Willis Towers Watson PLC
NASDAQ:WTW
Balance Sheet
Balance Sheet Decomposition
Willis Towers Watson PLC
Willis Towers Watson PLC
Balance Sheet
Willis Towers Watson PLC
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
870
|
1 030
|
1 033
|
887
|
2 089
|
4 486
|
1 262
|
1 424
|
1 890
|
3 132
|
|
| Cash Equivalents |
870
|
1 030
|
1 033
|
887
|
2 089
|
4 486
|
1 262
|
1 424
|
1 890
|
3 132
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
200
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
2 177
|
2 416
|
2 440
|
2 702
|
2 654
|
2 464
|
2 485
|
2 664
|
2 674
|
2 702
|
|
| Accounts Receivables |
2 080
|
2 246
|
2 379
|
2 621
|
2 555
|
2 370
|
2 387
|
2 572
|
2 494
|
2 702
|
|
| Other Receivables |
97
|
170
|
61
|
81
|
99
|
94
|
98
|
92
|
180
|
0
|
|
| Other Current Assets |
10 745
|
12 415
|
12 947
|
13 448
|
15 558
|
11 338
|
12 088
|
9 345
|
10 541
|
11 040
|
|
| Total Current Assets |
13 792
|
15 861
|
16 420
|
17 037
|
20 301
|
18 488
|
15 835
|
13 433
|
15 105
|
16 874
|
|
| PP&E Net |
839
|
985
|
942
|
2 014
|
1 916
|
1 571
|
1 304
|
1 285
|
1 146
|
1 182
|
|
| PP&E Gross |
839
|
985
|
942
|
2 014
|
1 916
|
1 571
|
1 304
|
1 285
|
1 146
|
0
|
|
| Accumulated Depreciation |
642
|
877
|
768
|
896
|
1 127
|
1 241
|
1 269
|
1 351
|
1 326
|
0
|
|
| Intangible Assets |
4 368
|
3 882
|
3 318
|
3 478
|
3 043
|
2 555
|
2 273
|
2 016
|
1 295
|
1 141
|
|
| Goodwill |
10 413
|
10 519
|
10 465
|
11 194
|
11 204
|
10 183
|
10 173
|
10 195
|
8 799
|
8 938
|
|
| Note Receivable |
27
|
33
|
20
|
260
|
518
|
676
|
851
|
1 025
|
18
|
0
|
|
| Long-Term Investments |
30
|
26
|
7
|
23
|
24
|
55
|
90
|
88
|
0
|
0
|
|
| Other Long-Term Assets |
784
|
1 152
|
1 213
|
1 420
|
1 525
|
1 442
|
1 243
|
1 048
|
1 318
|
1 395
|
|
| Other Assets |
10 413
|
10 519
|
10 465
|
11 194
|
11 204
|
10 183
|
10 173
|
10 195
|
8 799
|
8 938
|
|
| Total Assets |
30 253
N/A
|
32 458
+7%
|
32 385
0%
|
35 426
+9%
|
38 531
+9%
|
34 970
-9%
|
31 769
-9%
|
29 090
-8%
|
27 681
-5%
|
29 530
+7%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
117
|
136
|
854
|
856
|
862
|
898
|
975
|
1 073
|
1 053
|
0
|
|
| Accrued Liabilities |
200
|
209
|
1 166
|
1 387
|
1 634
|
1 577
|
1 386
|
1 497
|
1 646
|
125
|
|
| Short-Term Debt |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
503
|
85
|
186
|
319
|
974
|
617
|
254
|
655
|
5
|
550
|
|
| Other Current Liabilities |
12 545
|
14 325
|
13 095
|
13 508
|
15 862
|
11 632
|
12 164
|
9 405
|
9 894
|
13 329
|
|
| Total Current Liabilities |
13 370
|
14 755
|
15 301
|
16 070
|
19 332
|
14 724
|
14 779
|
12 630
|
12 598
|
14 004
|
|
| Long-Term Debt |
3 357
|
4 450
|
4 418
|
5 323
|
4 683
|
3 989
|
4 483
|
4 574
|
5 311
|
5 756
|
|
| Deferred Income Tax |
864
|
615
|
559
|
526
|
561
|
845
|
748
|
542
|
45
|
0
|
|
| Minority Interest |
169
|
151
|
145
|
120
|
112
|
48
|
77
|
73
|
77
|
76
|
|
| Other Liabilities |
2 428
|
2 361
|
2 110
|
3 138
|
3 023
|
2 104
|
1 666
|
1 751
|
1 710
|
1 718
|
|
| Total Liabilities |
20 188
N/A
|
22 332
+11%
|
22 533
+1%
|
25 177
+12%
|
27 711
+10%
|
21 710
-22%
|
21 753
+0%
|
19 570
-10%
|
19 741
+1%
|
21 554
+9%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
1 452
|
1 104
|
1 201
|
1 792
|
2 434
|
4 645
|
1 764
|
1 466
|
109
|
296
|
|
| Additional Paid In Capital |
10 596
|
10 538
|
10 615
|
10 687
|
10 748
|
10 804
|
10 876
|
10 910
|
10 989
|
11 106
|
|
| Unrealized Security Profit/Loss |
82
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
99
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
|
| Other Equity |
1 802
|
1 503
|
1 961
|
2 227
|
2 359
|
2 186
|
2 621
|
2 856
|
3 158
|
2 834
|
|
| Total Equity |
10 065
N/A
|
10 126
+1%
|
9 852
-3%
|
10 249
+4%
|
10 820
+6%
|
13 260
+23%
|
10 016
-24%
|
9 520
-5%
|
7 940
-17%
|
7 976
+0%
|
|
| Total Liabilities & Equity |
30 253
N/A
|
32 458
+7%
|
32 385
0%
|
35 426
+9%
|
38 531
+9%
|
34 970
-9%
|
31 769
-9%
|
29 090
-8%
|
27 681
-5%
|
29 530
+7%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
136
|
132
|
129
|
129
|
129
|
122
|
107
|
103
|
100
|
95
|
|