Financhill
Sell
44

WTW Quote, Financials, Valuation and Earnings

Last price:
$316.21
Seasonality move :
1.49%
Day range:
$313.41 - $316.98
52-week range:
$237.08 - $334.99
Dividend yield:
1.1%
P/E ratio:
26.93x
P/S ratio:
3.32x
P/B ratio:
4.25x
Volume:
190.5K
Avg. volume:
818.3K
1-year change:
31.63%
Market cap:
$31.8B
Revenue:
$9.5B
EPS (TTM):
-$7.28
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $8.4B $8.6B $9B $8.9B $9.5B
Revenue Growth (YoY) -1.68% 2.93% 4.45% -1.47% 6.96%
 
Cost of Revenues $4.9B $5.2B $5.3B $5.1B $5.3B
Gross Profit $3.4B $3.5B $3.7B $3.8B $4.1B
Gross Profit Margin 41.11% 40.14% 41.62% 42.87% 43.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $213M $262M $1.5B $8M -$305M
Operating Expenses $2.4B $2.5B $2.3B $2.3B $2.3B
Operating Income $1.1B $993M $1.4B $1.5B $1.8B
 
Net Interest Expenses $234M $244M $211M $208M $235M
EBT. Incl. Unusual Items $1B $1B $2.7B $1.3B $1.3B
Earnings of Discontinued Ops. $224M $258M $2.1B -$40M --
Income Tax Expense $197M $249M $536M $194M $215M
Net Income to Company $1.1B $1B $4.2B $1B $1.1B
 
Minority Interest in Earnings -$29M -$24M -$14M -$15M -$9M
Net Income to Common Excl Extra Items $1B $996M $4.2B $1B $1.1B
 
Basic EPS (Cont. Ops) $8.05 $7.68 $32.88 $9.00 $10.01
Diluted EPS (Cont. Ops) $8.02 $7.65 $32.78 $8.98 $9.95
Weighted Average Basic Share $130M $130M $128M $112M $105M
Weighted Average Diluted Share $130M $130M $129M $112M $106M
 
EBITDA $2B $2B $3.6B $2B $2B
EBIT $1.3B $1.3B $2.9B $1.5B $1.5B
 
Revenue (Reported) $8.4B $8.6B $9B $8.9B $9.5B
Operating Income (Reported) $1.1B $993M $1.4B $1.5B $1.8B
Operating Income (Adjusted) $1.3B $1.3B $2.9B $1.5B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2B $2B $2.2B $2.3B
Revenue Growth (YoY) -4.63% 4.01% -1.01% 10.91% 5.68%
 
Cost of Revenues $1.2B $1.3B $1.2B $1.4B $1.4B
Gross Profit $659M $718M $728M $807M $893M
Gross Profit Margin 34.74% 36.39% 37.28% 37.26% 39.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $114M $1.1B $26M -$64M -$2.3B
Operating Expenses $551M $539M $515M $518M $535M
Operating Income $108M $179M $213M $289M $358M
 
Net Interest Expenses $61M $50M $54M $61M $65M
EBT. Incl. Unusual Items $161M $1.2B $185M $164M -$2B
Earnings of Discontinued Ops. $3M -$12M $8M -- --
Income Tax Expense $42M $267M $1M $25M -$322M
Net Income to Company $122M $907M $192M $139M -$1.7B
 
Minority Interest in Earnings -$1M -$4M -$2M -$3M -$3M
Net Income to Common Excl Extra Items $121M $903M $190M $136M -$1.7B
 
Basic EPS (Cont. Ops) $0.93 $7.01 $1.72 $1.30 -$16.44
Diluted EPS (Cont. Ops) $0.93 $6.99 $1.72 $1.29 -$16.44
Weighted Average Basic Share $130M $129M $110M $105M $102M
Weighted Average Diluted Share $130M $129M $111M $105M $102M
 
EBITDA $403M $1.4B $370M $347M -$1.8B
EBIT $222M $1.2B $239M $225M -$1.9B
 
Revenue (Reported) $1.9B $2B $2B $2.2B $2.3B
Operating Income (Reported) $108M $179M $213M $289M $358M
Operating Income (Adjusted) $222M $1.2B $239M $225M -$1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.5B $9B $8.9B $9.3B $9.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5B $5.3B $5.1B $5.3B $5.5B
Gross Profit $3.5B $3.6B $3.8B $4B $4.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $307M $1.5B $13M -$187M -$2.6B
Operating Expenses $2.4B $2.3B $2.4B $2.3B $2.3B
Operating Income $1.1B $1.3B $1.4B $1.7B $2B
 
Net Interest Expenses $246M $221M $204M $226M $260M
EBT. Incl. Unusual Items $1.1B $2.6B $1.2B $1.3B -$845M
Earnings of Discontinued Ops. $3M $252M $1.8B -$13M --
Income Tax Expense $267M $502M $213M $230M -$132M
Net Income to Company $1.1B $2.3B $2.8B $1B -$713M
 
Minority Interest in Earnings -$24M -$16M -$15M -$13M -$9M
Net Income to Common Excl Extra Items $1.1B $2.3B $2.8B $1B -$722M
 
Basic EPS (Cont. Ops) $8.22 $17.74 $22.95 $9.49 -$7.21
Diluted EPS (Cont. Ops) $8.17 $17.69 $22.91 $9.45 -$7.28
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.2B $3.5B $2B $2B -$115M
EBIT $1.4B $2.8B $1.4B $1.5B -$585M
 
Revenue (Reported) $8.5B $9B $8.9B $9.3B $9.8B
Operating Income (Reported) $1.1B $1.3B $1.4B $1.7B $2B
Operating Income (Adjusted) $1.4B $2.8B $1.4B $1.5B -$585M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.5B $6.3B $6.1B $6.6B $6.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4B $4B $3.8B $4B $4.1B
Gross Profit $2.5B $2.3B $2.3B $2.6B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $259M $1.5B $26M -$169M -$2.5B
Operating Expenses $1.8B $1.7B $1.7B $1.7B $1.7B
Operating Income $654M $635M $649M $881M $1.1B
 
Net Interest Expenses $184M $161M $154M $172M $197M
EBT. Incl. Unusual Items $729M $2B $521M $540M -$1.6B
Earnings of Discontinued Ops. $3M $247M -$27M -- --
Income Tax Expense $195M $386M $63M $99M -$248M
Net Income to Company $537M $1.8B $431M $441M -$1.3B
 
Minority Interest in Earnings -$17M -$9M -$10M -$8M -$8M
Net Income to Common Excl Extra Items $520M $1.8B $421M $433M -$1.3B
 
Basic EPS (Cont. Ops) $4.02 $14.07 $3.72 $4.07 -$13.23
Diluted EPS (Cont. Ops) $3.99 $14.03 $3.72 $4.05 -$13.25
Weighted Average Basic Share $389M $389M $340M $319M $308M
Weighted Average Diluted Share $390M $389M $341M $320M $309M
 
EBITDA $1.5B $2.6B $1.1B $1.1B -$1B
EBIT $913M $2.1B $675M $712M -$1.4B
 
Revenue (Reported) $6.5B $6.3B $6.1B $6.6B $6.9B
Operating Income (Reported) $654M $635M $649M $881M $1.1B
Operating Income (Adjusted) $913M $2.1B $675M $712M -$1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $887M $2B $4.5B $1.3B $1.4B
Short Term Investments -- -- $200M -- --
Accounts Receivable, Net $1.8B $1.6B $1.5B $1.5B $1.6B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $123M $79M $54M $54M $53M
Total Current Assets $17B $20.3B $18.5B $15.8B $13.4B
 
Property Plant And Equipment $2B $1.9B $1.6B $1.3B $1.3B
Long-Term Investments $23M $70M $55M $90M $88M
Goodwill $11.2B $10.4B $10.2B $10.2B $10.2B
Other Intangibles $3.5B $3B $2.6B $2.3B $2B
Other Long-Term Assets $123M $952M $61M $58M $49M
Total Assets $35.4B $38.5B $35B $31.8B $29.1B
 
Accounts Payable $856M $857M $898M $975M $1.1B
Accrued Expenses $281M $506M $285M $206M $216M
Current Portion Of Long-Term Debt $24M $22M -- -- $650M
Current Portion Of Capital Lease Obligations $164M $152M $150M $126M $125M
Other Current Liabilities $13.3B $15.5B $11.2B $12B $9.3B
Total Current Liabilities $16.1B $19.3B $14.7B $14.8B $12.6B
 
Long-Term Debt $5.3B $4.7B $4B $4.5B $4.6B
Capital Leases -- -- -- -- --
Total Liabilities $25.1B $27.6B $21.7B $21.7B $19.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$2.2B -$2.4B -$2.2B -$2.6B -$2.9B
Common Equity $10.2B $10.8B $13.3B $10B $9.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $120M $112M $48M $77M $73M
Total Equity $10.4B $10.9B $13.3B $10.1B $9.6B
 
Total Liabilities and Equity $35.4B $38.5B $35B $31.8B $29.1B
Cash and Short Terms $887M $2B $4.7B $1.3B $1.4B
Total Debt $5.6B $5.6B $4.6B $4.7B $5.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.6B $2.2B $1.5B $1.2B $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $1.4B $1.2B $1.3B $1.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $484M $480M $61M $39M $69M
Total Current Assets $19.9B $20.6B $15.1B $11.8B $14.3B
 
Property Plant And Equipment $1.9B $1.7B $1.3B $1.2B $1.2B
Long-Term Investments $20M -- -- -- $91M
Goodwill $11.1B $10.1B $10.1B $10.1B $8.9B
Other Intangibles $3.1B $2.7B $2.3B $2.1B $1.4B
Other Long-Term Assets $105M $1.1B $1.2B $1.4B $42M
Total Assets $38B $37.3B $31B $27.6B $27.2B
 
Accounts Payable -- $911M $876M -- --
Accrued Expenses $1.7B $285M $250M $2.1B $2B
Current Portion Of Long-Term Debt $973M $644M -- $649M --
Current Portion Of Capital Lease Obligations $143M $150M $126M $119M $122M
Other Current Liabilities $16.4B $15.2B $11.5B $8.2B $10.4B
Total Current Liabilities $19.2B $18.6B $14.1B $11.3B $12.5B
 
Long-Term Debt $4.6B $4B $4.5B $4.6B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $27.4B $25.8B $21.1B $18.1B $19.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$2.3B -$2.4B -$2.7B -$2.6B -$2.8B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $105M $40M $75M $75M $78M
Total Equity $10.6B $11.4B $9.9B $9.5B $7.6B
 
Total Liabilities and Equity $38B $37.3B $31B $27.6B $27.2B
Cash and Short Terms $1.6B $2.2B $1.5B $1.2B $1.4B
Total Debt $5.6B $4.6B $4.7B $5.2B $5.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.1B $1B $4.2B $1B $1.1B
Depreciation & Amoritzation $729M $770M $650M $567M $505M
Stock-Based Compensation $74M $90M $101M $99M $125M
Change in Accounts Receivable -$261M $72M -$134M -$188M -$206M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.8B $2.1B $812M $1.3B
 
Capital Expenditures $305M $286M $201M $204M $242M
Cash Acquisitions -$1.3B $143M $3B -$169M -$839M
Cash From Investing -$1.6B -$160M $2.6B -$173M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$329M -$346M -$374M -$369M -$352M
Special Dividend Paid
Long-Term Debt Issued $2.1B $282M -- $750M $748M
Long-Term Debt Repaid -$1.1B -$327M -$1B -$585M -$254M
Repurchase of Common Stock -$150M -- -$1.6B -$3.5B -$1B
Other Financing Activities -$82M $753M -$115M $282M -$342M
Cash From Financing $455M $378M -$3.1B -$3.4B -$1.2B
 
Beginning Cash (CF) $4.3B $4.2B $6.3B $7.7B $4.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$78M $2B $1.5B -$2.8B -$940M
Ending Cash (CF) $4.2B $6.3B $7.7B $4.7B $3.8B
 
Levered Free Cash Flow $776M $1.5B $1.9B $608M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $122M $907M $192M $139M -$1.7B
Depreciation & Amoritzation $181M $154M $131M $122M $116M
Stock-Based Compensation $31M $19M $24M $29M $31M
Change in Accounts Receivable $231M $214M $90M $97M $153M
Change in Inventories -- -- -- -- --
Cash From Operations $521M $1.5B $179M $393M $482M
 
Capital Expenditures $64M $43M $57M $61M $63M
Cash Acquisitions $210M $30M -$20M $69M -$10M
Cash From Investing $141M -$13M -$77M $5M -$72M
 
Dividends Paid (Ex Special Dividend) -$88M -$6M -$91M -$88M -$89M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$8M -$455M -$2M -$251M -$1M
Repurchase of Common Stock -- -$1B -$369M -$350M -$205M
Other Financing Activities -$26M $272M $37M $74M $136M
Cash From Financing -$119M -$1.2B -$419M -$615M -$159M
 
Beginning Cash (CF) $1.1B $5.9B $5.1B $4B $4.4B
Foreign Exchange Rate Adjustment $17M -$49M -$120M -$55M $85M
Additions / Reductions $543M $309M -$317M -$217M $251M
Ending Cash (CF) $1.7B $6.2B $4.7B $3.7B $4.7B
 
Levered Free Cash Flow $457M $1.5B $122M $332M $419M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.1B $2.3B $2.8B $1B -$713M
Depreciation & Amoritzation $776M $682M $582M $524M $470M
Stock-Based Compensation $85M $102M $101M $115M $123M
Change in Accounts Receivable -$95M -$112M -$39M -$197M -$196M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $2.4B $621M $1.2B $1.4B
 
Capital Expenditures $319M $203M $202M $236M $249M
Cash Acquisitions $141M $507M $2.4B -$903M -$25M
Cash From Investing -$191M $309M $2.2B -$1.1B -$285M
 
Dividends Paid (Ex Special Dividend) -$343M -$362M -$379M -$354M -$352M
Special Dividend Paid
Long-Term Debt Issued $282M -- -- $748M $746M
Long-Term Debt Repaid -$579M -$978M -$623M -$253M -$654M
Repurchase of Common Stock -- -$1B -$3.7B -$1.2B -$702M
Other Financing Activities -$32M $786M -$13M $39M $695M
Cash From Financing -$653M -$1.5B -$4B -$1.1B -$267M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $823M $1.2B -$1.2B -$1B $883M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B $2.2B $419M $962M $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $537M $1.8B $431M $441M -$1.3B
Depreciation & Amoritzation $586M $498M $430M $387M $352M
Stock-Based Compensation $59M $71M $71M $87M $85M
Change in Accounts Receivable $359M $175M $270M $261M $271M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.9B $437M $823M $913M
 
Capital Expenditures $232M $149M $150M $182M $189M
Cash Acquisitions $146M $510M -$108M -$842M -$28M
Cash From Investing -$108M $361M -$58M -$1B -$230M
 
Dividends Paid (Ex Special Dividend) -$259M -$275M -$280M -$265M -$265M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $282M -- $750M $748M $746M
Long-Term Debt Repaid -$319M -$970M -$585M -$253M -$653M
Repurchase of Common Stock -- -$1B -$3.1B -$804M -$506M
Other Financing Activities -$46M -$13M $89M -$154M $883M
Cash From Financing -$334M -$2.3B -$3.1B -$728M $205M
 
Beginning Cash (CF) $2.9B $17.9B $18B $13.1B $13.4B
Foreign Exchange Rate Adjustment -$5M -$99M -$290M -$54M $32M
Additions / Reductions $764M -$18M -$2.7B -$935M $888M
Ending Cash (CF) $3.7B $17.8B $15B $12.1B $14.3B
 
Levered Free Cash Flow $974M $1.7B $287M $641M $724M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock