UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
DC 20549
FORM
8-K
CURRENT
REPORT
Pursuant
to Section 13 or 15(d) of the
Securities
Exchange Act of 1934
Date
of report (Date of earliest event reported): July 29, 2009
Willis Group Holdings Limited |
(Exact Name of Registrant as Specified in Its Charter) |
Bermuda |
(State or Other Jurisdiction of Incorporation) |
001-16503 |
98-0352587 |
|
(Commission File Number) |
(IRS Employer Identification No.) |
c/o Willis Group Limited 51 Lime Street London EC3M 7DQ, England |
(Address of Principal Executive Offices) |
(44) (20) 3124-6000 |
(Registrant’s Telephone Number, Including Area Code) |
Not Applicable |
(Former Name or Former Address, if Changed Since Last Report) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
⃞ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
⃞ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
⃞ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
⃞ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02. Results of Operations and Financial Condition.
On July 29, 2009, Willis Group Holdings Limited (“WGHL”) issued a press release reporting results for the quarter ended June 30, 2009. A copy of the press release is attached as Exhibit 99.1 to this Report on Form 8-K and is incorporated by reference.
Item 9.01. Financial Statements and Exhibits.
Press Release of WGHL, dated July 29, 2009.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
||
Willis Group Holdings Limited |
|||
|
|||
|
|||
July 29, 2009 |
By: |
/s/ Adam G. Ciongoli |
|
Name: |
Adam G. Ciongoli |
||
Title: |
Group General Counsel |
Exhibit Index
Exhibit Number | Description |
99.1 | Press Release of WGHL, dated July 29, 2009 |
Exhibit 99.1
Willis Group Reports Second Quarter 2009 Results
NEW YORK--(BUSINESS WIRE)--July 29, 2009--Willis Group Holdings Limited (NYSE:WSH), the global insurance broker, today reported results for the quarter and six months ended June 30, 2009.
Highlights of the quarter include:
“Willis’ strength lies in its business diversity. We continue to see excellent results from our International and Global segments, and this is bolstering our overall performance in the face of difficult economic conditions, particularly in the US, UK and Ireland,” said Joe Plumeri, Chairman and Chief Executive Officer, Willis Group Holdings. “The HRH integration continues to go better than expected, with synergies tracking ahead of schedule. We continue to run our company with discipline and foresight, implementing strict cost controls, right sizing for the current environment, and investing in areas that will drive current and future growth.”
Second Quarter 2009 Financial Results
Reported net income from continuing operations for the quarter ended June 30, 2009 was $87 million, or $0.52 per diluted share, compared with $39 million, or $0.27 per diluted share, in the same period a year ago. Reported net income for the second quarters of 2009 and 2008 was affected by certain items, including the acquisition of Hilb Rogal & Hobbs Company (HRH) and second quarter 2008 expense review charges for severance and other costs totaling $62 million pre-tax.
Excluding certain items, which are reviewed in detail in this release, adjusted earnings per diluted share from continuing operations were $0.52 in the second quarter of 2009 compared with $0.59 in the second quarter of 2008. In addition, a gain was recognized in this year’s second quarter on the curtailment of the US pension plan in the amount of $12 million pre-tax, or $0.04 per diluted share. Foreign currency movements had no impact on earnings in the second quarter of 2009.
Total reported revenues for the quarter ended June 30, 2009 were $784 million compared with $661 million for the same period last year, an increase of 19 percent. This increase was primarily due to the HRH acquisition, while the effect of foreign currency movements decreased reported revenues by 7 percent.
Organic growth in commissions and fees was 1 percent in the second quarter of 2009 compared with the second quarter of 2008. This growth reflected net new business won of 4 percent offset by a negative 3 percent impact from declining premium rates and other market factors. Continued strong client retention levels and momentum from Shaping our Future growth initiatives, such as Global Placement and Client Profitability, also contributed to organic growth in commissions and fees.
The International business segment contributed 5 percent organic growth in commissions and fees in the second quarter of 2009 compared with the same period in 2008. This growth came from strong net new business and continued traction from Shaping our Future growth initiatives which more than offset the soft rate environment and weakness in the UK and Ireland retail market. There was strong growth across many regions including Europe and Latin America. Specifically there was double-digit growth in Denmark, Spain, Poland and Russia, and Venezuela and Argentina.
The North America segment reported an 8 percent decline in organic commissions and fees compared with the second quarter of 2008, reflecting soft insurance market conditions, as well as increased weakness in the US economy, which has especially impacted the US Construction and Employee Benefits practices. The operating margin in North America expanded 660 basis points to 22.3 percent in the second quarter of 2009 compared to the second quarter of 2008 as a result of HRH integration synergies, expense management, and $9 million of the US pension curtailment gain.
The Global segment, which comprises Global Specialties, Faber & Dumas and Reinsurance, recorded 7 percent organic growth in commissions and fees in the second quarter of 2009 compared with the second quarter of 2008. There was double-digit growth in reinsurance driven by International and North America reinsurance while Global Specialties’ growth was slightly negative due to the effects of global economic weakness, specifically in energy and financial and executive risks.
Reported operating margin was 21.0 percent for the quarter ended June 30, 2009 compared with 11.6 percent for the same period last year. Excluding certain items, which are reviewed in detail in this release, adjusted operating margin was 21.2 percent for the quarter ended June 30, 2009 compared with 21.0 percent a year ago.
Adjusted operating margin reflected good underlying business performance, HRH integration synergies, diligent cost management and favorable foreign currency movements, tempered by lower investment income, higher amortization and higher pension expense.
Salaries and benefits were $443 million, or 56.5 percent of total revenues, in the second quarter of 2009 compared with $428 million, or 64.8 percent, in the second quarter of 2008. Excluding the 2008 expense review charges, adjusted salaries and benefits were $377 million, or 57.0 percent of total revenues, in the second quarter of 2008. Other operating expenses were $139 million, or 17.7 percent of total revenues, in the second quarter of 2009 compared with $141 million, or 21.3 percent, in the second quarter of 2008. On an adjusted basis, other operating expenses in the second quarter of 2009 were $138 million, or 17.6 percent of revenues, compared with $130 million, or 19.7 percent of revenues, in the second quarter of 2008.
Six Months 2009 Financial Results
Reported net income from continuing operations for the six months ended June 30, 2009 was $279 million, or $1.67 per diluted share, compared with $205 million, or $1.43 per diluted share, in the same period a year ago. Reported net income for the first six months of 2009 and 2008 was affected by certain items, including the acquisition of HRH and first half 2008 expense review charges for severance and other costs totaling $95 million pre-tax.
Excluding certain items, which are reviewed in detail in this release, adjusted earnings per diluted share from continuing operations were $1.68 for the six months ended June 30, 2009 compared with $1.91 in the comparable period of 2008, a decrease of 12 percent. In addition, the pension curtailment gain amounted to $12 million pre-tax, or $0.04 per diluted share, for the first half of 2009. Foreign currency movements reduced earnings per diluted share by $0.12 for the six months ended June 30, 2009. This was primarily the result of the significant strengthening of the US dollar relative to the Euro.
Total reported revenues for the six months ended June 30, 2009 were $1,714 million compared with $1,456 million for the same period last year, an increase of 18 percent. The increase was primarily due to the HRH acquisition, while the effect of foreign currency translation decreased reported revenues by 8 percent.
Organic growth in commissions and fees was 2 percent in the first half of 2009 compared with the comparable period of 2008. This growth reflected net new business won of 4 percent offset by a negative 2 percent impact from declining premium rates and other market factors.
Reported operating margin was 25.6 percent for the six months ended June 30, 2009 compared with 20.7 percent for the same period last year. Excluding certain items, which are reviewed in detail in this release, adjusted operating margin was 25.8 percent for the first half of 2009 compared with 27.3 percent a year ago.
Tax
The effective underlying tax rate for the quarter and six months ended June 30, 2009 was approximately 26 percent, the same as the 2008 full year rate.
Discontinued Operations
Income from discontinued operations, net of tax, was $nil in the second quarter of 2009 and $1 million, or $0.01 per diluted share, for the six months ended June 30, 2009. In April 2009, Willis Group Holdings Limited disposed of Bliss & Glennon, its US-based wholesale insurance operation, for net proceeds of $38 million. No net gain or loss was recognized relating to this transaction.
Capital
The Board of Directors declared a regular quarterly cash dividend on the Company’s common stock of $0.26 per share, or an annual rate of $1.04 per share. The dividend is payable on October 12, 2009 to shareholders of record on September 30, 2009.
As of June 30, 2009, cash and cash equivalents totaled $103 million and total debt was $2.5 billion. The interim bridge facility, with $103 million outstanding at March 31, 2009, was fully repaid as at June 30, 2009. Total stockholders’ equity was $2.2 billion.
Stanford Financial Group
Willis and one of its subsidiaries have been sued in federal courts in Texas and Florida by plaintiff lawyers acting on behalf of Mexican and South American investors in Stanford Financial Group. A Willis employee has also been named in the Texas suit and Willis has separately received a demand letter from a Texas law firm, in advance of commencing litigation. The matters relate to the collapse of Stanford, for which Willis acted as broker of record for certain lines of insurance. The complaints generally allege that Willis aided Stanford's efforts to sell certificates of deposit by issuing to Stanford certain letters regarding the insurance policies that Willis placed for the firm. The plaintiffs are collectively seeking damages in excess of $1 billion.
The Company said that it will defend itself vigorously in these lawsuits. The Company does not believe that any Willis employee knew that Stanford was engaged in fraudulent activity, and it is undertaking a full investigation of the facts so it can address this matter as expeditiously as possible.
Conclusion
“I am pleased with our performance for the quarter and the first six months. We continue to grow in the worst global economy the world has ever seen, and that’s a testament to our international diversity and specialist expertise,” Plumeri said. “We have always run this company with discipline, and that continues to pay off in strong operating margins, as we keep a tight control on expenses and maintain our business at the right size for the current environment. Importantly, we remain ahead of plan on achieving HRH integration synergies, and we continue to invest in Shaping our Future. Accelerating growth remains our number one priority.”
Conference Call and Web Cast
A conference call to discuss the second quarter 2009 results will be held on Thursday, July 30, 2009, at 8:00 AM Eastern Time. To participate in the live teleconference, please dial (866) 803-2143 (domestic) or +1 (210) 795-1098 (international) with a pass code of “Willis”. The live audio web cast (which will be listen-only) may be accessed at www.willis.com. This call will be available by replay starting at approximately 10:00 AM Eastern Time, and through August 28, 2009 at 11:59 PM Eastern Time, by calling (866) 568-0618 (domestic) or +1 (402) 998-1520 (international) with no pass code, or by accessing the website.
Willis Group Holdings Limited is a leading global insurance broker, developing and delivering professional insurance, reinsurance, risk management, financial and human resource consulting and actuarial services to corporations, public entities and institutions around the world. Willis has more than 400 offices in nearly 120 countries, with a global team of approximately 20,000 Associates serving clients in approximately 190 countries. Additional information on Willis may be found at www.willis.com.
Forward-Looking Statements
We have included in this document ‘‘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, included in this document that address activities, events or developments that we expect or anticipate may occur in the future, including such things as the potential benefits of the HRH acquisition, our outlook, future capital expenditures, growth in commissions and fees, business strategies, competitive strengths, goals, the benefits of new initiatives, growth of our business and operations, plans and references to future successes are forward-looking statements. Also, when we use the words such as ‘‘anticipate’’, ‘‘believe’’, ‘‘estimate’’, ‘‘expect’’, ‘‘intend’’, ‘‘plan’’, ‘‘probably’’, or similar expressions, we are making forward-looking statements.
There are important 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:
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 additional factors see also Part I, Item 1A ‘‘Risk Factors’’ included in Willis’ Form 10-K for the year ended December 31, 2008. Copies of the 10-K are available online at http://www.sec.gov or on request from the Company as set forth in Part I, Item 1 “Business-Available Information” in Willis’ Form 10-K.
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. In light of 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. In light of 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.
This press release contains references to non-GAAP financial measures as defined in Regulation G of SEC rules. Consistent with Regulation G, a reconciliation of this supplemental financial information to our generally accepted accounting principles (GAAP) information is in the note disclosures that follow. We present such non-GAAP supplemental financial information, as we believe such information is of interest to the investment community because it provides additional meaningful methods of evaluating certain aspects of the Company’s operating performance from period to period on a basis that may not be otherwise apparent on a GAAP basis. This supplemental financial information should be viewed in addition to, not in lieu of, the Company’s condensed consolidated income statements for the three and six months ended June 30, 2009 and balance sheet as at that date.
WILLIS GROUP HOLDINGS LIMITED CONDENSED CONSOLIDATED INCOME STATEMENTS (in millions, except per share data) (unaudited) |
|||||||||||||||||
Three months ended
June 30, |
Six months ended
June 30, |
||||||||||||||||
2009 | 2008 | 2009 | 2008 | ||||||||||||||
Revenues | |||||||||||||||||
Commissions and fees | $ | 772 | $ | 641 | $ | 1,687 | $ | 1,413 | |||||||||
Investment income | 12 | 20 | 25 | 42 | |||||||||||||
Other income | - | - | 2 | 1 | |||||||||||||
Total Revenues | 784 | 661 | 1,714 | 1,456 | |||||||||||||
Expenses | |||||||||||||||||
Salaries and benefits | 443 | 428 | 923 | 839 | |||||||||||||
Other operating expenses | 139 | 141 | 277 | 290 | |||||||||||||
Depreciation expense | 14 | 14 | 28 | 27 | |||||||||||||
Amortization of intangible assets | 23 | 3 | 47 | 6 | |||||||||||||
Net gain on disposal of London headquarters | - | (2 | ) | - | (8 | ) | |||||||||||
Total Expenses | 619 | 584 | 1,275 | 1,154 | |||||||||||||
Operating Income | 165 | 77 | 439 | 302 | |||||||||||||
Interest expense | 43 | 21 | 81 | 37 | |||||||||||||
Income from Continuing Operations before Income Taxes |
122 | 56 | 358 | 265 | |||||||||||||
Income taxes | 31 | 12 | 93 | 72 | |||||||||||||
Income from Continuing Operations before Interest in |
91 | 44 | 265 | 193 | |||||||||||||
Interest in earnings of associates, net of tax | - | (3 | ) | 26 | 23 | ||||||||||||
Income from Continuing Operations | 91 | 41 | 291 | 216 | |||||||||||||
Discontinued Operations, net of tax | - | - | 1 | - | |||||||||||||
Net Income | $ | 91 | $ | 41 | $ | 292 | $ | 216 | |||||||||
Net income attributable to noncontrolling interests | (4 | ) | (2 | ) | (12 | ) | (11 | ) | |||||||||
Net Income attributable to Willis Group Holdings Limited |
$ | 87 | $ | 39 | $ | 280 | $ | 205 | |||||||||
Amounts attributable to Willis Group Holdings Limited |
|||||||||||||||||
Income from Continuing Operations, net of tax | $ | 87 | $ | 39 | $ | 279 | $ | 205 | |||||||||
Income from Discontinued Operations, net of tax | - | - | 1 | - | |||||||||||||
Net Income | $ | 87 | $ | 39 | $ | 280 | $ | 205 |
WILLIS GROUP HOLDINGS LIMITED CONDENSED CONSOLIDATED INCOME STATEMENTS (Continued) (in millions, except per share data) (unaudited) |
||||||||||||||
Three months ended
June 30, |
Six months ended
June 30, |
|||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||
Earnings per share – Basic and Diluted | ||||||||||||||
Basic Earnings per Share: | ||||||||||||||
Continuing Operations | $ | 0.52 | $ | 0.28 | $ | 1.67 | $ | 1.44 | ||||||
Discontinued Operations | - | - | 0.01 | - | ||||||||||
Net Income attributable to Willis Group Holdings Limited common shareholders |
$ | 0.52 | $ | 0.28 | $ | 1.68 | $ | 1.44 | ||||||
Diluted Earnings per Share: | ||||||||||||||
Continuing Operations | $ | 0.52 | $ | 0.27 | $ | 1.66 | $ | 1.43 | ||||||
Discontinued Operations | - | - | 0.01 | - | ||||||||||
Net Income attributable to Willis Group Holdings Limited |
$ | 0.52 | $ | 0.27 | $ | 1.67 | $ | 1.43 | ||||||
Average Number of Shares Outstanding | ||||||||||||||
- Basic | 168 | 141 | 167 | 142 | ||||||||||
- Diluted | 168 | 142 | 168 | 143 | ||||||||||
Shares Outstanding at June 30 | 168 | 167 | 168 | 167 |
WILLIS GROUP HOLDINGS LIMITED SUMMARY DRAFT BALANCE SHEETS (in millions) (unaudited) |
||||||||
June 30,
2009 |
December 31,
2008 |
|||||||
Assets | ||||||||
Cash & cash equivalents | $ | 103 | $ | 176 | ||||
Fiduciary funds—restricted | 1,952 | 1,854 | ||||||
Short-term investments | - | 20 | ||||||
Accounts receivable, net | 10,382 | 9,131 | ||||||
Fixed assets, net | 336 | 312 | ||||||
Goodwill and intangibles, net | 3,904 | 3,957 | ||||||
Investments in associates | 295 | 273 | ||||||
Deferred tax assets | 61 | 76 | ||||||
Pension benefits asset | 138 | 111 | ||||||
Other assets | 696 | 492 | ||||||
Total Assets | $ | 17,867 | $ | 16,402 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Accounts payable | $ | 11,599 | $ | 10,314 | ||||
Deferred revenue and accrued expenses | 331 | 471 | ||||||
Deferred tax liabilities | 11 | 21 | ||||||
Income taxes payable | 91 | 18 | ||||||
Short-term debt | 106 | 785 | ||||||
Long-term debt | 2,390 | 1,865 | ||||||
Liability for pension benefits | 241 | 237 | ||||||
Other liabilities | 940 | 796 | ||||||
Total Liabilities | 15,709 | 14,507 | ||||||
Equity attributable to Willis Group Holdings Limited | 2,114 | 1,845 | ||||||
Noncontrolling interests | 44 | 50 | ||||||
Total Stockholders’ Equity | 2,158 | 1,895 | ||||||
Total Liabilities and Stockholders’ Equity | $ | 17,867 | $ | 16,402 |
WILLIS GROUP HOLDINGS LIMITED |
||
SUPPLEMENTAL FINANCIAL INFORMATION |
||
(in millions) (unaudited) | ||
1. |
Definitions of Non-GAAP Financial Measures |
|
We believe that investors’ understanding of the Company’s
performance is enhanced by our disclosure of |
||
Organic commissions and fees growth |
||
Organic commissions and fees growth excludes: the impact of
foreign currency translation, the first twelve |
||
Adjusted operating income and adjusted net income |
||
Our results have been impacted by the charges related to the 2008
expense review and integration costs |
||
2. |
Analysis of Commissions and Fees |
|
Organic growth in commissions and fees is defined as growth in
commissions and fees excluding the impact |
Three months ended
June 30, |
Change attributable to |
|||||||||||||||||||
2009 |
2008 |
% |
Foreign |
Acquisitions |
Organic |
|||||||||||||||
Global | $ | 207 | $ | 191 | 8 | % | (4 | )% | 5 | % | 7 | % | ||||||||
North America | 332 | 193 | 72 | % | 0 | % | 80 | % |
(8) |
% |
||||||||||
International | 233 | 257 |
(9) |
% |
(15) |
% |
1 | % | 5 | % | ||||||||||
Commissions
and fees |
$ | 772 | $ | 641 | 20 | % |
(7) |
% |
26 | % | 1 | % |
Six months ended
June 30, |
Change attributable to |
|||||||||||||||||||
2009 |
2008 |
%
Change |
Foreign |
Acquisitions |
Organic |
|||||||||||||||
Global | $ | 482 | $ | 468 | 3 | % | (7 |
% |
4 | % | 6 | % | ||||||||
North America | 703 | 384 | 83 | % | 0 | % | 90 | % |
(7) |
% |
||||||||||
International | 502 | 561 |
(11) |
% |
(17) |
% |
1 | % | 5 | % | ||||||||||
Commissions
and fees |
$ | 1,687 | $ | 1,413 | 19 | % |
(8) |
% |
25 | % | 2 | % |
a) |
From fourth quarter 2008, we have changed our methodology for the
calculation of organic growth in commissions |
WILLIS GROUP HOLDINGS LIMITED |
|||||||||
3. |
2008 Expense Review |
||||||||
In 2008, we conducted a thorough review of all businesses to
identify additional opportunities to rationalize |
|||||||||
Three months |
Six months |
||||||||
Pre-tax | Pre-tax | ||||||||
Salaries and benefits – severance (a) | $ | 9 | $ | 24 | |||||
Salaries and benefits – other (b) | 42 | 42 | |||||||
Other operating expenses (primarily relating to |
11 | 29 | |||||||
$ | 62 | $ | 95 | ||||||
a) |
Severance costs relate to approximately 200 positions in the
second quarter 2008 and approximately 350 positions |
||||||||
b) |
Other salaries and benefits costs relate primarily to contract buyouts. |
WILLIS GROUP HOLDINGS LIMITED |
||
SUPPLEMENTAL FINANCIAL INFORMATION |
||
(in millions) (unaudited) | ||
4. |
Adjusted Operating Income |
|
Adjusted operating income is defined as operating income excluding
integration costs associated with the |
Three months ended
June 30, |
|||||||||||
2009 | 2008 |
% Change |
|||||||||
Operating Income, GAAP basis | $ | 165 | $ | 77 | 114% | ||||||
Excluding: | |||||||||||
HRH integration costs | 1 | - | |||||||||
Salaries and benefits – severance (a) | - | 9 | |||||||||
Salaries and benefits – other (b) | - | 42 | |||||||||
Other operating expenses (primarily relating to |
- | 11 | |||||||||
Adjusted Operating Income | $ | 166 | $ | 139 | 19% | ||||||
Operating Margin, GAAP basis, or Operating Income |
21.0% |
11.6% |
|||||||||
Adjusted Operating Margin, or Adjusted Operating |
21.2% |
21.0% |
Six months ended
June 30, |
|||||||||||
2009 | 2008 |
% Change |
|||||||||
Operating Income, GAAP basis | $ | 439 | $ | 302 | 45% | ||||||
Excluding: | |||||||||||
HRH integration costs | 4 | - | |||||||||
Salaries and benefits – severance costs (a) | - | 24 | |||||||||
Salaries and benefits – other (b) | - | 42 | |||||||||
Other operating expenses (primarily relating to |
- | 29 | |||||||||
Adjusted Operating Income | $ | 443 | $ | 397 | 12% | ||||||
Operating Margin, GAAP basis, or Operating Income |
25.6% |
20.7% |
|||||||||
Adjusted Operating Margin, or Adjusted Operating |
25.8% |
27.3% |
a) |
Severance costs excluded from adjusted operating income in 2008
relate to approximately 200 positions in the |
|
b) | Other salaries and benefits costs relate primarily to contract buyouts. |
WILLIS GROUP HOLDINGS LIMITED |
||
SUPPLEMENTAL FINANCIAL INFORMATION |
||
(in millions, except per share data) (unaudited) | ||
5. |
Adjusted Net Income from Continuing Operations |
|
Adjusted net income is defined as net income from continuing
operations excluding integration costs |
Three months ended |
Per diluted share |
|||||||||||||||||||||
2009 | 2008 |
% Change |
2009 | 2008 |
%
Change |
|||||||||||||||||
Net Income from Continuing Operations, |
$ | 87 | $ | 39 | 123% | $ | 0.52 | $ | 0.27 | 93% | ||||||||||||
Excluding: | ||||||||||||||||||||||
HRH integration costs,
|
1 | - | - | - | ||||||||||||||||||
Salaries and benefits – severance,
|
- | 7 | - | 0.05 | ||||||||||||||||||
Salaries and benefits – other,
|
- | 30 | - | 0.21 | ||||||||||||||||||
Other operating expenses (primarily |
- | 8 | - | 0.06 | ||||||||||||||||||
Adjusted Net Income from Continuing |
$ | 88 | $ | 84 | 5% | $ | 0.52 | $ | 0.59 | (12)% | ||||||||||||
Diluted shares outstanding, GAAP basis | 168 | 142 |
Six months ended |
Per diluted share |
|||||||||||||||||||||
2009 | 2008 |
%
Change |
2009 | 2008 |
%
Change |
|||||||||||||||||
Net Income from Continuing Operations, |
$ | 279 | $ | 205 | 36% | $ | 1.66 | $ | 1.43 | 16% | ||||||||||||
Excluding: | ||||||||||||||||||||||
HRH integration costs, |
3 | - | 0.02 | - | ||||||||||||||||||
Salaries and benefits – severance, |
- | 17 | - | 0.12 | ||||||||||||||||||
Salaries and benefits – other, net |
- | 30 | - | 0.21 | ||||||||||||||||||
Other operating expenses (primarily |
- | 21 | - | 0.15 | ||||||||||||||||||
Adjusted Net Income from Continuing |
$ | 282 | $ | 273 |
3% |
$ | 1.68 | $ | 1.91 |
(12)% |
||||||||||||
Diluted shares outstanding, GAAP basis | 168 | 143 |
a) |
Severance costs excluded from adjusted operating income in second
quarter 2008 relate to approximately 200 positions |
|
b) | Other salaries and benefits costs relate primarily to contract buyouts. |
WILLIS GROUP HOLDINGS LIMITED SUPPLEMENTAL FINANCIAL INFORMATION (in millions, except per share data) (unaudited) |
|||||||||||||||||||||||||||||||||||||||||||||
2008 | 2009 | ||||||||||||||||||||||||||||||||||||||||||||
Q1 | Q2 |
Q2 |
Q3 | Q4 | FY | Q1 | Q2 |
Q2 |
|||||||||||||||||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||||||||||||||||||
Commissions and fees | $ | 772 | $ | 641 | $ | 1,413 | $ | 556 | $ | 782 | $ | 2,751 | $ | 915 | $ | 772 | $ | 1,687 | |||||||||||||||||||||||||||
Investment income | 22 | 20 | 42 | 22 | 17 | 81 | 13 | 12 | 25 | ||||||||||||||||||||||||||||||||||||
Other income | 1 | — | 1 | 1 | — | 2 | 2 | — | 2 | ||||||||||||||||||||||||||||||||||||
Total Revenues | 795 | 661 | 1,456 | 579 | 799 | 2,834 | 930 | 784 | 1,714 | ||||||||||||||||||||||||||||||||||||
Expenses | |||||||||||||||||||||||||||||||||||||||||||||
Salaries and benefits | 411 | 428 | 839 | 359 | 444 | 1,642 | 480 | 443 | 923 | ||||||||||||||||||||||||||||||||||||
Other operating expenses | 149 | 141 | 290 | 131 | 184 | 605 | 138 | 139 | 277 | ||||||||||||||||||||||||||||||||||||
Depreciation expense | 13 | 14 | 27 | 14 | 13 | 54 | 14 | 14 | 28 | ||||||||||||||||||||||||||||||||||||
Amortization of intangible assets | 3 | 3 | 6 | 6 | 24 | 36 | 24 | 23 | 47 | ||||||||||||||||||||||||||||||||||||
Net (gain)/loss on disposal of London |
(6 | ) | (2 | ) | (8 | ) | — | 1 | (7 | ) | — | — | — | ||||||||||||||||||||||||||||||||
Net loss/(gain) on disposal of operations | — | — | — | 3 | (3 | ) | — | — | — | — | |||||||||||||||||||||||||||||||||||
Total Expenses | 570 | 584 | 1,154 | 513 | 663 | 2,330 | 656 | 619 | 1,275 | ||||||||||||||||||||||||||||||||||||
Operating Income | 225 | 77 | 302 | 66 | 136 | 504 | 274 | 165 | 439 | ||||||||||||||||||||||||||||||||||||
Interest expense | 16 | 21 | 37 | 32 | 36 | 105 | 38 | 43 | 81 | ||||||||||||||||||||||||||||||||||||
Income from Continuing Operations |
209 |
56 |
265 |
34 |
100 |
399 |
236 |
122 |
358 |
||||||||||||||||||||||||||||||||||||
Income taxes | 60 | 12 | 72 | 2 | 23 | 97 | 62 | 31 | 93 | ||||||||||||||||||||||||||||||||||||
Income from Continuing Operations |
149 |
44 |
193 |
32 |
77 |
302 |
174 |
91 |
265 |
||||||||||||||||||||||||||||||||||||
Interest in earnings of associates, net of tax | 26 | (3 | ) | 23 | 6 | (7 | ) | 22 | 26 | — | 26 | ||||||||||||||||||||||||||||||||||
Income from continuing operations | 175 | 41 | 216 | 38 | 70 | 324 | 200 | 91 | 291 | ||||||||||||||||||||||||||||||||||||
Discontinued operations, net of tax | — | — | — | — | — | — | 1 | — | 1 | ||||||||||||||||||||||||||||||||||||
Net income | 175 | 41 | 216 | 38 | 70 | 324 | 201 | 91 | 292 | ||||||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interests | (9 | ) | (2 | ) | (11 | ) | (2 | ) | (8 | ) | (21 | ) | (8 | ) | (4 | ) | (12 | ) | |||||||||||||||||||||||||||
Net Income attributable to Willis Group |
$ | 166 | $ | 39 | $ | 205 | $ | 36 | $ | 62 | $ | 303 | $ | 193 | $ | 87 | $ | 280 | |||||||||||||||||||||||||||
Diluted Earnings per Share | |||||||||||||||||||||||||||||||||||||||||||||
- Continuing Operations | $ | 1.16 | $ | 0.27 | $ | 1.43 | $ | 0.25 | $ | 0.37 | $ | 2.05 | $ | 1.15 | $ | 0.52 | $ | 1.66 | |||||||||||||||||||||||||||
- Discontinued Operations | — | — | — | — | — | — | 0.01 | — | 0.01 | ||||||||||||||||||||||||||||||||||||
Net Income attributable to Willis Group |
$ | 1.16 | $ | 0.27 | $ | 1.43 | $ | 0.25 | $ | 0.37 | $ | 2.05 | $ | 1.16 | $ | 0.52 | $ | 1.67 | |||||||||||||||||||||||||||
Average Number of Shares Outstanding | |||||||||||||||||||||||||||||||||||||||||||||
- Diluted | 143 | 142 | 143 | 142 | 167 | 148 | 167 | 168 | 168 |
WILLIS GROUP HOLDINGS LIMITED SUPPLEMENTAL FINANCIAL INFORMATION (in millions, except per share data) (unaudited) |
||||||||||||||||||||||||||||||||||||||||||||||
2008 | 2009 | |||||||||||||||||||||||||||||||||||||||||||||
Q1 | Q2 |
Q2 |
Q3 | Q4 | FY | Q1 | Q2 |
Q2
|
||||||||||||||||||||||||||||||||||||||
Commissions and Fees | ||||||||||||||||||||||||||||||||||||||||||||||
Global | $ | 277 | $ | 191 | $ | 468 | $ | 159 | $ | 157 | $ | 784 | $ | 275 | $ | 207 | $ | 482 | ||||||||||||||||||||||||||||
North America | 191 | 193 | 384 | 175 | 353 | 912 | 371 | 332 | 703 | |||||||||||||||||||||||||||||||||||||
International | 304 | 257 | 561 | 222 | 272 | 1,055 | 269 | 233 | 502 | |||||||||||||||||||||||||||||||||||||
Total Commissions and Fees | $ | 772 | $ | 641 | $ | 1,413 | $ | 556 | $ | 782 | $ | 2,751 | $ | 915 | $ | 772 | $ | 1,687 | ||||||||||||||||||||||||||||
Total Revenues | ||||||||||||||||||||||||||||||||||||||||||||||
Global | $ | 285 | $ | 199 | $ | 484 | $ | 167 | $ | 163 | $ | 814 | $ | 278 | $ | 209 | $ | 487 | ||||||||||||||||||||||||||||
North America | 196 | 197 | 393 | 179 | 357 | 929 | 377 | 336 | 713 | |||||||||||||||||||||||||||||||||||||
International | 314 | 265 | 579 | 233 | 279 | 1,091 | 275 | 239 | 514 | |||||||||||||||||||||||||||||||||||||
Total Revenue | $ | 795 | $ | 661 | $ | 1,456 | $ | 579 | $ | 799 | $ | 2,834 | $ | 930 | $ | 784 | $ | 1,714 | ||||||||||||||||||||||||||||
Operating Income (c) | ||||||||||||||||||||||||||||||||||||||||||||||
Global | $ | 132 | $ | 60 | $ | 192 | $ | 29 | $ | 19 | $ | 240 | $ | 127 | $ | 74 | $ | 201 | ||||||||||||||||||||||||||||
North America | 27 | 31 | 58 | 18 | 67 | 143 | 94 | 75 | 169 | |||||||||||||||||||||||||||||||||||||
International | 104 | 57 | 161 | 38 | 107 | 306 | 96 | 55 | 151 | |||||||||||||||||||||||||||||||||||||
Corporate and Other (a) (b) | (38 |
) |
|
(71 |
) |
|
(109 |
) |
|
(19 |
) |
|
(57 |
) |
|
(185 |
) |
|
(43 |
) |
|
(39 |
) |
|
(82 |
) |
|
|||||||||||||||||||
Total Operating Income | $ | 225 | $ | 77 | $ | 302 | $ | 66 | $ | 136 | $ | 504 | $ | 274 | $ | 165 | $ | 439 | ||||||||||||||||||||||||||||
Organic Commissions and Fees Growth | ||||||||||||||||||||||||||||||||||||||||||||||
Global | 2 | % | 0 | % | 1 | % |
(2) |
% |
9 | % | 2 | % | 5 | % | 7 | % | 6 | % | ||||||||||||||||||||||||||||
North America | 3 | % |
(1) |
% |
1 | % |
(2) |
% |
(4) |
% |
(1) |
% |
(5) |
% |
(8) |
% |
(7) |
% |
||||||||||||||||||||||||||||
International | 5 | % | 10 | % | 7 | % | 10 | % |
11 |
% | 9 | % | 5 | % | 5 | % | 5 | % | ||||||||||||||||||||||||||||
Total Organic Commissions and fees |
3 | % | 3 | % | 3 | % | 2 | % | 6 | % | 4 | % | 2 | % | 1 | % | 2 | % | ||||||||||||||||||||||||||||
Operating Margin (c) | ||||||||||||||||||||||||||||||||||||||||||||||
Global | 46.3 | % | 30.2 | % | 39.7 | % | 17.4 | % | 11.7 | % | 29.5 | % | 45.7 | % | 35.4 | % | 41.3 | % | ||||||||||||||||||||||||||||
North America | 13.8 | % | 15.7 | % | 14.8 | % | 10.1 | % | 18.8 | % | 15.4 | % | 24.9 | % | 22.3 | % | 23.7 | % | ||||||||||||||||||||||||||||
International | 33.1 | % | 21.5 | % | 27.8 | % | 16.3 | % | 38.4 | % | 28.0 | % | 34.9 | % | 23.0 | % | 29.4 | % | ||||||||||||||||||||||||||||
Total Operating Margin | 28.3 | % | 11.6 | % | 20.7 | % | 11.4 | % | 17.0 | % | 17.8 | % | 29.5 | % | 21.0 | % | 25.6 | % |
(a) |
Corporate and Other includes the costs of the holding company, foreign exchange hedging activities and foreign exchange on the UK pension plan asset, amortization of intangible assets, net gains and losses on disposal of operations, certain legal costs, integration costs associated with the acquisition of HRH and 2008 expense review costs. | |
(b) | The Company does not hold business segment management accountable for managing foreign exchange exposure on the retranslation of the UK pension plan asset. Historically, a relatively stable exchange rate environment had led to foreign exchange on the UK pension plan asset having no material impact on segment operating income and margin. However, following significant exchange rate movements in 2008, the Company decided that, effective October 1, 2008, foreign exchange on the UK pension plan asset would be excluded from segment operating income and reported within Corporate and Other. | |
(c) | Prior periods restated to conform to current period presentation. |
CONTACT:
Willis Group Holdings Limited
Investors:
Kerry K.
Calaiaro, 212-915-8084
kerry.calaiaro@willis.com
or
Media:
Will
Thoretz, 212-915-8251
will.thoretz@willis.com