XML 52 R78.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Financial Information for Parent Guarantor, Other Guarantor Subsidiaries and Non-Guarantor Subsidiaries (Details) (USD $)
In Millions
 3 Months Ended 6 Months Ended
Jun. 30, 2011
Jun. 30, 2010
Jun. 30, 2011
Jun. 30, 2010
REVENUES        
Commissions and fees $ 854 $ 789 $ 1,854 $ 1,752
Investment income 8 10 16 19
Other income 1   1  
Total revenues 863 799 1,871 1,771
EXPENSES        
Salaries and benefits (506) (456) (1,090) (942)
Other operating expenses (164) (135) (317) (284)
Depreciation expense (19) (16) (39) (31) [1]
Amortization of intangible assets (17) (21) (34) (42) [1]
Net gain (loss) on disposal of operations   (2) 4 (2)
Total expenses 706 630 1,476 1,301
OPERATING INCOME 157 169 395 470
Make-whole on repurchase and redemption of senior notes and write-off of debt issuance costs     (171)  
Interest expense (34) (41) (74) (84)
INCOME BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES 123 128 150 386
Income taxes (31) (35) (32) (102)
INCOME BEFORE INTEREST IN EARNINGS OF ASSOCIATES 92 93 118 284
Interest in earnings of associates, net of tax (3) (2) 13 18
NET INCOME 89 91 131 302 [1]
Less: net income attributable to noncontrolling interests (4) (2) (12) (9)
NET INCOME ATTRIBUTABLE TO WILLIS GROUP HOLDINGS 85 89 119 293
Willis Group Holdings
        
EXPENSES        
Other operating expenses   369 1 565
Total expenses   (369) (1) (565)
OPERATING INCOME   369 1 565
Investment income from Group undertakings 1   35  
Interest expense (10)   (12)  
INCOME BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES (9) 369 24 565
Income taxes 2   2  
INCOME BEFORE INTEREST IN EARNINGS OF ASSOCIATES (7) 369 26 565
NET INCOME (7) 369 26 565
EQUITY ACCOUNT FOR SUBSIDIARIES 92 (280) 93 (272)
NET INCOME ATTRIBUTABLE TO WILLIS GROUP HOLDINGS 85 89 119 293
The Other Guarantors [Member]
        
REVENUES        
Investment income 3 2 6 5
Total revenues 3 2 6 5
EXPENSES        
Other operating expenses 1 8 25 (26)
Total expenses (1) (8) (25) 26
OPERATING INCOME 4 10 31 (21)
Investment income from Group undertakings 137 218 218 551
Make-whole on repurchase and redemption of senior notes and write-off of debt issuance costs     (171)  
Interest expense (60) (79) (125) (211)
INCOME BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES 81 149 (47) 319
Income taxes 2 (7) 45 (4)
INCOME BEFORE INTEREST IN EARNINGS OF ASSOCIATES 83 142 (2) 315
NET INCOME 83 142 (2) 315
EQUITY ACCOUNT FOR SUBSIDIARIES 9 97 133 132
NET INCOME ATTRIBUTABLE TO WILLIS GROUP HOLDINGS 92 239 131 447
The Issuer [Member]
        
REVENUES        
Investment income 1   1 1
Total revenues 1   1 1
EXPENSES        
Other operating expenses (48) (61) (93) (59)
Depreciation expense (3) (2) (7) (4)
Total expenses 51 63 100 63
OPERATING INCOME (50) (63) (99) (62)
Investment income from Group undertakings 110 117 173 173
Interest expense (37) (38) (73) (80)
INCOME BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES 23 16 1 31
Income taxes 1 16 14 9
INCOME BEFORE INTEREST IN EARNINGS OF ASSOCIATES 24 32 15 40
NET INCOME 24 32 15 40
EQUITY ACCOUNT FOR SUBSIDIARIES (42) (35) (37) (30)
NET INCOME ATTRIBUTABLE TO WILLIS GROUP HOLDINGS (18) (3) (22) 10
Other [Member]
        
REVENUES        
Commissions and fees 854 789 1,854 1,752
Investment income 7 13 15 18
Other income 24   24  
Total revenues 885 802 1,893 1,770
EXPENSES        
Salaries and benefits (523) (466) (1,116) (957)
Other operating expenses (119) (436) (253) (730)
Depreciation expense (16) (14) (32) (27)
Amortization of intangible assets (22) (21) (39) (42)
Net gain (loss) on disposal of operations   2,433 6 2,435
Total expenses 680 (1,496) 1,434 (679)
OPERATING INCOME 205 2,298 459 2,449
Investment income from Group undertakings 40 65 33 488
Interest expense (102) (154) (208) (211)
INCOME BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES 143 2,209 284 2,726
Income taxes (39) (45) (89) (119)
INCOME BEFORE INTEREST IN EARNINGS OF ASSOCIATES 104 2,164 195 2,607
Interest in earnings of associates, net of tax (5) (6) 9 14
NET INCOME 99 2,158 204 2,621
Less: net income attributable to noncontrolling interests (4)   (12) (3)
NET INCOME ATTRIBUTABLE TO WILLIS GROUP HOLDINGS 95 2,158 192 2,618
Consolidating adjustments [Member]
        
REVENUES        
Investment income (3) (5) (6) (5)
Other income (23)   (23)  
Total revenues (26) (5) (29) (5)
EXPENSES        
Salaries and benefits 17 10 26 15
Other operating expenses 2 (15) 3 (34)
Amortization of intangible assets 5   5  
Net gain (loss) on disposal of operations   (2,435) (2) (2,437)
Total expenses (24) 2,440 (32) 2,456
OPERATING INCOME (2) (2,445) 3 (2,461)
Investment income from Group undertakings (288) (400) (459) (1,212)
Interest expense 175 230 344 418
INCOME BEFORE INCOME TAXES AND INTEREST IN EARNINGS OF ASSOCIATES (115) (2,615) (112) (3,255)
Income taxes 3 1 (4) 12
INCOME BEFORE INTEREST IN EARNINGS OF ASSOCIATES (112) (2,614) (116) (3,243)
Interest in earnings of associates, net of tax 2 4 4 4
NET INCOME (110) (2,610) (112) (3,239)
Less: net income attributable to noncontrolling interests   (2)   (6)
EQUITY ACCOUNT FOR SUBSIDIARIES (59) 218 (189) 170
NET INCOME ATTRIBUTABLE TO WILLIS GROUP HOLDINGS $ (169) $ (2,394) $ (301) $ (3,075)
[1] The 2010 Unaudited Condensed Consolidated Statement of Cash Flows has been recast to conform to the new balance sheet presentation. See Note 2 - Basis of Presentation and Significant Accounting Policies for details.