Willis Towers Watson Public Limited Company
Financial ServicesNASDAQ:WTW · NASDAQ Global Select
+$1.84 today
Vol 0.58M · Avg 0.72M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $1.6B +29.2% | $1.2B +18.3% | $1.1B +3.0% | $1.0B -75.8% | $4.2B | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $226.0M -50.4% | $456.0M -9.7% | $505.0M -10.9% | $567.0M -12.8% | $650.0M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $55.0M +125.8% | -$213.0M -95.4% | -$109.0M -118.0% | -$50.0M -122.1% | $226.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $153.0M +26.4% | $121.0M -3.2% | $125.0M +26.3% | $99.0M -2.0% | $101.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$711.0M -118.1% | -$326.0M +12.1% | -$371.0M +58.2% | -$888.0M -97.8% | -$449.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$128.0M +45.1% | -$233.0M -13.1% | -$206.0M -9.6% | -$188.0M -40.3% | -$134.0M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $0 | $0 | $0 | $0 | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$583.0M -526.9% | -$93.0M +43.6% | -$165.0M +76.4% | -$700.0M -122.2% | -$315.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $439.0M +94.2% | $226.0M +61.4% | $140.0M +133.3% | $60.0M +102.2% | -$2.7B | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $1.8B +17.4% | $1.5B +12.4% | $1.3B +65.6% | $812.0M -60.6% | $2.1B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$229.0M +6.5% | -$245.0M -1.2% | -$242.0M -18.6% | -$204.0M -1.5% | -$201.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $855.0M +66.0% | $515.0M +8683.3% | -$6.0M +96.4% | -$169.0M -105.7% | $3.0B | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$125.0M -733.3% | -$15.0M -275.0% | -$4.0M -102.0% | $200.0M +200.0% | -$200.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 -100.0% | $200.0M +277.4% | $53.0M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$54.0M -980.0% | -$5.0M +99.4% | -$833.0M -316.5% | -$200.0M -236.1% | $147.0M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | $447.0M +78.8% | $250.0M +123.0% | -$1.1B -527.2% | -$173.0M -106.2% | $2.8B | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $984.0M +981.3% | $91.0M -81.6% | $494.0M +199.4% | $165.0M +116.4% | -$1.0B | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 -100.0% | $7.0M -30.0% | $10.0M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$1.6B -83.1% | -$901.0M +9.9% | -$1.0B +71.7% | -$3.5B -117.0% | -$1.6B | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$358.0M -1.1% | -$354.0M -0.6% | -$352.0M +4.6% | -$369.0M +1.3% | -$374.0M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $88.0M -87.5% | $705.0M +306.1% | -$342.0M -205.9% | $323.0M +380.9% | -$115.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$936.0M -103.9% | -$459.0M +61.8% | -$1.2B +65.2% | -$3.4B -10.6% | -$3.1B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $203.0M +309.3% | -$97.0M -981.8% | $11.0M +106.7% | -$164.0M -29.1% | -$127.0M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $1.5B +23.5% | $1.2B +229.8% | -$929.0M +68.7% | -$3.0B -286.8% | $1.6B | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $1.5B +22.0% | $1.3B +14.9% | $1.1B +81.4% | $608.0M -67.3% | $1.9B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
State Street Corporation
NYSE:STT
$46.39B
Sun Life Financial Inc.
NYSE:SLF
$42.46B
KB Financial Group Inc.
NYSE:KB
$38.24B
The Hartford Financial Services Group, Inc.
NYSE:HIG
$35.53B
NatWest Group plc
NYSE:NWG
$33.00B
Arch Capital Group Ltd.
NASDAQ:ACGL
$32.03B
Banco Bradesco S.A.
NYSE:BBDO
$31.94B
Raymond James Financial, Inc.
NYSE:RJF
$30.09B
W. R. Berkley Corporation
NYSE:WRB
$25.42B
Brown & Brown, Inc.
NYSE:BRO
$20.33B
SEC Filings
Recent regulatory filings
No filings found.
Does WTW generate free cash flow?
Willis Towers Watson Public Limited Company (WTW) generated $1.55B of free cash flow in fiscal 2025.
How much operating cash flow does WTW produce?
Operating cash flow was $1.77B, before capital expenditures of $229.00M.
Explore More
Continue the stock analysis
Jump to another research area for this company.