506.30%
NOPAT Growth
4.47% -4.86% 39.31% 9.48% 25.86% -24.32% 75.39% -12.26% 13.97% -146.72% 438.06%
Net Income Growth
0.00% 17.43% 35.16% 20.78% 50.07% -4.94% 4.31% -3.76% 3.91% -108.27% 1,932.95%
EPS Growth
1.69% -43.81% 37.50% 26.08% 52.18% -4.61% 30.07% -9.75% 10.80% -109.65% 1,793.75%
Operating Cash Flow Growth
-48.85% 282.38% -7.61% 49.42% -16.07% 64.11% 16.18% -60.60% 65.64% 12.42% 17.39%
Free Cash Flow Firm Growth
-330.17% -582.08% 260.06% -88.78% -122.20% 473.53% -238.25% 324.45% -139.60% 232.42% 65.30%
Invested Capital Growth
44.62% 157.02% -87.70% -42.53% 124.06% -23.39% 168.72% -58.73% 142.30% -55.21% -59.58%
Revenue Q/Q Growth
0.50% 13.74% 1.88% 3.58% -4.02% 1.39% 12.48% -5.02% 2.07% 0.00% -1.01%
EBITDA Q/Q Growth
-14.19% 18.70% 4.78% 24.90% -2.95% -5.81% -31.37% 309.05% -0.39% 0.00% -22.02%
EBIT Q/Q Growth
-20.72% 12.39% 6.25% 61.19% -5.19% -8.66% -38.73% 2,343.33% 0.73% 0.00% -25.21%
NOPAT Q/Q Growth
-17.29% 1.06% 79.97% 25.90% -4.45% -15.26% -20.79% 340.66% 7.03% 0.00% 11.42%
Net Income Q/Q Growth
-23.09% 68.46% 21.31% 22.22% 18.56% -6.25% -53.98% 406.59% 2.90% 0.00% -24.09%
EPS Q/Q Growth
0.00% 79.88% 24.78% 24.88% 19.17% -6.36% -43.75% 2,594.44% 6.87% 0.00% -22.76%
Operating Cash Flow Q/Q Growth
-21.04% 24.07% 4.23% 21.17% -9.31% 6.42% -15.71% 954.74% 12.27% 0.00% 10.73%
Free Cash Flow Firm Q/Q Growth
87.62% 15.71% 2,040.66% -89.83% 40.83% -71.16% 6.59% 872.00% 40.41% -49.95% 41.61%
Invested Capital Q/Q Growth
15.09% -5.32% -88.16% 17.31% -5.07% 264.95% 101.17% -11.31% -20.32% 12.59% -38.07%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
39.85% 38.52% 39.44% 39.82% 41.11% 40.14% 43.65% 42.87% 43.65% 44.59% 42.06%
EBITDA Margin
17.05% 16.42% 18.45% 21.21% 24.00% 23.51% 22.82% 22.93% 21.29% 8.29% 27.10%
Operating Margin
11.15% 4.41% 6.29% 9.50% 12.59% 9.97% 14.39% 13.29% 14.39% 6.31% 23.01%
EBIT Margin
12.59% 6.67% 8.29% 12.44% 15.29% 14.57% 15.97% 16.54% 15.97% 3.70% 22.80%
Profit (Net Income) Margin
9.74% 5.55% 7.22% 8.40% 12.82% 11.84% 11.22% 11.55% 11.22% -0.89% 16.62%
Tax Burden Percent
109.71% 128.07% 120.33% 84.02% 102.58% 100.89% 83.19% 81.40% 83.19% -84.62% 82.59%
Interest Burden Percent
70.54% 65.02% 72.35% 80.36% 81.72% 80.56% 84.48% 85.81% 84.48% 28.34% 88.25%
Effective Tax Rate
-9.71% -28.07% -20.33% 15.98% 18.83% 24.63% 16.81% 15.42% 16.81% 184.62% 16.28%
Return on Invested Capital (ROIC)
10.76% 4.85% 8.36% 53.06% 56.47% 35.00% 38.38% 32.70% 37.27% -16.99% 137.87%
ROIC Less NNEP Spread (ROIC-NNEP)
6.25% 4.58% 9.38% 52.66% 53.96% 30.76% 39.36% 32.30% 38.33% -24.78% 141.73%
Return on Net Nonoperating Assets (RNNOA)
5.89% 2.08% -2.59% -46.01% -45.93% -25.42% -28.01% -22.30% -26.46% 15.99% -117.80%
Return on Equity (ROE)
16.66% 6.93% 5.77% 7.05% 10.54% 9.58% 10.37% 10.40% 10.81% -1.00% 20.08%
Cash Return on Invested Capital (CROIC)
-25.72% -83.11% 164.55% 107.08% -20.10% 61.48% -53.14% 115.85% -45.87% 59.26% 222.72%
Operating Return on Assets (OROA)
2.81% 2.14% 2.17% 3.27% 3.78% 3.39% 4.48% 4.82% 4.98% 1.29% 7.74%
Return on Assets (ROA)
2.18% 1.78% 1.89% 2.21% 3.16% 2.76% 3.15% 3.37% 3.50% -0.31% 5.64%
Return on Common Equity (ROCE)
15.67% 6.73% 5.68% 6.95% 10.40% 9.47% 10.27% 10.32% 10.73% -0.99% 19.88%
Return on Equity Simple (ROE_SIMPLE)
16.73% 4.35% 5.85% 7.26% 10.47% 9.43% 11.18% 10.22% 11.18% -1.11% 0.00%
Net Operating Profit after Tax (NOPAT)
468 446 621 680 855 647 1,136 996 1,136 -531 1,870
NOPAT Margin
12.23% 5.65% 7.57% 7.98% 10.22% 7.52% 11.97% 11.24% 11.97% -5.34% 19.27%
Net Nonoperating Expense Percent (NNEP)
4.52% 0.27% -1.02% 0.40% 2.51% 4.23% -0.98% 0.41% -1.05% 7.79% -3.85%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - 7.67% 6.73% 7.67% -3.98% 13.03%
Cost of Revenue to Revenue
60.15% 61.48% 60.56% 60.18% 58.89% 59.86% 56.35% 57.13% 56.35% 55.41% 57.94%
SG&A Expenses to Revenue
18.75% 19.67% 18.70% 19.23% 19.68% 19.70% 19.14% 19.12% 19.14% 18.46% 14.50%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
28.70% 34.11% 33.15% 30.32% 28.52% 30.17% 29.25% 29.58% 29.25% 38.28% 19.05%
Earnings before Interest and Taxes (EBIT)
482 526 680 1,059 1,280 1,255 1,514 1,466 1,514 367 2,213
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
653 1,295 1,513 1,806 2,009 2,025 2,164 2,033 2,019 823 2,631
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.47 1.49 1.79 1.85 2.38 2.39 2.58 2.57 2.58 3.97 3.94
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.02 1.90 2.21 2.15 2.91 3.00 2.59 2.91 2.59 3.18 3.24
Price to Earnings (P/E)
20.74 35.75 31.92 26.29 23.35 25.97 23.32 25.53 23.32 0.00 19.60
Dividend Yield
3.59% 1.75% 1.54% 1.71% 1.37% 1.37% 1.41% 1.38% 1.41% 1.12% 1.12%
Earnings Yield
4.82% 2.80% 3.13% 3.80% 4.28% 3.85% 4.29% 3.92% 4.29% 0.00% 5.10%
Enterprise Value to Invested Capital (EV/IC)
2.07 1.37 5.92 10.01 7.74 10.95 4.50 9.85 4.50 13.22 31.07
Enterprise Value to Revenue (EV/Rev)
2.78 2.31 1.17 1.10 1.94 2.04 2.05 1.98 2.05 2.57 2.50
Enterprise Value to EBITDA (EV/EBITDA)
16.32 14.04 6.37 5.18 8.07 8.68 8.96 8.62 9.61 31.04 9.22
Enterprise Value to EBIT (EV/EBIT)
22.10 34.56 14.16 8.84 12.67 14.00 12.81 11.96 12.81 69.60 10.97
Enterprise Value to NOPAT (EV/NOPAT)
22.74 40.79 15.51 13.77 18.96 27.14 17.08 17.59 17.08 0.00 12.98
Enterprise Value to Operating Cash Flow (EV/OCF)
43.66 19.48 11.17 7.26 15.01 9.90 9.41 21.59 14.42 16.89 13.67
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.79 6.82 0.00 15.45 0.00 4.97 0.00 13.80 8.03
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.35 0.38 0.44 0.46 0.54 0.52 0.54 0.47 0.54 0.66 0.78
Long-Term Debt to Equity
0.94 0.33 0.43 0.44 0.51 0.43 0.48 0.44 0.48 0.66 0.71
Financial Leverage
0.94 0.45 -0.28 -0.87 -0.85 -0.83 -0.71 -0.69 -0.69 -0.65 -0.83
Leverage Ratio
7.65 3.88 3.06 3.20 3.33 3.47 3.29 3.09 3.09 3.22 3.56
Compound Leverage Factor
5.40 2.52 2.21 2.57 2.72 2.80 2.78 2.65 2.61 0.91 3.14
Debt to Total Capital
57.51% 27.41% 30.62% 31.40% 35.14% 34.01% 35.23% 31.87% 35.23% 39.84% 43.92%
Short-Term Debt to Total Capital
17.40% 3.60% 0.57% 1.28% 1.98% 5.86% 4.39% 1.69% 4.39% 0.00% 3.83%
Long-Term Debt to Total Capital
40.11% 23.81% 30.04% 30.12% 33.16% 28.15% 30.84% 30.18% 30.84% 39.84% 40.09%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
3.24% 1.20% 1.02% 1.00% 0.75% 0.68% 0.49% 0.52% 0.49% 0.58% 0.53%
Common Equity to Total Capital
39.25% 71.39% 68.36% 67.61% 64.11% 65.31% 64.28% 67.61% 64.28% 59.58% 55.55%
Debt to EBITDA
5.00 2.98 3.00 2.53 2.80 2.78 2.41 2.32 2.58 6.45 2.40
Net Debt to EBITDA
4.19 2.31 -5.72 -5.02 -4.12 -4.15 -2.44 -4.09 -2.62 -7.39 -2.76
Long-Term Debt to EBITDA
3.49 2.59 2.94 2.43 2.64 2.30 2.11 2.20 2.26 6.45 2.19
Debt to NOPAT
6.97 8.67 7.30 6.73 6.57 8.70 4.59 4.74 4.59 -10.01 3.37
Net Debt to NOPAT
5.84 6.72 -13.93 -13.33 -9.67 -12.99 -4.65 -8.34 -4.65 11.47 -3.89
Long-Term Debt to NOPAT
4.86 7.53 7.17 6.46 6.20 7.20 4.02 4.49 4.02 -10.01 3.08
Altman Z-Score
0.67 0.85 0.90 0.95 1.04 1.01 1.36 1.26 1.36 1.48 1.56
Noncontrolling Interest Sharing Ratio
5.92% 2.79% 1.56% 1.46% 1.30% 1.09% 0.90% 0.76% 0.76% 0.85% 0.95%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.98 1.03 1.08 1.07 1.06 1.05 1.06 1.07 1.06 1.20 1.20
Quick Ratio
0.14 0.22 0.22 0.22 0.22 0.23 0.32 0.25 0.32 0.35 0.42
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1,120 -7,636 12,223 1,372 -305 1,137 -1,572 3,529 -1,397 1,850 3,021
Operating Cash Flow to CapEx
167.12% 307.92% 1,149.33% 2,385.19% 354.43% 620.28% 1,025.37% 1,230.30% 555.79% 617.14% 775.11%
Free Cash Flow to Firm to Interest Expense
-7.88 -41.50 65.02 6.59 -1.30 4.66 -6.69 16.97 -5.95 7.04 11.62
Operating Cash Flow to Interest Expense
1.72 5.07 4.59 6.19 4.62 7.27 8.77 3.90 5.72 5.75 6.83
Operating Cash Flow Less CapEx to Interest Expense
0.69 3.42 4.19 5.93 3.32 6.10 7.91 3.59 4.69 4.82 5.95
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.22 0.32 0.26 0.26 0.25 0.23 0.28 0.29 0.31 0.35 0.34
Accounts Receivable Turnover
3.33 4.73 3.79 3.68 3.35 3.43 3.81 3.58 3.82 3.92 3.74
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
7.32 11.25 8.99 0.00 0.00 0.00 10.94 12.33 13.19 14.38 14.32
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
109.72 77.24 96.26 99.15 109.02 106.53 95.84 102.08 95.44 93.11 97.68
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
109.72 77.24 96.26 99.15 109.02 106.53 95.84 102.08 95.44 93.11 97.68
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
5,147 13,229 1,627 935 2,095 1,605 4,313 1,780 4,313 1,932 781
Invested Capital Turnover
0.88 0.86 1.10 6.65 5.52 4.66 3.20 2.91 3.11 3.18 7.16
Increase / (Decrease) in Invested Capital
1,588 8,082 -11,602 -692 1,160 -490 2,708 -2,533 2,533 -2,381 -1,151
Enterprise Value (EV)
10,654 18,179 9,630 9,357 16,222 17,569 19,393 17,528 19,393 25,543 24,268
Market Capitalization
7,736 15,015 18,129 18,274 24,376 25,864 24,600 25,764 24,600 31,551 31,463
Book Value per Share
$12.37 $73.60 $76.69 $75.82 $79.71 $83.94 $92.19 $92.54 $92.19 $78.83 $83.30
Tangible Book Value per Share
($14.55) ($34.49) ($32.38) ($30.25) ($34.40) ($19.87) ($26.06) ($22.45) ($26.06) ($21.38) ($21.96)
Total Capital
5,679 14,099 14,812 14,572 15,986 16,567 14,810 14,814 14,810 13,326 14,358
Total Debt
3,266 3,865 4,535 4,575 5,617 5,635 5,217 4,721 5,217 5,309 6,306
Total Long-Term Debt
2,278 3,357 4,450 4,389 5,301 4,664 4,567 4,471 4,567 5,309 5,756
Net Debt
2,734 2,995 -8,650 -9,062 -8,274 -8,407 -5,280 -8,313 -5,280 -6,085 -7,271
Capital Expenditures (CapEx)
146 303 75 54 305 286 201 66 242 245 229
Debt-free, Cash-free Net Working Capital (DFCFNWC)
158 60 -11,994 -12,332 -12,608 -12,102 -9,044 -11,728 -9,044 -8,887 -10,157
Debt-free Net Working Capital (DFNWC)
690 930 1,191 1,305 1,283 1,940 1,453 1,306 1,453 2,507 3,420
Net Working Capital (NWC)
-298 422 1,106 1,119 967 969 803 1,056 803 2,507 2,870
Net Nonoperating Expense (NNE)
95 7.68 29 -35 -218 -373 72 -28 72 -443 257
Net Nonoperating Obligations (NNO)
2,734 2,995 -8,650 -9,062 -8,274 -9,327 -5,280 -8,313 -5,280 -6,085 -7,271
Total Depreciation and Amortization (D&A)
171 769 833 747 729 770 650 567 505 456 418
Debt-free, Cash-free Net Working Capital to Revenue
4.13% 0.76% -146.23% -144.86% -150.63% -140.48% -95.37% -132.28% -95.37% -89.50% -104.63%
Debt-free Net Working Capital to Revenue
18.02% 11.79% 14.52% 15.33% 15.33% 22.52% 15.32% 14.73% 15.32% 25.25% 35.23%
Net Working Capital to Revenue
-7.78% 5.35% 13.48% 13.14% 11.55% 11.25% 8.47% 11.91% 8.47% 25.25% 29.56%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$5.49 $3.07 $0.00 $5.29 $8.05 $7.68 $0.00 $0.00 $0.00 ($0.96) $16.34
Adjusted Weighted Average Basic Shares Outstanding
138.17M 135.53M 0.00 129.10M 128.72M 128.97M 0.00 0.00 0.00 99.69M 94.55M
Adjusted Diluted Earnings per Share
$5.41 $3.04 $0.00 $5.27 $8.02 $7.65 $0.00 $0.00 $0.00 ($0.96) $16.26
Adjusted Weighted Average Diluted Shares Outstanding
138.17M 135.53M 0.00 129.10M 128.72M 128.97M 0.00 0.00 0.00 99.69M 94.55M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
138.17M 135.53M 0.00 129.10M 128.72M 128.97M 0.00 0.00 0.00 99.69M 94.55M
Normalized Net Operating Profit after Tax (NOPAT)
446 503 454 680 855 666 1,192 1,149 1,192 1,211 1,870
Normalized NOPAT Margin
11.65% 6.37% 5.53% 7.98% 10.22% 7.73% 12.57% 12.95% 12.57% 12.20% 19.27%
Pre Tax Income Margin
8.88% 4.34% 6.00% 10.00% 12.50% 11.74% 13.49% 14.19% 13.49% 1.05% 20.12%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
3.39 2.86 3.62 5.09 5.47 5.14 6.44 7.05 6.44 1.40 8.51
NOPAT to Interest Expense
3.30 2.42 3.30 3.27 3.66 2.65 4.83 4.79 4.83 -2.02 7.19
EBIT Less CapEx to Interest Expense
2.37 1.21 3.22 4.83 4.17 3.97 5.59 6.73 5.41 0.46 7.63
NOPAT Less CapEx to Interest Expense
2.27 0.78 2.90 3.01 2.35 1.48 3.98 4.47 3.80 -2.95 6.31
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
79.89% 50.23% 55.41% 46.43% 35.79% 36.67% 38.53% 37.11% 39.00% -417.05% 22.75%
Augmented Payout Ratio
101.88% 140.64% 145.27% 130.63% 49.77% 36.67% 191.45% 381.84% 132.99% -1,440.91% 125.05%

Quarterly Metrics And Ratios for Willis Towers Watson Public

This table displays calculated financial ratios and metrics derived from Willis Towers Watson Public's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 94,545,903.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 94,545,903.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 3.14
Growth Metrics
- - - - - - - - - - -
Revenue Growth
10.91% 7.05% 4.32% 4.91% 5.68% 4.15% -5.04% -0.18% -0.04% -3.26% 8.50%
EBITDA Growth
-6.22% -0.86% -3.63% 13.50% -622.48% 101.96% 10.59% 37.22% 130.71% -39.82% 18.51%
EBIT Growth
-5.86% 1.39% -1.29% 33.33% -957.33% 118.70% 20.26% 60.43% 123.54% -42.34% 23.10%
NOPAT Growth
-12.02% 12.81% -2.12% 57.74% -497.89% 1.43% 51.17% 119.39% 162.56% 20.72% 7.45%
Net Income Growth
-27.60% 5.06% -5.83% 47.92% -1,302.88% 100.32% 23.20% 133.80% 118.30% -41.03% 26.78%
EPS Growth
-25.00% 12.17% -2.66% 54.55% -1,374.42% 108.31% 27.32% 144.12% 118.92% -38.97% 33.05%
Operating Cash Flow Growth
119.55% 39.20% -82.09% 37.50% 22.65% 14.75% -245.83% -11.30% 40.66% 28.71% 71.43%
Free Cash Flow Firm Growth
-1,227.36% -160.23% -484.02% 147.20% 196.62% 262.40% 220.33% 78.11% -74.99% -35.83% -75.66%
Invested Capital Growth
169.71% 142.30% 138.19% -30.81% -68.30% -55.21% -53.30% -77.24% -26.52% -59.58% -11.43%
Revenue Q/Q Growth
0.32% 34.53% 0.00% -3.25% 1.06% 32.59% -26.75% 1.71% 1.19% 28.32% -17.85%
EBITDA Q/Q Growth
11.58% 165.13% 0.00% -16.94% -613.60% 202.48% -74.70% 2.77% 15.53% 100.72% -50.27%
EBIT Q/Q Growth
27.12% 256.44% 0.00% -22.88% -917.37% 190.93% -79.02% 2.45% 20.69% 122.64% -55.28%
NOPAT Q/Q Growth
18.63% 387.32% 0.00% -20.17% -399.23% 224.23% -49.06% 15.73% -14.57% 139.86% -54.69%
Net Income Q/Q Growth
44.79% 348.20% 0.00% -26.80% -1,277.46% 174.64% -80.85% 38.91% -7.83% 140.52% -58.83%
EPS Q/Q Growth
46.59% 357.36% 0.00% -25.68% -1,308.82% 174.76% -81.04% 42.49% -6.33% 141.16% -58.67%
Operating Cash Flow Q/Q Growth
32.77% 32.82% 0.00% 1,595.83% 18.43% 24.27% -105.84% 1,131.43% 87.81% 13.72% -101.30%
Free Cash Flow Firm Q/Q Growth
12.29% 42.64% 0.00% 191.79% 79.57% -3.60% -24.28% 35.86% -74.78% 147.40% -71.28%
Invested Capital Q/Q Growth
5.50% -20.32% 0.00% -3.85% -51.66% 12.59% -10.77% -53.13% 56.06% -38.07% 95.52%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
37.26% 54.53% 42.67% 38.32% 39.01% 54.96% 40.44% 35.91% 38.24% 50.99% 40.55%
EBITDA Margin
16.02% 31.57% 18.15% 15.59% -79.20% 61.22% 21.14% 21.36% 24.39% 38.15% 23.09%
Operating Margin
7.34% 26.73% 11.96% 9.36% -33.46% 29.69% 19.43% 16.28% 18.27% 34.60% 18.57%
EBIT Margin
10.39% 27.52% 13.07% 10.42% -84.27% 57.79% 16.55% 16.67% 19.89% 34.50% 18.78%
Profit (Net Income) Margin
6.42% 21.38% 8.29% 6.27% -73.05% 41.12% 10.75% 14.68% 13.37% 25.07% 12.56%
Tax Burden Percent
84.76% 84.30% 80.17% 84.52% 83.85% 73.93% 78.88% 106.07% 78.46% 77.72% 80.59%
Interest Burden Percent
72.89% 92.14% 79.09% 71.19% 103.37% 96.24% 82.34% 83.02% 85.71% 93.48% 83.00%
Effective Tax Rate
15.24% 15.70% 19.83% 15.48% 0.00% 26.07% 21.45% -6.71% 19.74% 20.80% 18.62%
Return on Invested Capital (ROIC)
15.58% 70.15% 0.00% 0.00% 0.00% 69.80% 55.31% 78.18% 96.60% 196.14% 92.03%
ROIC Less NNEP Spread (ROIC-NNEP)
15.51% 70.65% 0.00% 0.00% 0.00% 59.56% 56.93% 79.09% 97.08% 197.16% 92.98%
Return on Net Nonoperating Assets (RNNOA)
-9.58% -48.78% 0.00% 0.00% 0.00% -38.44% -39.59% -59.50% -78.29% -163.88% -74.41%
Return on Equity (ROE)
6.00% 21.37% 0.00% 0.00% 0.00% 31.36% 15.72% 18.67% 18.32% 32.26% 17.63%
Cash Return on Invested Capital (CROIC)
-63.21% -45.87% -81.72% 36.42% 103.72% 59.26% 65.00% 146.40% 143.34% 222.72% 128.47%
Operating Return on Assets (OROA)
3.29% 8.58% 0.00% 0.00% 0.00% 20.22% 5.57% 5.63% 7.14% 11.71% 6.44%
Return on Assets (ROA)
2.03% 6.66% 0.00% 0.00% 0.00% 14.39% 3.62% 4.96% 4.80% 8.51% 4.31%
Return on Common Equity (ROCE)
5.96% 21.21% 0.00% 0.00% 0.00% 31.09% 15.58% 18.51% 18.13% 31.95% 17.45%
Return on Equity Simple (ROE_SIMPLE)
10.99% 0.00% 0.00% 0.00% 0.00% 0.00% -0.53% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
135 657 224 179 -536 666 339 393 335 805 365
NOPAT Margin
6.22% 22.54% 9.59% 7.91% -23.43% 21.95% 15.26% 17.37% 14.66% 27.41% 15.12%
Net Nonoperating Expense Percent (NNEP)
0.07% -0.50% -0.42% -0.70% -22.89% 10.24% -1.62% -0.92% -0.48% -1.03% -0.95%
Return On Investment Capital (ROIC_SIMPLE)
- 4.43% - - - 5.00% 2.51% 2.91% 2.56% 5.60% 2.54%
Cost of Revenue to Revenue
62.74% 45.47% 57.33% 61.68% 60.99% 45.04% 59.56% 64.09% 61.76% 49.01% 59.45%
SG&A Expenses to Revenue
18.28% 18.29% 19.52% 19.38% 18.30% 17.07% 16.42% 14.86% 15.38% 12.09% 15.96%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
29.92% 27.80% 30.71% 28.96% 72.48% 25.27% 21.01% 19.64% 19.97% 16.38% 21.97%
Earnings before Interest and Taxes (EBIT)
225 802 306 236 -1,929 1,754 368 377 455 1,013 453
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
347 920 425 353 -1,813 1,858 470 483 558 1,120 557
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.30 2.58 2.98 2.87 3.99 3.97 4.14 3.75 4.36 3.94 3.45
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.33 2.59 0.00 0.00 0.00 3.18 3.43 3.10 3.44 3.24 2.78
Price to Earnings (P/E)
21.17 23.32 0.00 0.00 0.00 0.00 0.00 221.82 15.93 19.60 16.49
Dividend Yield
1.62% 1.41% 1.24% 1.31% 1.18% 1.12% 1.05% 1.17% 1.05% 1.12% 1.28%
Earnings Yield
4.72% 4.29% 0.00% 0.00% 0.00% 0.00% 0.00% 0.45% 6.28% 5.10% 6.07%
Enterprise Value to Invested Capital (EV/IC)
3.26 4.50 6.10 5.92 14.42 13.22 15.82 28.59 21.59 31.07 13.78
Enterprise Value to Revenue (EV/Rev)
1.90 2.05 0.00 0.00 0.00 2.57 2.78 2.36 2.78 2.50 2.13
Enterprise Value to EBITDA (EV/EBITDA)
8.69 9.61 0.00 0.00 0.00 31.04 31.43 23.12 8.07 9.22 7.74
Enterprise Value to EBIT (EV/EBIT)
11.72 12.81 0.00 0.00 0.00 69.60 63.59 40.45 9.20 10.97 9.15
Enterprise Value to NOPAT (EV/NOPAT)
16.61 17.08 0.00 0.00 0.00 0.00 0.00 51.56 16.22 12.98 11.12
Enterprise Value to Operating Cash Flow (EV/OCF)
14.71 14.42 0.00 0.00 0.00 16.89 18.78 16.42 16.98 13.67 11.69
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 13.29 6.69 13.80 15.50 7.24 12.76 8.03 10.07
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.55 0.54 0.62 0.56 0.70 0.66 0.65 0.65 0.68 0.78 0.78
Long-Term Debt to Equity
0.48 0.48 0.55 0.56 0.70 0.66 0.58 0.58 0.61 0.71 0.78
Financial Leverage
-0.62 -0.69 -0.73 -0.55 -0.58 -0.65 -0.70 -0.75 -0.81 -0.83 -0.80
Leverage Ratio
3.02 3.09 3.15 3.03 3.21 3.22 3.28 3.30 3.55 3.56 3.55
Compound Leverage Factor
2.20 2.85 2.49 2.15 3.32 3.10 2.70 2.74 3.04 3.33 2.94
Debt to Total Capital
35.47% 35.23% 38.37% 36.05% 41.22% 39.84% 39.26% 39.37% 40.49% 43.92% 43.89%
Short-Term Debt to Total Capital
4.42% 4.39% 4.19% 0.00% 0.00% 0.00% 4.06% 4.07% 4.19% 3.83% 0.00%
Long-Term Debt to Total Capital
31.06% 30.84% 34.18% 36.05% 41.22% 39.84% 35.20% 35.30% 36.30% 40.09% 43.89%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.51% 0.49% 0.51% 0.53% 0.61% 0.58% 0.60% 0.59% 0.57% 0.53% 0.57%
Common Equity to Total Capital
64.02% 64.28% 61.12% 63.42% 58.18% 59.58% 60.14% 60.04% 58.94% 55.55% 55.54%
Debt to EBITDA
2.57 2.58 0.00 0.00 0.00 6.45 6.12 5.32 1.57 2.40 2.32
Net Debt to EBITDA
-2.01 -2.62 0.00 0.00 0.00 -7.39 -7.48 -7.38 -1.94 -2.76 -2.40
Long-Term Debt to EBITDA
2.25 2.26 0.00 0.00 0.00 6.45 5.49 4.77 1.41 2.19 2.32
Debt to NOPAT
4.91 4.59 0.00 0.00 0.00 -10.01 -25.56 11.86 3.17 3.37 3.33
Net Debt to NOPAT
-3.84 -4.65 0.00 0.00 0.00 11.47 31.24 -16.46 -3.90 -3.89 -3.45
Long-Term Debt to NOPAT
4.30 4.02 0.00 0.00 0.00 -10.01 -22.92 10.63 2.84 3.08 3.33
Altman Z-Score
1.16 1.28 0.98 0.94 0.73 1.64 1.50 1.35 1.47 1.42 1.23
Noncontrolling Interest Sharing Ratio
0.77% 0.76% 0.81% 0.81% 0.90% 0.85% 0.90% 0.90% 0.99% 0.95% 1.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.05 1.06 1.12 1.11 1.14 1.20 1.16 1.13 1.10 1.20 1.19
Quick Ratio
0.29 0.32 0.33 0.29 0.28 0.35 0.29 0.31 0.31 0.42 0.33
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-3,271 -1,876 -1,918 1,760 3,161 3,047 2,307 3,135 790 1,956 562
Operating Cash Flow to CapEx
1,572.00% 296.59% 88.89% 1,403.45% 1,785.19% 369.75% -68.63% 622.41% 1,189.47% 1,223.81% -18.18%
Free Cash Flow to Firm to Interest Expense
-53.63 -29.78 -29.96 25.89 48.63 46.17 35.50 48.98 12.16 29.63 7.29
Operating Cash Flow to Interest Expense
6.44 8.29 0.38 5.99 7.42 9.08 -0.54 5.64 10.43 11.68 -0.13
Operating Cash Flow Less CapEx to Interest Expense
6.03 5.49 -0.05 5.56 7.00 6.62 -1.32 4.73 9.55 10.73 -0.84
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.32 0.31 0.00 0.00 0.00 0.35 0.34 0.34 0.36 0.34 0.34
Accounts Receivable Turnover
4.69 3.82 0.00 0.00 0.00 3.92 4.09 4.10 4.55 3.74 3.95
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
13.17 13.19 0.00 0.00 0.00 14.38 14.32 13.96 14.05 14.32 14.79
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
77.84 95.44 0.00 0.00 0.00 93.11 89.20 89.11 80.15 97.68 92.46
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
77.84 95.44 0.00 0.00 0.00 93.11 89.20 89.11 80.15 97.68 92.46
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
5,413 4,313 3,692 3,550 1,716 1,932 1,724 808 1,261 781 1,527
Invested Capital Turnover
2.50 3.11 0.00 0.00 0.00 3.18 3.62 4.50 6.59 7.16 6.09
Increase / (Decrease) in Invested Capital
3,406 2,533 2,142 -1,581 -3,697 -2,381 -1,968 -2,742 -455 -1,151 -197
Enterprise Value (EV)
17,622 19,393 22,505 21,013 24,749 25,543 27,282 23,097 27,224 24,268 21,034
Market Capitalization
21,619 24,600 28,302 26,800 29,911 31,551 33,691 30,389 33,698 31,463 27,484
Book Value per Share
$89.77 $92.19 $92.81 $91.33 $73.77 $78.83 $81.58 $81.69 $79.29 $83.30 $84.37
Tangible Book Value per Share
($26.68) ($26.06) ($25.99) ($26.85) ($27.08) ($21.38) ($19.69) ($20.88) ($24.46) ($21.96) ($31.31)
Total Capital
14,699 14,810 15,525 14,722 12,878 13,326 13,524 13,491 13,123 14,358 14,363
Total Debt
5,214 5,217 5,957 5,307 5,308 5,309 5,310 5,311 5,313 6,306 6,304
Total Long-Term Debt
4,565 4,567 5,307 5,307 5,308 5,309 4,761 4,762 4,763 5,756 6,304
Net Debt
-4,072 -5,280 -5,876 -5,865 -5,240 -6,085 -6,490 -7,372 -6,549 -7,271 -6,532
Capital Expenditures (CapEx)
25 176 27 29 27 162 51 58 57 63 55
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-8,108 -9,044 -9,659 -9,817 -8,770 -8,887 -9,174 -10,400 -9,934 -10,157 -10,298
Debt-free Net Working Capital (DFNWC)
1,178 1,453 2,174 1,355 1,778 2,507 2,626 2,283 1,928 3,420 2,538
Net Working Capital (NWC)
529 803 1,524 1,355 1,778 2,507 2,077 1,734 1,378 2,870 2,538
Net Nonoperating Expense (NNE)
-4.24 34 30 37 1,136 -582 100 61 29 69 62
Net Nonoperating Obligations (NNO)
-4,072 -5,280 -5,876 -5,865 -5,854 -6,085 -6,490 -7,372 -6,549 -7,271 -6,532
Total Depreciation and Amortization (D&A)
122 118 119 117 116 104 102 106 103 107 104
Debt-free, Cash-free Net Working Capital to Revenue
-87.27% -95.37% 0.00% 0.00% 0.00% -89.50% -93.50% -106.04% -101.30% -104.63% -104.05%
Debt-free Net Working Capital to Revenue
12.68% 15.32% 0.00% 0.00% 0.00% 25.25% 26.76% 23.28% 19.66% 35.23% 25.64%
Net Working Capital to Revenue
5.69% 8.47% 0.00% 0.00% 0.00% 25.25% 21.17% 17.68% 14.05% 29.56% 25.64%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.30 $5.94 $1.84 $1.37 ($16.44) $12.27 $2.34 $3.34 $3.12 $7.54 $3.12
Adjusted Weighted Average Basic Shares Outstanding
103.26M 0.00 102.24M 101.56M 100.73M 99.69M 99.15M 97.55M 95.75M 94.55M 94.45M
Adjusted Diluted Earnings per Share
$1.29 $5.90 $1.83 $1.36 ($16.44) $12.29 $2.33 $3.32 $3.11 $7.50 $3.10
Adjusted Weighted Average Diluted Shares Outstanding
103.26M 0.00 102.24M 101.56M 100.73M 99.69M 99.15M 97.55M 95.75M 94.55M 94.45M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
103.26M 0.00 102.24M 101.56M 100.73M 99.69M 99.15M 97.55M 95.75M 94.55M 94.45M
Normalized Net Operating Profit after Tax (NOPAT)
149 689 239 182 199 690 339 258 335 805 365
Normalized NOPAT Margin
6.89% 23.64% 10.20% 8.02% 8.69% 22.73% 15.26% 11.39% 14.66% 27.41% 15.12%
Pre Tax Income Margin
7.57% 25.36% 10.34% 7.42% -87.11% 55.62% 13.63% 13.84% 17.05% 32.25% 15.59%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
3.69 12.73 4.78 3.47 -29.68 26.58 5.66 5.89 7.00 15.35 5.88
NOPAT to Interest Expense
2.21 10.42 3.51 2.64 -8.25 10.09 5.22 6.14 5.16 12.19 4.74
EBIT Less CapEx to Interest Expense
3.28 9.94 4.36 3.04 -30.09 24.12 4.88 4.98 6.12 14.39 5.17
NOPAT Less CapEx to Interest Expense
1.80 7.63 3.09 2.21 -8.66 7.64 4.44 5.23 4.28 11.24 4.02
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
38.97% 39.00% 0.00% 0.00% 0.00% -417.05% -855.81% 251.02% 17.41% 22.75% 21.88%
Augmented Payout Ratio
159.28% 132.99% 0.00% 0.00% 0.00% -1,440.91% -3,181.40% 1,135.37% 97.18% 125.05% 126.24%

Financials Breakdown Chart

Key Financial Trends

Here is a succinct, investor-focused read on Willis Towers Watson PLC (WTW) using the last four years of quarterly results provided. The emphasis is on trends in revenue, profitability, cash flow, and balance-sheet health, with an eye toward how these trajectories may affect investors going forward.

  • In Q4 2025, net income attributable to common shareholders rose to about $735 million, with diluted earnings per share of $7.50, marking a notably strong quarterly profit relative to recent periods.
  • Operating income in Q4 2025 reached roughly $1.02 billion, and gross margins remained robust (gross profit around $1.50B on $2.94B revenue), signaling solid core profitability for the quarter.
  • Cash flow from continuing operating activities improved meaningfully in 2025, with Q4 2025 net cash from continuing operating activities around $771 million, after weakness earlier in the year, indicating a strengthening ability to convert profits into cash.
  • Selling, General & Administrative expenses as a percentage of revenue declined in Q4 2025 versus the prior year’s level, reflecting better cost control and a leaner expense base as revenue evolved.
  • Dividend discipline appears consistent, with quarterly cash dividends per share staying at a steady level (about $0.92 per share in the recent quarters), providing a reliable income signal for equity investors.
  • The balance sheet shows total assets in the mid-to-high $20s billions and total equity near $7.7–8.0 billion across mid-2025 data, indicating a solid capital base and a manageable leverage profile (long-term debt around $4.7B in mid-2025).
  • As of mid-2025, there is a notably large restricted cash component on the balance sheet (around $9.9B in some quarters), which is a liquidity nuance rather than cash on hand, and should be considered when estimating true near-term liquidity.
  • Revenue declined modestly in Q4 2025 versus Q4 2024 (approximately $2.94B vs $3.03B), suggesting some seasonality or mix effects rather than a clear, multi-quarter downtrend in topline growth.
  • Q4 2025 invested cash outflows were notable (divestitures and other investing activities), contributing to negative net cash from investing activities in that period. This reflects portfolio actions that may be one-off or strategic rather than ongoing cash drains.
  • Short-term and long-term debt levels remained a meaningful portion of liabilities (long-term debt around $4.7B in mid-2025), which could pressurize future interest and debt-servicing costs if rates or conditions change.

Bottom line for retail investors: Willis Towers Watson has demonstrated meaningful quarterly profitability in late 2025, with improving cash flow from operations and a stable, albeit leveraged, balance sheet. The company’s cash generation shows a positive trajectory after a softer start to 2025, and its dividend remains a steady feature. However, some 2025 cash-out actions in investing (e.g., divestitures) and a substantial restricted cash balance are important nuances to track in the near term. If the firm sustains improved operating cash flow and controlled SG&A as a share of revenue, the company could sustain attractive profitability alongside its ongoing capital allocation strategies.

05/12/26 12:46 PM ETAI Generated. May Contain Errors.

Willis Towers Watson Public Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Willis Towers Watson Public's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Willis Towers Watson Public's net income appears to be on an upward trend, with a most recent value of $1.61 billion in 2025, rising from $373 million in 2015. The previous period was -$88 million in 2024. See where experts think Willis Towers Watson Public is headed by visiting Willis Towers Watson Public's forecast page.

Willis Towers Watson Public's total operating income in 2025 was $2.23 billion, based on the following breakdown:
  • Total Gross Profit: $4.08 billion
  • Total Operating Expenses: $1.85 billion

Over the last 10 years, Willis Towers Watson Public's total revenue changed from $3.83 billion in 2015 to $9.71 billion in 2025, a change of 153.5%.

Willis Towers Watson Public's total liabilities were at $21.48 billion at the end of 2025, a 9.2% increase from 2024, and a 30.8% increase since 2015.

In the past 10 years, Willis Towers Watson Public's cash and equivalents has ranged from $532 million in 2015 to $4.49 billion in 2021, and is currently $3.13 billion as of their latest financial filing in 2025.

Over the last 10 years, Willis Towers Watson Public's book value per share changed from 12.37 in 2015 to 83.30 in 2025, a change of 573.5%.



Financial statements for NASDAQ:WTW last updated on 5/3/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners