EXHIBIT 99.1

WTW Reports Second Quarter 2025 Earnings

LONDON, July 31, 2025 (GLOBE NEWSWIRE) -- WTW (NASDAQ: WTW) (the “Company”), a leading global advisory, broking and solutions company, today announced financial results for the second quarter ended June 30, 2025.

“Our strong second quarter results demonstrate the meaningful progress we’ve made towards advancing our strategy, helping deliver solid topline results, along with margin and earnings growth,” said Carl Hess, WTW’s Chief Executive Officer. “I’m pleased with how our businesses continued to prove their value and resilience this quarter, providing our clients with critical solutions to help manage people, risk and capital amidst economic uncertainty. Building on our strong first-half performance and continued momentum, we enter the second half of 2025 on track to deliver on our financial framework, including mid-single digit organic revenue growth, operating margin expansion, adjusted earnings per share growth, and free-cash-flow margin expansion. I’d like to thank our colleagues for their consistent execution and dedication to delivering for our clients.”

Consolidated Results

As reported, USD millions, except %

Key MetricsQ2-25Q2-242Y/Y Change
Revenue1$2,261$2,265Reported (0)% | CC (1)% | Organic 5%
Income from Operations$368$21274%
Operating Margin %16.3%9.4%690 bps
Adjusted Operating Income$419$3859%
Adjusted Operating Margin %18.5%17.0%150 bps
Net Income$332$142134%
Adjusted Net Income$285$24715%
Diluted EPS$3.32$1.36144%
Adjusted Diluted EPS$2.86$2.3920%


1 The revenue amounts included in this release are presented on a U.S. GAAP basis except where stated otherwise. The segment discussion is on an organic basis.
  
2 Refer to "WTW Non-GAAP Measures" below and the Q2-25 Supplemental Slides for recast of historical Non-GAAP measures.
  

Revenue was $2.26 billion for the second quarter of 2025, which was flat compared to $2.27 billion for the same period in the prior year due to the sale of TRANZACT. Excluding the impact of foreign currency, revenue decreased 1%. On an organic basis, revenue increased 5%. See Supplemental Segment Information for additional detail on book-of-business settlements and interest income included in revenue.

Net Income for the second quarter of 2025 was $332 million compared to Net Income of $142 million in the prior-year second quarter. Adjusted EBITDA for the second quarter was $470 million, or 20.8% of revenue, an increase of 6%, compared to Adjusted EBITDA of $445 million, or 19.6% of revenue, in the prior-year second quarter. The U.S. GAAP tax rate for the second quarter was (6.8)%, and the adjusted income tax rate for the second quarter used in calculating adjusted diluted earnings per share was 18.0%.

Cash Flow and Capital Allocation

Cash flows from operating activities were $326 million for the six months ended June 30, 2025, compared to cash flows from operating activities of $431 million for the same prior-year period. Free cash flow for the six months ended June 30, 2025 and 2024 was $217 million and $305 million, respectively, a decrease of $88 million. The decline was primarily due to increased compensation and cash tax payments as well as the absence of cash inflows from TRANZACT following its sale on December 31, 2024, partly offset by lower Transformation program spending and operational improvements. During the quarter ended June 30, 2025, the Company repurchased 1,614,427 of its outstanding shares for $500 million.

Second Quarter 2025 Segment Highlights

Health, Wealth & Career ("HWC")

As reported, USD millions, except %

Health, Wealth & CareerQ2-25Q2-24Y/Y Change
Total Revenue$1,180$1,260Reported (6)% | CC (8)% | Organic 4%
Operating Income$280$2761%
Operating Margin %23.8%21.9%190 bps


The HWC segment had revenue of $1.18 billion in the second quarter of 2025, a decrease of 6% (8% decrease constant currency and organic growth of 4%) from $1.26 billion in the prior year due to the sale of TRANZACT. Health delivered organic revenue growth driven by double-digit increases outside North America and solid performance in North America. Wealth generated organic revenue growth from higher levels of Retirement work globally alongside growth in our Investments business from new business wins and product launches. Career had modest revenue growth as healthy demand for advisory project work outside North America was offset by North America client postponement decisions made earlier in the year. Benefits Delivery & Outsourcing revenue was materially flat, as increased project and core administration work within Europe was tempered by lower commission revenue in the Individual Marketplace business compared to the prior year.

Operating margins in the HWC segment increased 190 basis points from the prior-year second quarter to 23.8%, primarily due to the sale of TRANZACT. Excluding TRANZACT operating margins increased 20 basis points. Please refer to the Supplemental Slides for TRANZACT's standalone historical financial results.

Risk & Broking ("R&B")

As reported, USD millions, except %

Risk & BrokingQ2-25Q2-24Y/Y Change
Total Revenue$1,047$979Reported 7% | CC 6% | Organic 6%
Operating Income$222$20210%
Operating Margin %21.2%20.6%60 bps


The R&B segment had revenue of $1.05 billion in the second quarter of 2025, an increase of 7% (6% increase constant currency and organic) from $979 million in the prior year. Corporate Risk & Broking (CRB) had organic revenue growth driven by higher levels of new business activity and strong client retention globally. Insurance Consulting and Technology (ICT) revenue was flat for the quarter as clients managed spend more cautiously amid ongoing economic uncertainty.

Operating margins in the R&B segment increased 60 basis points from the prior-year second quarter to 21.2%, due primarily to operating leverage driven by strong organic revenue growth and savings from the Transformation program which were partially offset by headwinds from decreased interest income and foreign currency fluctuations.

Select 2025 Financial Considerations

Changes to Non-GAAP financial measures:

Business mix:

Free cash flow:

Capital allocation:

Foreign exchange:

Adjusted operating margin outlook:

The 2025 Financial Considerations above include Non-GAAP financial measures. We do not reconcile forward-looking Non-GAAP measures for reasons explained under "WTW Non-GAAP Measures" below.

Conference Call

The Company will host a conference call to discuss the financial results for the second quarter 2025. It will be held on Thursday, July 31, 2025, beginning at 9:00 a.m. Eastern Time. A live, listen-only webcast of the conference call will be available on WTW’s website. Analysts and institutional investors may participate in the conference call’s question-and-answer session by registering in advance here. An online replay will be available at investors.wtwco.com shortly after the call concludes.

About WTW

At WTW (NASDAQ: WTW), we provide data-driven, insight-led solutions in the areas of people, risk and capital. Leveraging the global view and local expertise of our colleagues serving 140 countries and markets, we help organizations sharpen their strategy, enhance organizational resilience, motivate their workforce and maximize performance. Working shoulder to shoulder with our clients, we uncover opportunities for sustainable success—and provide perspective that moves you. Learn more at www.wtwco.com.

WTW Non-GAAP Measures

In order to assist readers of our consolidated financial statements in understanding the core operating results that WTW’s management uses to evaluate the business and for financial planning, we present the following non-GAAP measures: (1) Constant Currency Change, (2) Organic Change, (3) Adjusted Operating Income/Margin, (4) Adjusted EBITDA/Margin, (5) Adjusted Net Income, (6) Adjusted Diluted Earnings Per Share, (7) Adjusted Income Before Taxes, (8) Adjusted Income Taxes/Tax Rate, (9) Free Cash Flow and (10) Free Cash Flow Margin.

We believe that those measures are relevant and provide pertinent information widely used by analysts, investors and other interested parties in our industry to provide a baseline for evaluating and comparing our operating performance, and in the case of free cash flow, our liquidity results.

Within the measures referred to as ‘adjusted’, we adjust 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. Some of these items may not be applicable for the current quarter, however they may be part of our full-year results. Additionally, we have historically adjusted for certain items which are not described below, but for which we may adjust in a future period when applicable. Items applicable to the quarter or full year results, or the comparable periods, include the following:

We evaluate our revenue on an as reported (U.S. GAAP), constant currency and organic basis. We believe presenting constant currency and organic information provides valuable supplemental information regarding our comparable results, consistent with how we evaluate our performance internally.

We consider Constant Currency Change, Organic Change, Adjusted Operating Income/Margin, Adjusted EBITDA/Margin, Adjusted Net Income, Adjusted Diluted Earnings Per Share, Adjusted Income Before Taxes, Adjusted Income Taxes/Tax Rate and Free Cash Flow to be important financial measures, which are used to internally evaluate and assess our core operations and to benchmark our operating and liquidity results against our competitors. These non-GAAP measures are important in illustrating what our comparable operating and liquidity results would have been had we not incurred transaction-related and non-recurring items. Reconciliations of these measures are included in the accompanying tables with the following exception: The Company does not reconcile its forward-looking non-GAAP financial measures to the corresponding U.S. GAAP measures, due to variability and difficulty in making accurate forecasts and projections and/or certain information not being ascertainable or accessible; and because not all of the information, such as foreign currency impacts necessary for a quantitative reconciliation of these forward-looking non-GAAP financial measures to the most directly comparable U.S. GAAP financial measure, is available to the Company without unreasonable efforts. For the same reasons, the Company is unable to address the probable significance of the unavailable information. The Company provides non-GAAP financial measures that it believes will be achieved, however it cannot accurately predict all of the components of the adjusted calculations and the U.S. GAAP measures may be materially different than the non-GAAP measures.

Our non-GAAP measures and their accompanying definitions are presented as follows:

Constant Currency Change – Represents the year-over-year change in revenue 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 revenue, translated at the current year monthly average exchange rates, to the current year as reported revenue, for the same period. We believe constant currency measures provide useful information to investors because they provide transparency to performance by excluding the effects that foreign currency exchange rate fluctuations have on period-over-period comparability given volatility in foreign currency exchange markets.

Organic Change – Excludes the impact of fluctuations in foreign currency exchange rates, as described above and the period-over-period impact of acquisitions and divestitures on current-year revenue. 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 included these transaction-related items, since the nature, size and number of these transaction-related items can vary from period to period.

Adjusted Operating Income/Margin – Income from operations adjusted for amortization, restructuring costs, transaction and transformation and non-recurring items that, in management’s judgment, significantly affect the period-over-period assessment of operating results. Adjusted operating income margin is calculated by dividing adjusted operating income by revenue. We consider adjusted operating income/margin to be important financial measures, which are used internally to evaluate and assess our core operations and to benchmark our operating results against our competitors.

Adjusted EBITDA/Margin – Net Income adjusted for provision for income taxes, interest expense, depreciation and amortization, restructuring costs, transaction and transformation, gains and losses on disposals of operations, net periodic pension and postretirement benefits, and non-recurring items that, in management’s judgment, significantly affect the period-over-period assessment of operating results. Adjusted EBITDA Margin is calculated by dividing adjusted EBITDA by revenue. We consider adjusted EBITDA/margin to be important financial measures, which are used internally to evaluate and assess our core operations, to benchmark our operating results against our competitors and to evaluate and measure our performance-based compensation plans.

Adjusted Net Income – Net Income Attributable to WTW adjusted for amortization, restructuring costs, transaction and transformation, gains and losses on disposals of operations, net periodic pension and postretirement benefits, and non-recurring items that, in management’s judgment, significantly affect the period-over-period assessment of operating results and the related tax effect of those adjustments and the tax effects of internal reorganizations. This measure is used solely for the purpose of calculating adjusted diluted earnings per share.

Adjusted Diluted Earnings Per Share – Adjusted Net Income divided by the weighted-average number of ordinary shares, diluted. Adjusted diluted earnings per share is used to internally evaluate and assess our core operations and to benchmark our operating results against our competitors.

Adjusted Income Before Taxes – Income from operations before income taxes and interest in earnings of associates adjusted for amortization, restructuring costs, transaction and transformation, gains and losses on disposals of operations, net periodic pension and postretirement benefits, and non-recurring items that, in management’s judgment, significantly affect the period-over-period assessment of operating results. Adjusted income before taxes is used solely for the purpose of calculating the adjusted income tax rate.

Adjusted Income Taxes/Tax Rate – Provision for income taxes adjusted for taxes on certain items of amortization, restructuring costs, transaction and transformation, gains and losses on disposals of operations, net periodic pension and postretirement benefits, the tax effects of significant adjustments and non-recurring items that, in management’s judgment, significantly affect the period-over-period assessment of operating results, divided by adjusted income before taxes. Adjusted income taxes is used solely for the purpose of calculating the adjusted income tax rate. Management believes that the adjusted income tax rate presents a rate that is more closely aligned to the rate that we would incur if not for the reduction of pre-tax income for the adjusted items and the tax effects of internal reorganizations, which are not core to our current and future operations.

Free Cash Flow – Cash flows from operating activities less cash used to purchase fixed assets and software. Free Cash Flow is a liquidity measure and is not meant to represent residual cash flow available for discretionary expenditures. Management believes that free cash flow presents the core operating performance and cash-generating capabilities of our business operations. As a result of our change in presentation, free cash flow for the prior period has been adjusted to conform to the current period, which includes the deduction of our capitalized software costs.

Free Cash Flow Margin – Free Cash Flow as a percentage of revenue, which represents how much of revenue would be realized on a cash basis. We consider this measure to be a meaningful metric for tracking cash conversion on a year-over-year basis due to the non-cash nature of our pension income, which is included in our GAAP and Non-GAAP earnings metrics presented herein.

These non-GAAP measures are not defined in the same manner by all companies and may not be comparable to other similarly titled measures of other companies. Non-GAAP measures should be considered in addition to, and not as a substitute for, the information contained within our condensed consolidated financial statements.

WTW Forward-Looking Statements

This document contains ‘forward-looking statements’ within the meaning of Section 27A of the Securities Act of 1933, and Section 21E of the Securities Exchange Act of 1934, which are intended to be covered by the safe harbors created by those laws. These forward-looking statements include information about possible or assumed future results of our operations. All statements, other than statements of historical facts, that address activities, events or developments that we expect or anticipate may occur in the future, including such things as: our outlook; the potential impact of natural or man-made disasters like health pandemics and other world health crises; future capital expenditures; ongoing working capital efforts; future share repurchases; financial results (including our revenue, costs or margins) and the impact of changes to tax laws on our financial results; existing and evolving business strategies including those related to acquisitions and dispositions; demand for our services and competitive strengths; strategic goals; the benefits of new initiatives; growth of our business and operations; the sustained health of our product, service, transaction, client, and talent assessment and management pipelines; our ability to successfully manage ongoing leadership, organizational and technology changes, including investments in improving systems and processes; our ability to implement and realize anticipated benefits of any cost-savings initiatives generated from our completed multi-year operational transformation program or other expense savings initiatives; our recognition of future impairment charges; and plans and references to future performance, including our future financial and operating results, short-term and long-term financial goals, plans, objectives, expectations and intentions, including with respect to free cash flow generation, adjusted net revenue, adjusted operating margin and adjusted earnings per share, are forward-looking statements. Also, when we use words such as ‘may’, ‘will’, ‘would’, ‘anticipate’, ‘believe’, ‘estimate’, ‘expect’, ‘intend’, ‘plan’, ‘continues’, ‘seek’, ‘target’, ‘goal’, ‘focus’, ‘probably’, or similar expressions, we are making forward-looking statements. Such statements are based upon the current beliefs and expectations of the Company’s management and are subject to significant risks and uncertainties. Actual results may differ from those set forth in the forward-looking statements. All forward-looking disclosure is speculative by its nature.

There are important risks, uncertainties, events and factors that could cause our actual results or performance to differ materially from those in the forward-looking statements contained in this document, including the following: our ability to successfully establish, execute and achieve our global business strategy as it evolves; our ability to fully realize the anticipated benefits of our growth strategy, including inorganic growth through acquisitions; our ability to achieve our short-term and long-term financial goals, such as with respect to our cash flow generation, and the timing with respect to such achievement; the risks related to changes in general economic conditions, business and political conditions, changes in the financial markets, inflation, credit availability, increased interest rates, changes in trade policies, increased tariffs and retaliatory actions; the risks to our short-term and long-term financial goals from any of the risks or uncertainties set forth herein; the risks relating to the adverse impacts of macroeconomic trends, including those relating to changes in trade policies and tariffs, as well as political events, war, such as the Russia-Ukraine and Israel-Hamas wars, and other international disputes, terrorism, natural disasters, public health issues and other business interruptions on the global economy and capital markets, such as uncertainty in the global markets, inflation, changes in interest rates and recessionary trends, changes in spending by government agencies and contractors, which could have a material adverse effect on our business, financial condition, results of operations and long-term goals; our ability to successfully hedge against fluctuations in foreign currency rates; the risks relating to the adverse impacts of natural or man-made disasters such as health pandemics and other world health crises on the demand for our products and services, our cash flows and our business operations; material interruptions to or loss of our information processing capabilities, or failure to effectively maintain and upgrade our information technology resources and systems and related risks of cybersecurity breaches or incidents; our ability to comply with complex and evolving regulations related to data privacy, cybersecurity and artificial intelligence; the risks relating to the transitional arrangements in effect subsequent to our completed sale of TRANZACT; significant competition that we face and the potential for loss of market share and/or profitability; the impact of seasonality and differences in timing of renewals and non-recurring revenue increases from disposals and book-of-business sales; the insufficiency of client data protection, potential breaches of information systems or insufficient safeguards against cybersecurity breaches or incidents; the risk of increased liability or new legal claims arising from our new and existing products and services, and expectations, intentions and outcomes relating to outstanding litigation; the risk of substantial negative outcomes on existing or potential future litigation or investigation matters; changes in the regulatory environment in which we operate, including, among other risks, the impacts of pending competition law and regulatory investigations; various claims, government inquiries or investigations or the potential for regulatory action; our ability to make divestitures or acquisitions, including our ability to integrate or manage acquired businesses or carve-out businesses to be disposed, as well as our ability to identify and successfully execute on opportunities for strategic collaboration; our ability to integrate direct-to-consumer sales and marketing solutions with our existing offerings and solutions; our ability to successfully manage ongoing organizational changes, including as a result of our recently-completed multi-year operational transformation program, investments in improving systems and processes, and in connection with our acquisition and divestiture activities; disasters or business continuity problems; our ability to successfully enhance our billing, collection and other working capital efforts, and thereby increase our free cash flow; our ability to properly identify and manage conflicts of interest; reputational damage, including from association with third parties; reliance on third-party service providers and suppliers; risks relating to changes in our management structures and in senior leadership; the loss of key employees or a large number of employees and rehiring rates; our ability to maintain our corporate culture; doing business internationally, including the impact of global trade policies and retaliatory considerations as well as foreign currency exchange rates; compliance with extensive government regulation; the risk of sanctions imposed by governments, or changes to associated sanction regulations (such as sanctions imposed on Russia) and related counter-sanctions; our ability to effectively apply technology, data and analytics solutions, including through the use of artificial intelligence, for internal operations, maintaining industry standards, meeting client preferences and gaining competitive advantage, among other things; changes and developments in the insurance industry or the U.S. healthcare system, including those related to Medicare, and any other changes and developments in legal, regulatory, economic, business or operational conditions that could impact our businesses; the inability to protect our intellectual property rights, or the potential infringement upon the intellectual property rights of others; fluctuations in our pension assets and liabilities and related changes in pension income, including as a result of, related to, or derived from movements in the interest rate environment, investment returns, inflation, or changes in other assumptions that are used to estimate our benefit obligations and their effect on adjusted earnings per share; our capital structure, including indebtedness amounts, the limitations imposed by the covenants in the documents governing such indebtedness and the maintenance of the financial and disclosure controls and procedures of each; our ability to obtain financing on favorable terms or at all; adverse changes in our credit ratings; the impact of recent or potential changes to U.S. or foreign laws, and the enactment of additional, or the revision of existing, state, federal, and/or foreign laws and regulations, recent judicial decisions and development of case law, other regulations and any policy changes and legislative actions, including those that may impose additional excise taxes or impact our effective tax rate; U.S. federal income tax consequences to U.S. persons owning at least 10% of our shares; changes in accounting principles, estimates or assumptions; our recognition of future impairment charges; risks relating to or arising from environmental, social and governance (‘ESG’) practices; fluctuation in revenue against our relatively fixed or higher-than-expected expenses; the risk that investment levels increase; the laws of Ireland being different from the laws of the U.S. and potentially affording less protections to the holders of our securities; and our holding company structure potentially preventing us from being able to receive dividends or other distributions in needed amounts from our subsidiaries.

The foregoing list of factors is not exhaustive and new factors may emerge from time to time that could also affect actual performance and results. For more information, please see Part I, Item 1A in our Annual Report on Form 10-K, and our subsequent filings with the SEC. Copies are available online at http://www.sec.gov or www.wtwco.com.

Although we believe that the assumptions underlying our forward-looking statements are reasonable, any of these assumptions, and therefore also the forward-looking statements based on these assumptions, could themselves prove to be inaccurate. Given the significant uncertainties inherent in the forward-looking statements included in this document, our inclusion of this information is not a representation or guarantee by us that our objectives and plans will be achieved.

Our forward-looking statements speak only as of the date made and we will not update these forward-looking statements unless the securities laws require us to do so. With regard to these risks, uncertainties and assumptions, the forward-looking events discussed in this document may not occur, and we caution you against unduly relying on these forward-looking statements.

Contact

INVESTORS
Claudia De La Hoz | Claudia.Delahoz@wtwco.com


WTW
Supplemental Segment Information
(In millions of U.S. dollars)
(Unaudited)
   
REVENUE  
       Components of Revenue Change(i)
          Less:   Less:  
  Three Months Ended
June 30,
  As Reported Currency Constant Currency Acquisitions/ Organic
  2025  2024  % Change Impact Change Divestitures Change
                 
Health, Wealth & Career                
Revenue excluding interest income $1,173  $1,251  (6)% 1% (7)% (12)% 4%
Interest income  7   9           
Total  1,180   1,260  (6)% 1% (8)% (12)% 4%
                 
Risk & Broking                
Revenue excluding interest income $1,024  $950  8% 1% 6% 0% 6%
Interest income  23   29           
Total  1,047   979  7% 1% 6% 0% 6%
                 
Segment Revenue $2,227  $2,239  (1)% 1% (2)% (7)% 5%
Corporate, reimbursable expenses and other  24   20           
Interest income  10   6           
Revenue $2,261  $2,265  0% 1% (1)% (6)% 5%(ii)

 

       Components of Revenue Change(i)
          Less:   Less:  
  Six Months Ended June 30,  As Reported Currency Constant Currency Acquisitions/ Organic
  2025  2024  % Change Impact Change Divestitures Change
                 
Health, Wealth & Career                
Revenue excluding interest income $2,331  $2,578  (10)% 0% (10)% (13)% 3%
Interest income  14   18           
Total  2,345   2,596  (10)% 0% (10)% (13)% 3%
                 
Risk & Broking                
Revenue excluding interest income $2,029  $1,900  7% 0% 7% 0% 7%
Interest income  45   57           
Total  2,074   1,957  6% 0% 6% 0% 6%
                 
Segment Revenue $4,419  $4,553  (3)% 0% (3)% (7)% 5%
Corporate, reimbursable expenses and other  45   41           
Interest income  20   12           
Revenue $4,484  $4,606  (3)% 0% (3)% (7)% 5%(ii)


(i) Components of revenue change may not add due to rounding.
(ii)
Interest income did not contribute to organic change for the three and six months ended June 30, 2025.


BOOK-OF-BUSINESS SETTLEMENTS AND INTEREST INCOME

  Three Months Ended June 30,
  HWC R&B Corporate Total
  2025 2024 2025 2024 2025 2024 2025 2024
Book-of-business settlements $  $  $3  $2  $  $  $3  $2 
Interest income  7   9   23   29   10   6   40   44 
Total $7  $9  $26  $31  $10  $6  $43  $46 

 

  Six Months Ended June 30,
  HWC R&B Corporate Total
  2025 2024 2025 2024 2025 2024 2025 2024
Book-of-business settlements $2  $  $3  $4  $  $  $5  $4 
Interest income  14   18   45   57   20   12   79   87 
Total $16  $18  $48  $61  $20  $12  $84  $91 


SEGMENT OPERATING INCOME
(i)

  Three Months Ended
June 30,
  2025 2024
       
Health, Wealth & Career $280  $276 
Risk & Broking  222   202 
Segment Operating Income $502  $478 

 

  Six Months Ended
June 30,
  2025 2024
       
Health, Wealth & Career $591  $612 
Risk & Broking  448   405 
Segment Operating Income $1,039  $1,017 


(i) Segment operating income excludes certain costs, including amortization of intangibles, restructuring costs, transaction and transformation expenses, certain litigation provisions, and to the extent that the actual expense based upon which allocations are made differs from the forecast/budget amount, a reconciling item will be created between internally-allocated expenses and the actual expenses reported for U.S. GAAP purposes.


SEGMENT OPERATING MARGINS

  Three Months Ended June 30,
  2025 2024
Health, Wealth & Career 23.8% 21.9%
Risk & Broking 21.2% 20.6%

 

  Six Months Ended June 30,
  2025 2024
Health, Wealth & Career 25.2% 23.6%
Risk & Broking 21.6% 20.7%


RECONCILIATIONS OF SEGMENT OPERATING INCOME TO INCOME FROM OPERATIONS BEFORE INCOME TAXES

  Three Months Ended June 30,
  2025 2024
       
Segment Operating Income $502  $478 
Amortization  (49)  (60)
Restructuring costs     (3)
Transaction and transformation(i)  (2)  (97)
Unallocated, net(ii)  (83)  (106)
Income from Operations  368   212 
Interest expense  (64)  (68)
Other income, net  9   23 
Income from operations before income taxes and interest in earnings of associates $313  $167 

 

  Six Months Ended June 30,
  2025 2024
       
Segment Operating Income $1,039  $1,017 
Amortization  (97)  (120)
Restructuring costs     (21)
Transaction and transformation(i)  (2)  (222)
Unallocated, net(ii)  (140)  (162)
Income from Operations  800   492 
Interest expense  (129)  (132)
Other (loss)/income, net  (55)  49 
Income from operations before income taxes and interest in earnings of associates $616  $409 


(i) In addition to legal fees and other transaction costs, includes primarily consulting fees and compensation costs related to the Transformation program.
(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.


WTW
Reconciliations of Non-GAAP Measures
(In millions of U.S. dollars, except per share data)
(Unaudited)
 
RECONCILIATIONS OF NET INCOME ATTRIBUTABLE TO WTW TO ADJUSTED DILUTED EARNINGS PER SHARE
    
  Three Months Ended June 30,
  2025 2024
       
Net income attributable to WTW $331  $141 
Adjusted for certain items:      
Amortization  49   60 
Restructuring costs     3 
Transaction and transformation  2   97 
Provision for specified litigation matter (i)     13 
Net periodic pension and postretirement benefits  (13)  (21)
Tax effect on certain items listed above(ii)  (10)  (39)
Tax effect of significant adjustments  (74)  (7)
Adjusted Net Income $285  $247 
       
Weighted-average ordinary shares, diluted  100   103 
       
Diluted Earnings Per Share $3.32  $1.36 
Adjusted for certain items:(iii)      
Amortization  0.49   0.58 
Restructuring costs     0.03 
Transaction and transformation  0.02   0.94 
Provision for specified litigation matter (i)     0.13 
Net periodic pension and postretirement benefits  (0.13)  (0.20)
Tax effect on certain items listed above(ii)  (0.10)  (0.38)
Tax effect of significant adjustments  (0.74)  (0.07)
Adjusted Diluted Earnings Per Share(iii) $2.86  $2.39 

 

  Six Months Ended June 30,
  2025 2024
       
Net income attributable to WTW $566  $331 
Adjusted for certain items:      
Amortization  97   120 
Restructuring costs     21 
Transaction and transformation  2   222 
Provision for specified litigation matter(i)     13 
Net periodic pension and postretirement benefits  62   (43)
Gain on disposal of operations  (14)   
Tax effect on certain items listed above(ii)  (38)  (85)
Tax effect of significant adjustments  (74)  (7)
Adjusted Net Income $601  $572 
       
Weighted-average ordinary shares, diluted  100   104 
       
Diluted Earnings Per Share $5.64  $3.20 
Adjusted for certain items:(iii)      
Amortization  0.97   1.16 
Restructuring costs     0.20 
Transaction and transformation  0.02   2.14 
Provision for specified litigation matter(i)     0.13 
Net periodic pension and postretirement benefits  0.62   (0.42)
Gain on disposal of operations  (0.14)   
Tax effect on certain items listed above(ii)  (0.38)  (0.82)
Tax effect of significant adjustments  (0.74)  (0.07)
Adjusted Diluted Earnings Per Share(iii) $5.99  $5.53 


(i) Represents a provision related to potential litigation arising out of a structured insurance program originally placed for a client over 15 years ago. The program is of a type and complexity that was highly bespoke to the client and for that reason is unlikely to be exactly replicated elsewhere. Because of this, while we do not believe the potential litigation is material, we believe excluding this matter from adjusted results makes results more comparable from period to period and more representative of our core business operations.
(ii) The tax effect was calculated using an effective tax rate for each item.
(iii) Per share values and totals may differ due to rounding.


RECONCILIATIONS OF NET INCOME TO ADJUSTED EBITDA

  Three Months Ended June 30, 
  2025 2024 
        
Net Income $332 14.7%$142 6.3%
(Benefit from)/provision for income taxes  (21)  26  
Interest expense  64   68  
Depreciation  57   57  
Amortization  49   60  
Restructuring costs     3  
Transaction and transformation  2   97  
Provision for specified litigation matter(i)     13  
Net periodic pension and postretirement benefits  (13)  (21) 
Adjusted EBITDA and Adjusted EBITDA Margin $470 20.8%$445 19.6%

 

  Six Months Ended June 30, 
  2025 2024 
        
Net Income $571 12.7%$336 7.3%
Provision for income taxes  44   74  
Interest expense  129   132  
Depreciation  111   116  
Amortization  97   120  
Restructuring costs     21  
Transaction and transformation  2   222  
Provision for specified litigation matter(i)     13  
Net periodic pension and postretirement benefits  62   (43) 
Gain on disposal of operations  (14)    
Adjusted EBITDA and Adjusted EBITDA Margin $1,002 22.3%$991 21.5%


(i) Represents a provision related to potential litigation arising out of a structured insurance program originally placed for a client over 15 years ago. The program is of a type and complexity that was highly bespoke to the client and for that reason is unlikely to be exactly replicated elsewhere. Because of this, while we do not believe the potential litigation is material, we believe excluding this matter from adjusted results makes results more comparable from period to period and more representative of our core business operations.


RECONCILIATIONS OF INCOME FROM OPERATIONS TO ADJUSTED OPERATING INCOME

  Three Months Ended June 30, 
  2025 2024 
        
Income from operations and Operating margin $368 16.3%$212 9.4%
Adjusted for certain items:       
Amortization  49   60  
Restructuring costs     3  
Transaction and transformation  2   97  
Provision for specified litigation matter(i)     13  
Adjusted operating income and Adjusted operating income margin $419 18.5%$385 17.0%

 

  Six Months Ended June 30, 
  2025 2024 
        
Income from operations and Operating margin $800 17.8%$492 10.7%
Adjusted for certain items:       
Amortization  97   120  
Restructuring costs     21  
Transaction and transformation  2   222  
Provision for specified litigation matter(i)     13  
Adjusted operating income and Adjusted operating income margin $899 20.0%$868 18.8%


(i) Represents a provision related to potential litigation arising out of a structured insurance program originally placed for a client over 15 years ago. The program is of a type and complexity that was highly bespoke to the client and for that reason is unlikely to be exactly replicated elsewhere. Because of this, while we do not believe the potential litigation is material, we believe excluding this matter from adjusted results makes results more comparable from period to period and more representative of our core business operations.


RECONCILIATIONS OF GAAP INCOME TAXES/TAX RATE TO ADJUSTED INCOME TAXES/TAX RATE

  Three Months Ended June 30,
  2025 2024
       
Income from operations before income taxes and interest in earnings of associates $313  $167 
       
Adjusted for certain items:      
Amortization  49   60 
Restructuring costs     3 
Transaction and transformation  2   97 
Provision for specified litigation matter(i)     13 
Net periodic pension and postretirement benefits  (13)  (21)
Adjusted income before taxes $351  $319 
       
(Benefit from)/provision for income taxes $(21) $26 
Tax effect on certain items listed above(ii)  10   39 
Tax effect of significant adjustments  74   7 
Adjusted income taxes $63  $72 
       
U.S. GAAP tax rate  (6.8)%  15.6%
Adjusted income tax rate  18.0%  22.4%

 

  Six Months Ended June 30,
  2025 2024
       
Income from operations before income taxes and interest in earnings of associates $616  $409 
       
Adjusted for certain items:      
Amortization  97   120 
Restructuring costs     21 
Transaction and transformation  2   222 
Provision for specified litigation matter(i)     13 
Net periodic pension and postretirement benefits  62   (43)
Gain on disposal of operations  (14)   
Adjusted income before taxes $763  $742 
       
Provision for income taxes $44  $74 
Tax effect on certain items listed above(ii)  38   85 
Tax effect of significant adjustments  74   7 
Adjusted income taxes $156  $166 
       
U.S. GAAP tax rate  7.1%  18.1%
Adjusted income tax rate  20.5%  22.3%


(i) Represents a provision related to potential litigation arising out of a structured insurance program originally placed for a client over 15 years ago. The program is of a type and complexity that was highly bespoke to the client and for that reason is unlikely to be exactly replicated elsewhere. Because of this, while we do not believe the potential litigation is material, we believe excluding this matter from adjusted results makes results more comparable from period to period and more representative of our core business operations.
(ii) The tax effect was calculated using an effective tax rate for each item.


RECONCILIATION OF CASH FLOWS FROM OPERATING ACTIVITIES TO FREE CASH FLOW

  Six Months Ended June 30,
  2025 2024
       
Cash flows from operating activities $326  $431 
Less: Additions to fixed assets and software  (109)  (126)
Free Cash Flow $217  $305 


WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY
Condensed Consolidated Statements of Income
(In millions of U.S. dollars, except per share data)
(Unaudited)
       
  Three Months Ended
June 30,
 Six Months Ended
June 30,
  2025 2024 2025 2024
Revenue $2,261  $2,265  $4,484  $4,606 
             
Costs of providing services            
Salaries and benefits  1,449   1,397   2,773   2,739 
Other operating expenses  336   439   701   896 
Depreciation  57   57   111   116 
Amortization  49   60   97   120 
Restructuring costs     3      21 
Transaction and transformation  2   97   2   222 
Total costs of providing services  1,893   2,053   3,684   4,114 
             
Income from operations  368   212   800   492 
             
Interest expense  (64)  (68)  (129)  (132)
Other income/(loss), net  9   23   (55)  49 
             
INCOME FROM OPERATIONS BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES 313   167   616   409 
             
Benefit from/(provision for) income taxes  21   (26)  (44)  (74)
             
INCOME FROM OPERATIONS BEFORE INTEREST IN EARNINGS OF ASSOCIATES 334   141   572   335 
             
Interest in earnings of associates, net of tax  (2)  1   (1)  1 
             
NET INCOME 332   142   571   336 
             
Income attributable to non-controlling interests  (1)  (1)  (5)  (5)
             
NET INCOME ATTRIBUTABLE TO WTW $331  $141  $566  $331 
             
EARNINGS PER SHARE            
Basic earnings per share $3.34  $1.37  $5.68  $3.22 
Diluted earnings per share $3.32  $1.36  $5.64  $3.20 
             
Weighted-average ordinary shares, basic  99   103   100   103 
Weighted-average ordinary shares, diluted  100   103   100   104 


WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY
Condensed Consolidated Balance Sheets
(In millions of U.S. dollars, except share data)
(Unaudited)
       
  June 30, December 31,
  2025 2024
ASSETS      
Cash and cash equivalents $1,963  $1,890 
Fiduciary assets  10,720   9,504 
Accounts receivable, net  2,364   2,494 
Prepaid and other current assets  558   1,217 
Total current assets  15,605   15,105 
Fixed assets, net  696   661 
Goodwill  8,938   8,799 
Other intangible assets, net  1,232   1,295 
Right-of-use assets  495   485 
Pension benefits assets  578   530 
Other non-current assets  934   806 
Total non-current assets  12,873   12,576 
TOTAL ASSETS $28,478  $27,681 
LIABILITIES AND EQUITY      
Fiduciary liabilities $10,720  $9,504 
Deferred revenue and accrued expenses  1,726   2,211 
Current debt  549    
Current lease liabilities  124   118 
Other current liabilities  752   765 
Total current liabilities  13,871   12,598 
Long-term debt  4,762   5,309 
Liability for pension benefits  550   615 
Provision for liabilities  369   341 
Long-term lease liabilities  500   502 
Other non-current liabilities  246   299 
Total non-current liabilities  6,427   7,066 
TOTAL LIABILITIES  20,298   19,664 
COMMITMENTS AND CONTINGENCIES      
EQUITY(i)      
Additional paid-in capital  11,012   10,989 
(Accumulated deficit)/retained earnings  (206)  109 
Accumulated other comprehensive loss, net of tax  (2,706)  (3,158)
Total WTW shareholders' equity  8,100   7,940 
Non-controlling interests  80   77 
Total Equity  8,180   8,017 
TOTAL LIABILITIES AND EQUITY $28,478  $27,681 


   
(i) Equity includes (a) Ordinary shares $0.000304635 nominal value; Authorized 1,510,003,775; Issued 97,853,208 (2025) and 99,805,780 (2024); Outstanding 97,853,208 (2025) and 99,805,780 (2024) and (b) Preference shares, $0.000115 nominal value; Authorized 1,000,000,000 and Issued none in 2025 and 2024.

 


WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY
Condensed Consolidated Statements of Cash Flows
(In millions of U.S. dollars)
(Unaudited)
    
  Six Months Ended June 30,
  2025 2024
CASH FLOWS FROM OPERATING ACTIVITIES      
NET INCOME $571  $336 
Adjustments to reconcile net income to total net cash from operating activities:      
Depreciation  111   116 
Amortization  97   120 
Non-cash restructuring charges     12 
Non-cash lease expense  47   49 
Net periodic cost/(benefit) of defined benefit pension plans  94   (11)
Provision for doubtful receivables from clients  7   10 
Benefit from deferred income taxes  (70)  (25)
Share-based compensation  68   54 
Net gain on disposal of operations  (14)   
Non-cash foreign exchange loss/(gain)  30   (12)
Other, net  18   22 
Changes in operating assets and liabilities, net of effects from purchase of subsidiaries:      
Accounts receivable  225   118 
Other assets  (99)  (161)
Other liabilities  (778)  (242)
Provisions  19   45 
Net cash from operating activities  326   431 
       
CASH FLOWS FROM/(USED IN) INVESTING ACTIVITIES      
Additions to fixed assets and software  (109)  (126)
Acquisitions of operations, net of cash acquired  (14)  (18)
Contributions to investments in associates  (8)   
Net proceeds from sale of operations  836    
Net purchases of held-to-maturity securities  (50)   
Net purchases of available-for-sale securities  (43)  (14)
Net cash from/(used in) investing activities  612   (158)
       
CASH FLOWS (USED IN)/FROM FINANCING ACTIVITIES      
Senior notes issued     746 
Debt issuance costs     (9)
Repayments of debt  (2)  (652)
Repurchase of shares  (700)  (301)
Net proceeds from fiduciary funds held for clients  141   783 
Payments of deferred and contingent consideration related to acquisitions  (15)   
Cash paid for employee taxes on withholding shares  (43)  (24)
Dividends paid  (179)  (176)
Acquisitions of and dividends paid to non-controlling interests  (2)  (3)
Net cash (used in)/from financing activities  (800)  364 
       
INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH  138   637 
Effect of exchange rate changes on cash, cash equivalents and restricted cash  207   (53)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD (i)  4,998   3,792 
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD (i) $5,343  $4,376 


   
(i) The amounts of cash, cash equivalents and restricted cash, their respective classification on the condensed consolidated balance sheets, as well as their respective portions of the increase or decrease in cash, cash equivalents and restricted cash for each of the periods presented have been included in the Supplemental Disclosure of Cash Flow Information section.


SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

  Six Months Ended June 30,
  2025 2024
       
Supplemental disclosures of cash flow information:      
Cash and cash equivalents $1,963  $1,247 
Fiduciary funds (included in fiduciary assets)  3,380   3,129 
Total cash, cash equivalents and restricted cash $5,343  $4,376 
       
Decrease in cash, cash equivalents and other restricted cash $(3) $(154)
Increase in fiduciary funds  141   791 
Total (i) $138  $637 


(i) Does not include the effect of exchange rate changes on cash, cash equivalents and restricted cash.