-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, JQUodzldCfmIWD9EHTMsC6FNUkXxDO6bOx5NcrbDfnVkuwhHEsMi7XIUblLQeRfK AKfB/Bfdke2erpVxw+aZ5w== 0001047469-04-025790.txt : 20040809 0001047469-04-025790.hdr.sgml : 20040809 20040809142403 ACCESSION NUMBER: 0001047469-04-025790 CONFORMED SUBMISSION TYPE: 10-Q PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20040630 FILED AS OF DATE: 20040809 FILER: COMPANY DATA: COMPANY CONFORMED NAME: WILLIS GROUP HOLDINGS LTD CENTRAL INDEX KEY: 0001140536 STANDARD INDUSTRIAL CLASSIFICATION: INSURANCE AGENTS BROKERS & SERVICES [6411] IRS NUMBER: 000000000 STATE OF INCORPORATION: D0 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-Q SEC ACT: 1934 Act SEC FILE NUMBER: 001-16503 FILM NUMBER: 04960694 BUSINESS ADDRESS: STREET 1: TEN TRINITY SQUARE CITY: LONDON ENGLAND STATE: X0 ZIP: 00000 BUSINESS PHONE: 0114402074 MAIL ADDRESS: STREET 1: TEN TRINITY SQUARE CITY: LONDON ENGLAND STATE: X0 ZIP: 00000 10-Q 1 a2141469z10-q.htm 10-Q
QuickLinks -- Click here to rapidly navigate through this document

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

(Mark One)
ý	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarter ended June 30, 2004
or
o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission file number: 001-16503

WILLIS GROUP HOLDINGS LIMITED
(Exact name of registrant as specified in its charter)

Bermuda (Jurisdiction of incorporation or organization)		98-0352587 (I.R.S. Employer Identification No.)
c/o Willis Group Limited Ten Trinity Square, London EC3P 3AX, England (Address of principal executive offices) (011) 44-20-7488-8111 (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No o

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes ý No o

As of July 31, 2004, there were outstanding 158,337,710 shares of common stock, par value $0.000115 per share of the registrant.

WILLIS GROUP HOLDINGS LIMITED

QUARTERLY REPORT ON FORM 10-Q

FOR THE QUARTER ENDED JUNE 30, 2004

Table of Contents

			Page
PART I	—	Financial Information
Item 1	—	Financial Statements	2
Item 2	—	Management's Discussion and Analysis of Financial Condition and Results of Operations	27
Item 3	—	Quantitative and Qualitative Disclosures about Market Risk	31
Item 4	—	Controls and Procedures	31
PART II	—	Other Information
Item 2	—	Changes in Securities and Use of Proceeds	32
Item 4	—	Submission of Matters to a Vote of Security Holders	32
Item 6	—	Exhibits and Reports on Form 8-K	33
Signatures			34

INFORMATION CONCERNING FORWARD-LOOKING STATEMENTS

We have included in this document forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, that state our intentions, beliefs, expectations or predictions for the future. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from historical results or those anticipated, depending on a variety of factors such as general economic conditions in different countries around the world, fluctuations in global equity and fixed income markets, changes in premium rates, the competitive environment and the actual cost of resolution of contingent liabilities. Although we believe that the expectations reflected in forward-looking statements are reasonable we can give no assurance that those expectations will prove to have been correct. All forward-looking statements contained in this document are qualified by reference to this cautionary statement.

PART I—FINANCIAL INFORMATION

Item 1—Financial Statements

WILLIS GROUP HOLDINGS LIMITED

CONSOLIDATED STATEMENTS OF OPERATIONS

			Three months ended June 30,						Six months ended June 30,
			2004			2003			2004			2003
			(millions, except per share data) (unaudited)
REVENUES:
	Commissions and fees		$	516		$	472		$	1,164		$	1,012
	Interest income			16			20			33			35

		Total revenues		532			492			1,197			1,047

EXPENSES:
	General and administrative expenses (excluding non-cash compensation)			369			346			786			697
	Non-cash compensation—performance options			4			5			6			13
	Depreciation expense			10			9			21			18
	Amortization of intangible assets			1			—			2			1
	Net gain on disposal of operations			(5	)		(4	)		(5	)		(4	)

		Total expenses		379			356			810			725

OPERATING INCOME				153			136			387			322
	Interest expense			4			13			9			28
	Premium on redemption of subordinated notes			—			—			17			—

INCOME BEFORE INCOME TAXES, EQUITY IN NET INCOME OF ASSOCIATES AND MINORITY INTEREST				149			123			361			294
INCOME TAXES				52			44			124			105

INCOME BEFORE EQUITY IN NET INCOME OF ASSOCIATES AND MINORITY INTEREST				97			79			237			189
EQUITY IN NET INCOME OF ASSOCIATES				—			1			12			11
MINORITY INTEREST				(1	)		—			(5	)		(3	)

NET INCOME			$	96		$	80		$	244		$	197

NET INCOME PER SHARE (Note 5)
	—Basic		$	0.61		$	0.53		$	1.54		$	1.31
	—Diluted		$	0.57		$	0.47		$	1.44		$	1.17

AVERAGE NUMBER OF SHARES OUTSTANDING (Note 5)
	—Basic			158			152			158			150
	—Diluted			169			169			169			169

The accompanying notes are an integral part of these consolidated financial statements.

WILLIS GROUP HOLDINGS LIMITED

CONSOLIDATED BALANCE SHEETS

			June 30, 2004			December 31, 2003
			(millions, except share data)
			(unaudited)
ASSETS
Cash and cash equivalents			$	383		$	364
Fiduciary funds—restricted				1,576			1,502
Short-term investments				65			61
Accounts receivable, net of allowance for doubtful accounts of $32 in 2004 and $32 in 2003				8,474			6,980
Fixed assets, net of accumulated depreciation of $178 in 2004 and $161 in 2003				238			249
Goodwill and other intangible assets, net of accumulated amortization of $123 in 2004 and $121 in 2003				1,430			1,345
Investment in associates				120			118
Deferred tax assets				135			141
Other assets				260			198

TOTAL ASSETS			$	12,681		$	10,958

LIABILITIES AND STOCKHOLDERS' EQUITY
	Accounts payable		$	9,810		$	8,210
	Deferred revenue and accrued expenses			227			327
	Income taxes payable			197			137
	Long-term debt (Note 6)			450			370
	Other liabilities			604			571

		Total liabilities		11,288			9,615

COMMITMENTS AND CONTINGENCIES (Note 7)
MINORITY INTEREST				18			19
STOCKHOLDERS' EQUITY:
	Common shares, $0.000115 par value; Authorised: 4,000,000,000; Issued and outstanding, 158,365,242 shares in 2004 and 159,083,048 shares in 2003			—			—
	Additional paid-in capital			973			1,100
	Retained earnings			552			367
	Accumulated other comprehensive loss (Note 9)			(133	)		(126	)
	Treasury stock, at cost, 740,648 shares in 2004 and 811,370 shares in 2003			(17	)		(17	)

		Total stockholders' equity		1,375			1,324

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY			$	12,681		$	10,958

The accompanying notes are an integral part of these consolidated financial statements.

WILLIS GROUP HOLDINGS LIMITED

CONSOLIDATED STATEMENTS OF CASH FLOWS

				Six months ended June 30,
				2004			2003
				(millions)
				(unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
	Net income			$	244		$	197
	Adjustments to reconcile net income to net cash provided by operating activities:
		Depreciation			21			18
		Amortization of intangible assets			2			1
		Provision for doubtful accounts			1			2
		Minority interest			2			—
		Provision for deferred income taxes			14			1
		Subordinated debt redemption expense			17			—
		Non-cash compensation—performance options			6			13
		Other			7			13
	Changes in operating assets and liabilities, net of effects from purchase of subsidiaries:
		Fiduciary funds—restricted			(83	)		(132	)
		Accounts receivable			(1,460	)		(1,831	)
		Accounts payable			1,560			1,926
		Other assets and liabilities			(55	)		31

			Net cash provided by operating activities		276			239

CASH FLOWS FROM INVESTING ACTIVITIES:
		Proceeds on disposal of fixed assets			3			3
		Additions to fixed assets			(24	)		(27	)
		Acquisitions of subsidiaries, net of cash acquired			(67	)		(72	)
		Purchase of short-term investments			(33	)		(23	)
		Proceeds on sale of short-term investments			28			21
		Net cash proceeds from sale of operations			9			8

			Net cash used in investing activities		(84	)		(90	)

CASH FLOWS FROM FINANCING ACTIVITIES:
		Repayments of debt			(370	)		(77	)
		Draw down of term loans			450			—
		Subordinated debt redemption expense			(17	)		—
		Repurchase of shares			(198	)		—
		Proceeds from issue of shares			19			17
		Dividends paid			(56	)		(19	)

			Net cash used in financing activities		(172	)		(79	)

INCREASE IN CASH AND CASH EQUIVALENTS					20			70
Effect of exchange rate changes on cash and cash equivalents					(1	)		5
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR					364			211

CASH AND CASH EQUIVALENTS, END OF PERIOD				$	383		$	286

The accompanying notes are an integral part of these consolidated financial statements.

WILLIS GROUP HOLDINGS LIMITED

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

1. THE COMPANY AND ITS OPERATIONS

Willis Group Holdings Limited ("Willis Group Holdings") and subsidiaries (collectively, the "Company") provide a broad range of value-added risk management consulting and insurance brokerage services, both directly and indirectly through its associates, to a diverse base of clients internationally. The Company provides specialized risk management advisory and other services on a global basis to clients in various industries, including the construction, aerospace, marine and energy industries. In its capacity as an advisor and insurance broker, the Company acts as an intermediary between clients and insurance carriers by advising clients on risk management requirements, helping clients determine the best means of managing risk, and negotiating and placing insurance risk with insurance carriers through the Company's global distribution network. The Company also provides other value-added services.

2. BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

The accompanying consolidated financial statements (hereinafter referred to as the "Interim Financial Statements") have been prepared in accordance with accounting principles generally accepted in the United States of America ("US GAAP").

The Interim Financial Statements are unaudited but include all adjustments (consisting of normal recurring adjustments) which the Company's management considers necessary for a fair presentation of the financial position as of such dates and the operating results and cash flows for those periods. Certain information and footnote disclosures normally included in financial statements prepared in accordance with US GAAP have been condensed or omitted. The results of operations for the six month period ended June 30, 2004 may not necessarily be indicative of the operating results that may be incurred for the entire fiscal year.

The December 31, 2003 balance sheet was derived from audited financial statements but does not include all disclosures required by US GAAP. However, the Company believes that the disclosures are adequate to make the information presented not misleading. These Interim Financial Statements should be read in conjunction with the Company's consolidated balance sheets as of December 31, 2003 and 2002, and the related consolidated statements of operations, cash flows and changes in stockholders' equity for each of the three years in the period ended December 31, 2003 included in the Annual Report on Form 10-K filed with the Securities and Exchange Commission.

Stock-based compensation—The Company accounts for its stock option and stock-based compensation plans using the intrinsic-value method prescribed in Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees ("APB 25"). Accordingly, the Company computes compensation costs for each employee stock option granted as the amount by which the quoted market price of the Company's shares on the date of the grant exceeds the amount the employee must pay to acquire the shares.

Had compensation expense for such plans been determined consistent with the fair value method prescribed by Statement of Financial Accounting Standard ("SFAS") No. 123, Accounting for

Stock-Based Compensation, using the Black-Scholes option-pricing model, the Company's pro forma net income and net income per share would have been:

			Three months ended June 30,						Six months ended June 30,
			2004			2003			2004			2003
			(millions, except per share data)
Net income, as reported			$	96		$	80		$	244		$	197
Add: Non-cash compensation expense—performance options included in reported net income, net of related tax of $(1), $nil, $(1) and $(2)				3			5			5			11
Less: Total stock-based employee compensation expense determined under FAS 123 for all awards, net of related tax of $1, $nil, $2 and $1				(5	)		(2	)		(7	)		(3	)

Net income, pro forma			$	94		$	83		$	242		$	205

Net income per share:
	Basic:
		As reported	$	0.61		$	0.53		$	1.54		$	1.31
		Pro forma	$	0.59		$	0.55		$	1.53		$	1.37
	Diluted:
		As reported	$	0.57		$	0.47		$	1.44		$	1.17
		Pro forma	$	0.56		$	0.49		$	1.44		$	1.21

3. DERIVATIVE FINANCIAL INSTRUMENTS

The financial risks the Company manages through the use of financial instruments are interest rate risk and foreign currency risk. The Company's Board of Directors reviews and agrees on policies for managing each of these risks. The Company has applied SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities ("SFAS 133"), as amended by SFAS 149, in accounting for these financial instruments.

The fair values of both interest rate contracts and foreign currency contracts are recorded in other assets and other liabilities on the balance sheet. For contracts that are effective cash flow hedges as defined by SFAS 133, changes in fair value are recorded as a component of other comprehensive income. Amounts are reclassified from other comprehensive income into earnings when the hedged exposure affects earnings. For contracts that do not qualify for hedge accounting as defined by SFAS 133, changes in fair value are recorded in general and administrative expenses.

The changes in fair value of derivative financial instruments have been recorded as follows:

		Three months ended June 30,						Six months ended June 30,
		2004			2003			2004			2003
		(millions)
General and administrative expenses:
	Interest rate contracts	$	—		$	—		$	—		$	(1	)
	Foreign currency contracts		—			(2	)		—			(2	)
Other Comprehensive Income:
	Interest rate contracts (net of tax of $6, $nil, $6 and $nil)		(15	)		(2	)		(15	)		(1	)
	Foreign currency contracts (net of tax of $1, $(3), $(2) and $nil)		(2	)		8			5			2

4. PENSIONS PLANS

The components of the net periodic benefit cost (income) of the UK and US defined benefit plans are as follows:

			Three months ended June 30,						Six months ended June 30,
UK pension benefits			Three months ended June 30,						Six months ended June 30,
UK pension benefits			2004			2003			2004			2003
			(millions)
Components of net periodic benefit cost (income):
	Service cost		$	11		$	8		$	21		$	15
	Interest cost			19			16			40			33
	Expected return on plan assets			(28	)		(24	)		(56	)		(48	)
	Amortization of unrecognized prior service gain			—			—			(1	)		(1	)

		Net periodic benefit cost (income)	$	2		$	—		$	4		$	(1	)

			Three months ended June 30,						Six months ended June 30,
US pension benefits			Three months ended June 30,						Six months ended June 30,
US pension benefits			2004			2003			2004			2003
			(millions)
Components of net periodic benefit cost:
	Service cost		$	5		$	4		$	10		$	8
	Interest cost			7			7			14			14
	Expected return on plan assets			(7	)		(7	)		(15	)		(14	)
	Amortization of unrecognized actuarial loss			—			1			—			2

		Net periodic benefit cost	$	5		$	5		$	9		$	10

The Company previously disclosed in its financial statements for the year ended December 31, 2003, that it expected to contribute $30 million and $14 million in 2004 to the UK and US defined benefit pension plans, respectively. As of June 30, 2004, $15 million and $4 million of contributions have been made to the UK and US defined benefit pension plans, respectively.

5. NET INCOME PER SHARE

Basic and diluted net income per share is calculated by dividing net income by the average number of shares outstanding during each period. The computation of diluted net income per share reflects the potential dilution that could occur if dilutive securities and other contracts to issue shares were exercised or converted into shares or resulted in the issue of shares that then shared in the net income of the Company.

At June 30, 2004, time-based and performance-based options to purchase 18.7 million and 5.5 million (2003: 18.1 million and 8.5 million) shares, respectively, and 0.5 million restricted shares (2003: 0.4 million), were outstanding. Basic and diluted net income per share are as follows:

	Three months ended June 30,						Six months ended June 30,
	2004			2003			2004			2003
	(millions, except per share data)
Basic average number of shares outstanding		158			152			158			150
Dilutive effect of potentially issuable shares		11			17			11			19

Diluted average number of shares outstanding		169			169			169			169

Basic net income per share	$	0.61		$	0.53		$	1.54		$	1.31
Dilutive effect of potentially issuable shares		(0.04	)		(0.06	)		(0.10	)		(0.14	)

Diluted net income per share	$	0.57		$	0.47		$	1.44		$	1.17

Options to purchase 5.4 million shares for the three and six month periods ended June 30, 2004 were not included in the computation of the dilutive effect of stock options because the effect was antidilutive (2003: nil).

6. LONG-TERM DEBT

Long-term debt consists of the following:

	June 30, 2004		December 31, 2003
	(millions)
Senior Credit Facility, term loans	$	450	$	—
9% senior subordinated notes, due 2009		—		370

	$	450	$	370

On December 4, 2003, the Company entered into a credit agreement providing a $450 million term loan facility and a $150 million revolving credit facility. $150 million of the term loan facility matures on each of the third, fourth and fifth anniversaries of the agreement. The revolving credit facility is available until December 4, 2008.

On February 2, 2004, the Company redeemed all the outstanding 9% senior subordinated notes at a redemption price of 104.5%. On the same day, the Company drew down $300 million of term loans under the senior credit facility. The remaining $150 million under the senior credit facility was drawn down on June 1, 2004.

At June 30, 2004, there remained undrawn $150 million under the revolving credit facility.

7. COMMITMENTS AND CONTINGENCIES

Claims, Lawsuits and Proceedings—The Company is subject to various actual and potential claims, lawsuits and proceedings relating principally to alleged errors and omissions in connection with the placement of insurance and reinsurance in the ordinary course of business. Similar to other corporations, the Company is also subject to a variety of other claims, including those relating to the Company's employment practices. Some of those claims, lawsuits and proceedings seek damages in amounts which could, if assessed, be significant.

Most of the claims, lawsuits and proceedings arising in the ordinary course of business are covered by professional indemnity or other appropriate insurance. In respect of self-insured deductibles, the Company has established provisions against these items which are believed to be adequate in the light of current information and legal advice, and the Company adjusts such provisions from time to time according to developments. On the basis of current information, the Company does not expect that the outcome of the claims, lawsuits and proceedings to which the Company is subject or of which it is aware, either individually or in aggregate, will have a material adverse effect on the Company's financial condition, results of operations or liquidity.

8. SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

Supplemental disclosures regarding cash flow information and non-cash flow investing and financing activities are as follows:

			Six months ended June 30,
			2004			2003
			(millions)
Supplemental disclosures of cash flow information:
	Cash payments for income taxes		$	28		$	73
	Cash payments for interest		$	19		$	27

Supplemental disclosures of non-cash flow investing and financing activities:
	Purchase of fixed assets		$	—		$	1
	Issue of stock on acquisition of subsidiaries			22			6
	Deferred payments on acquisitions of subsidiaries			3			5
	Acquisitions:
		Fair value of assets acquired		37			7
		Less: liabilities assumed		(34	)		—
		cash acquired		(7	)		—

	Acquisitions, net of cash acquired		$	(4	)	$	7

9. ACCUMULATED OTHER COMPREHENSIVE LOSS

The components of comprehensive income are as follows:

			Three months ended June 30,					Six months ended June 30,
			2004			2003		2004			2003
			(millions)
Net income			$	96		$	80	$	244		$	197
	Other comprehensive (loss) income, net of tax:
		Foreign currency translation adjustment		(2	)		2		3			2
		Unrealized holding loss		—			—		—			(1	)
		Net (loss) gain on derivative instruments (net of tax of $7, $(3), $4 and $nil)		(17	)		6		(10	)		1

	Other comprehensive (loss) income			(19	)		8		(7	)		2

Comprehensive income			$	77		$	88	$	237		$	199

The components of accumulated other comprehensive loss are as follows:

		June 30, 2004			December 31, 2003
		(millions)
Net foreign currency translation adjustment		$	(9	)	$	(12	)
Net minimum pension liability adjustment			(149	)		(149	)
Net gain on derivative instruments			25			35

	Accumulated other comprehensive loss	$	(133	)	$	(126	)

10. COMMON STOCK

On July 23, 2003, the Board of Directors authorized an open-ended plan to purchase, from time to time in the open market or through negotiated trades with persons who are not affiliates of the Company, shares of the Company's common stock at an aggregate purchase price of up to $100 million. On February 4, 2004, the Board of Directors approved an increase in the authorization to $300 million. During the first six months of 2004, the Company repurchased and subsequently cancelled 5.5 million shares for a total consideration of $203 million.

11. SEGMENT INFORMATION

The Company conducts its worldwide insurance brokerage activities through three operating segments: Global, North America and International. Each operating segment exhibits similar economic characteristics, provides similar products and services and distributes same through common distribution channels to a common type of class of customer. In addition, the regulatory environment in each region is similar. Consequently, for financial reporting purposes the Company has aggregated these three operating segments into one reportable segment.

12. CONDENSED CONSOLIDATING FINANCIAL INFORMATION

The Willis North America Inc. ("Willis North America") debt securities registered in April 2003 will be, if issued, jointly and severally, irrevocably and fully and unconditionally guaranteed by Willis Group Holdings, Willis Group Limited, Willis Partners, Trinity Acquisition Limited, TA I Limited, TA II Limited, TA III Limited and TA IV Limited.

Presented below is condensed consolidating financial information for: i) Willis Group Holdings, which will be a guarantor, on a parent company only basis; ii) the other Guarantors which are all wholly owned subsidiaries of the parent; iii) the Issuer, Willis North America; iv) Other, which are the non-guarantor subsidiaries, on a combined basis; v) Eliminations; and vi) Consolidated Company and subsidiaries. The equity method has been used for all investments in subsidiaries.

The entities included in the other Guarantors column are Willis Group Limited, Willis Partners, Trinity Acquisition Limited, TA I Limited, TA II Limited, TA III Limited and TA IV Limited.

Condensed Consolidated Statement of Operations

			Three months ended June 30, 2004
			Willis Group Holdings			The Other Guarantors			The Issuer			Other			Eliminations			Consolidated
			(millions)
REVENUES:
	Commissions and fees		$	—		$	—		$	—		$	516		$	—		$	516
	Interest income			—			—			2			19			(5	)		16

		Total revenues		—			—			2			535			(5	)		532

EXPENSES:
	General and administrative expenses (excluding non-cash compensation)			—			2			—			360			7			369
	Non-cash compensation—performance options			—			—			—			4			—			4
	Depreciation expense			—			—			—			10			—			10
	Amortization of intangible assets			—			—			—			—			1			1
	Net gain on disposal of operations			—			—			—			568			(573	)		(5	)

		Total expenses		—			2			—			942			(565	)		379

OPERATING (LOSS) INCOME				—			(2	)		2			(407	)		560			153
	Investment income from Group undertakings			99			621			48			82			(850	)		—
	Interest expense			—			(55	)		(3	)		(18	)		72			(4	)

INCOME BEFORE INCOME TAXES, EQUITY IN NET INCOME OF ASSOCIATES AND MINORITY INTEREST				99			564			47			(343	)		(218	)		149
INCOME TAXES				—			—			4			39			9			52

INCOME BEFORE EQUITY IN NET INCOME OF ASSOCIATES AND MINORITY INTEREST				99			564			43			(382	)		(227	)		97
MINORITY INTEREST				—			—			—			—			(1	)		(1	)
EQUITY ACCOUNT FOR SUBSIDIARIES				(3	)		(468	)		(12	)		—			483			—

NET INCOME			$	96		$	96		$	31		$	(382	)	$	255		$	96

Condensed Consolidated Statement of Operations

			Three months ended June 30, 2003
			Willis Group Holdings		The Other Guarantors			The Issuer			Other			Eliminations			Consolidated
			(millions)
REVENUES:
	Commissions and fees		$	—	$	—		$	—		$	472		$	—		$	472
	Interest income			—		—			2			22			(4	)		20

		Total revenues		—		—			2			494			(4	)		492

EXPENSES:
	General and administrative expenses (excluding non-cash compensation)			—		(6	)		11			360			(19	)		346
	Non-cash compensation—performance options			—		—			—			5			—			5
	Depreciation expense			—		—			1			8			—			9
	Net loss (gain) on disposal of operations			—		—			—			2			(6	)		(4	)

		Total expenses		—		(6	)		12			375			(25	)		356

OPERATING INCOME (LOSS)				—		6			(10	)		119			21			136
	Investment income from Group undertakings			23		147			66			36			(272	)		—
	Interest expense			—		(59	)		(12	)		(21	)		79			(13	)

INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN NET INCOME OF ASSOCIATES				23		94			44			134			(172	)		123
INCOME TAXES				—		2			(1	)		41			2			44

INCOME (LOSS) BEFORE EQUITY IN NET INCOME OF ASSOCIATES				23		92			45			93			(174	)		79
EQUITY IN NET INCOME OF ASSOCIATES				—		—			—			3			(2	)		1
EQUITY ACCOUNT FOR SUBSIDIARIES				57		(12	)		(23	)		—			(22	)		—

NET INCOME			$	80	$	80		$	22		$	96		$	(198	)	$	80

Condensed Consolidated Statement of Operations

			Six months ended June 30, 2004
			Willis Group Holdings			The Other Guarantors			The Issuer			Other			Eliminations			Consolidated
			(millions)
REVENUES:
	Commissions and fees		$	—		$	—		$	—		$	1,164		$	—		$	1,164
	Interest income			—			—			4			38			(9	)		33

		Total revenues		—			—			4			1,202			(9	)		1,197

EXPENSES:
	General and administrative expenses (excluding non-cash compensation)			1			(2	)		(1	)		802			(14	)		786
	Non-cash compensation—performance options			—			—			—			6			—			6
	Depreciation expense			—			—			3			18			—			21
	Amortization of intangible assets			—			—			—			—			2			2
	Net gain on disposal of operations			—			—			—			568			(573	)		(5	)

		Total expenses		1			(2	)		2			1,394			(585	)		810

OPERATING (LOSS) INCOME				(1	)		2			2			(192	)		576			387
	Investment income from Group undertakings			254			1,299			58			88			(1,699	)		—
	Interest expense			—			(109	)		(7	)		(39	)		146			(9	)
	Premium on redemption of subordinated notes			—			—			(17	)		—			—			(17	)

INCOME BEFORE INCOME TAXES AND EQUITY IN NET INCOME OF ASSOCIATES				253			1,192			36			(143	)		(977	)		361
INCOME TAXES				—			4			—			117			3			124

INCOME BEFORE EQUITY IN NET INCOME OF ASSOCIATES				253			1,188			36			(260	)		(980	)		237
EQUITY IN NET INCOME OF ASSOCIATES				—			—			—			12			—			12
MINORITY INTEREST				—			—			—			(1	)		(4	)		(5	)
EQUITY ACCOUNT FOR SUBSIDIARIES				(9	)		(943	)		20			—			932			—

NET INCOME			$	244		$	245		$	56		$	(249	)	$	(52	)	$	244

Condensed Consolidated Statement of Operations

			Six months ended June 30, 2003
			Willis Group Holdings			The Other Guarantors			The Issuer			Other			Eliminations			Consolidated
			(millions)
REVENUES:
	Commissions and fees		$	—		$	—		$	—		$	1,012		$	—		$	1,012
	Interest income			—			—			4			39			(8	)		35

		Total revenues		—			—			4			1,051			(8	)		1,047

EXPENSES:
	General and administrative expenses (excluding non-cash compensation)			1			(3	)		6			709			(16	)		697
	Non-cash compensation—performance options			—			—			—			13			—			13
	Depreciation expense			—			—			3			15			—			18
	Amortization of intangible assets			—			—			—			—			1			1
	Net loss (gain) on disposal of operations			—			—			—			2			(6	)		(4	)

		Total expenses		1			(3	)		9			739			(21	)		725

OPERATING (LOSS) INCOME				(1	)		3			(5	)		312			13			322
	Investment income from Group undertakings			23			204			76			36			(339	)		—
	Interest expense			—			(121	)		(26	)		(31	)		150			(28	)

(LOSS) INCOME BEFORE EQUITY IN NET INCOME OF ASSOCIATES AND MINORITY INTEREST				22			86			45			317			(176	)		294
INCOME TAXES				—			—			(1	)		101			5			105

(LOSS) INCOME BEFORE EQUITY IN NET INCOME OF ASSOCIATES				22			86			46			216			(181	)		189
EQUITY IN NET INCOME OF ASSOCIATES				—			—			—			11			—			11
MINORITY INTEREST				—			—			—			—			(3	)		(3	)
EQUITY ACCOUNT FOR SUBSIDIARIES				175			112			(1	)		—			(286	)		—

NET INCOME			$	197		$	198		$	45		$	227		$	(470	)	$	197

Condensed Consolidating Balance Sheets

			As at June 30, 2004
			Willis Group Holdings		The Other Guarantors		The Issuer		Other		Eliminations			Consolidated
			(millions)
ASSETS:
	Cash and cash equivalents		$	8	$	—	$	193	$	182	$	—		$	383
	Fiduciary funds—restricted			—		—		133		1,443		—			1,576
	Short-term investments			—		—		—		65		—			65
	Accounts receivable			64		2,682		1,026		8,924		(4,222	)		8,474
	Goodwill and other intangible assets			—		—		—		157		1,273			1,430
	Other assets			—		79		17		702		(45	)		753
	Equity accounted subsidiaries			1,347		1,654		1,063		1,769		(5,833	)		—

TOTAL ASSETS			$	1,419	$	4,415	$	2,432	$	13,242	$	(8,827	)	$	12,681

LIABILITIES AND STOCKHOLDERS' EQUITY
	Accounts payable		$	2	$	3,006	$	1,273	$	9,773	$	(4,244	)	$	9,810
	Deferred revenue and accrued expenses			—		—		—		240		(13	)		227
	Income taxes payable			—		120		2		104		(29	)		197
	Other liabilities			42		—		495		464		53			1,054

		Total liabilities		44		3,126		1,770		10,581		(4,233	)		11,288

	MINORITY INTEREST			—		—		—		3		15			18
	STOCKHOLDERS' EQUITY			1,375		1,289		662		2,658		(4,609	)		1,375

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY			$	1,419	$	4,415	$	2,432	$	13,242	$	(8,827	)	$	12,681

Condensed Consolidating Balance Sheets

			As at December 31, 2003
			Willis Group Holdings		The Other Guarantors		The Issuer		Other		Eliminations			Consolidated
			(millions)
ASSETS:
	Cash and cash equivalents		$	48	$	9	$	148	$	159	$	—		$	364
	Fiduciary funds—restricted			—		—		97		1,405		—			1,502
	Short-term investments			—		—		—		61		—			61
	Accounts receivable			7		2,687		876		7,808		(4,398	)		6,980
	Goodwill and other intangible assets			—		—		—		159		1,186			1,345
	Other assets			—		52		69		676		(91	)		706
	Equity accounted subsidiaries			1,295		2,014		541		1,713		(5,563	)		—

TOTAL ASSETS			$	1,350	$	4,762	$	1,731	$	11,981	$	(8,866	)	$	10,958

LIABILITIES AND STOCKHOLDERS' EQUITY
	Accounts payable		$	—	$	3,377	$	681	$	8,574	$	(4,422	)	$	8,210
	Deferred revenue and accrued expenses			—		—		12		329		(14	)		327
	Income taxes payable			—		91		—		68		(22	)		137
	Other liabilities			26		—		419		441		55			941

		Total liabilities		26		3,468		1,112		9,412		(4,403	)		9,615

	MINORITY INTEREST			—		—		—		1		18			19
	STOCKHOLDERS' EQUITY			1,324		1,294		619		2,568		(4,481	)		1,324

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY			$	1,350	$	4,762	$	1,731	$	11,981	$	(8,866	)	$	10,958

Condensed Consolidating Statement of Cash Flows

			Six months ended June 30, 2004
			Willis Group Holdings			The Other Guarantors			The Issuer			Other			Eliminations			Consolidated
			(millions)
NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES			$	(5	)	$	7		$	23		$	251		$	—		$	276

CASH FLOWS FROM INVESTING ACTIVITIES:
	Acquisitions of subsidiaries, net of cash acquired			(36	)		—			—			(604	)		573			(67	)
	Other			—			—			(1	)		(16	)		—			(17	)

		Net cash used in investing activities		(36	)		—			(1	)		(620	)		573			(84	)

CASH FLOWS FROM FINANCING ACTIVITIES:
	Repayments of debt			—			—			(370	)		—			—			(370	)
	Draw down of term loans			—			—			450			—			—			450
	Repurchase of shares			(198	)		—			—			—			—			(198	)
	Amounts owed by and to Group undertakings			(19	)		209			(77	)		460			(573	)		—
	Dividends paid			199			(225	)		37			(67	)		—			(56	)
	Other			19			—			(17	)		—			—			2

		Net cash provided by (used in) financing activities		1			(16	)		23			393			(573	)		(172	)

(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS				(40	)		(9	)		45			24			—			20
Effect of exchange rate changes on cash and cash equivalents				—			—			—			(1	)		—			(1	)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR				48			9			148			159			—			364

CASH AND CASH EQUIVALENTS, END OF PERIOD			$	8		$	—		$	193		$	182		$	—		$	383

Condensed Consolidating Statement of Cash Flows

			Six months ended June 30, 2003
			Willis Group Holdings			The Other Guarantors			The Issuer			Other			Eliminations		Consolidated
			(millions)
NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES			$	(1	)	$	(5	)	$	(9	)	$	254		$	—	$	239

CASH FLOWS FROM INVESTING ACTIVITIES:
	Acquisitions of subsidiaries, net of cash acquired			—			—			—			(72	)		—		(72	)
	Additions to fixed assets			—			—			8			(35	)		—		(27	)
	Purchase of short-term investments			—			—			—			(23	)		—		(23	)
	Proceeds on sale of short-term investments			—			—			—			21			—		21
	Other			—			—			1			10			—		11

		Net cash provided by (used in) investing activities		—			—			9			(99	)		—		(90	)

CASH FLOWS FROM FINANCING ACTIVITIES:
	Repayments of debt			—			—			(77	)		—			—		(77	)
	Amounts owed by and to Group undertakings			(12	)		29			70			(87	)		—		—
	Dividends paid			4			(23	)		48			(48	)		—		(19	)
	Other			17			—			—			—			—		17

		Net cash provided by (used in) financing activities		9			6			41			(135	)		—		(79	)

INCREASE IN CASH AND CASH EQUIVALENTS				8			1			41			20			—		70
Effect of exchange rate changes on cash and cash equivalents				—			—			—			5			—		5
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR				1			—			97			113			—		211

CASH AND CASH EQUIVALENTS, END OF PERIOD			$	9		$	1		$	138		$	138		$	—	$	286

13. CONDENSED CONSOLIDATING FINANCIAL INFORMATION

The Trinity Acquisition Limited debt securities registered in April 2003 will be, if issued, jointly and severally, irrevocably and fully and unconditionally guaranteed by Willis Group Holdings, TA I Limited, TA II Limited and TA III Limited.

Presented below is condensed consolidating financial information for: i) Willis Group Holdings, which will be a guarantor, on a parent company only basis; ii) the other Guarantors, which are all wholly owned subsidiaries of the parent; iii) the Issuer, Trinity Acquisition Limited; iv) Other, which are the non-guarantor subsidiaries, on a combined basis; v) Eliminations; and vi) Consolidated Company and subsidiaries. The equity method has been used for all investments in subsidiaries.

The entities included in the other Guarantors column are TA I Limited, TA II Limited and TA III Limited.

Condensed Consolidated Statement of Operations

			Three months ended June 30, 2004
			Willis Group Holdings			The Other Guarantors			The Issuer			Other			Eliminations			Consolidated
			(millions)
REVENUES:
	Commissions and fees		$	—		$	—		$	—		$	516		$	—		$	516
	Interest income			—			—			—			21			(5	)		16

		Total revenues		—			—			—			537			(5	)		532

EXPENSES:
	General and administrative expenses (excluding non-cash compensation)			—			—			1			361			7			369
	Non-cash compensation—performance options			—			—			—			4			—			4
	Depreciation expense			—			—			—			10			—			10
	Amortization of intangible assets			—			—			—			—			1			1
	Net gain on disposal of operations			—			—			—			568			(573	)		(5	)

		Total expenses		—			—			1			943			(565	)		379

OPERATING (LOSS) INCOME				—			—			(1	)		(406	)		560			153
	Investment income from Group undertakings			99			300			115			336			(850	)		—
	Interest expense			—			—			(10	)		(66	)		72			(4	)

INCOME BEFORE INCOME TAXES AND EQUITY IN NET INCOME OF ASSOCIATES				99			300			104			(136	)		(218	)		149
INCOME TAXES				—			—			8			35			9			52

INCOME BEFORE EQUITY IN NET INCOME OF ASSOCIATES				99			300			96			(171	)		(227	)		97
MINORITY INTEREST				—			—			—			—			(1	)		(1	)
EQUITY ACCOUNT FOR SUBSIDIARIES				(3	)		(204	)		—			—			207			—

NET INCOME			$	96		$	96		$	96		$	(171	)	$	(21	)	$	96

Condensed Consolidated Statement of Operations

			Three months ended June 30, 2003
			Willis Group Holdings		The Other Guarantors		The Issuer			Other			Eliminations			Consolidated
			(millions)
REVENUES:
	Commissions and fees		$	—	$	—	$	—		$	472		$	—		$	472
	Interest income			—		—		—			24			(4	)		20

		Total revenues		—		—		—			496			(4	)		492

EXPENSES:
	General and administrative expenses (excluding non-cash compensation)			—		—		(1	)		366			(19	)		346
	Non-cash compensation—performance options			—		—		—			5			—			5
	Depreciation expense			—		—		—			9			—			9
	Net loss (gain) on disposal of operations			—		—		—			2			(6	)		(4	)

		Total expenses		—		—		(1	)		382			(25	)		356

OPERATING INCOME				—		—		1			114			21			136
	Investment income from Group undertakings			23		67		40			136			(266	)		—
	Interest expense			—		—		(13	)		(73	)		73			(13	)

INCOME BEFORE INCOME TAXES AND EQUITY IN NET INCOME OF ASSOCIATES				23		67		28			177			(172	)		123
INCOME TAXES				—		—		9			33			2			44

INCOME BEFORE EQUITY IN NET INCOME OF ASSOCIATES				23		67		19			144			(174	)		79
EQUITY IN NET INCOME OF ASSOCIATES				—		—		—			3			(2	)		1
EQUITY ACCOUNT FOR SUBSIDIARIES				57		13		61			—			(131	)		—

NET INCOME			$	80	$	80	$	80		$	147		$	(307	)	$	80

Condensed Consolidated Statement of Operations

			Six months ended June 30, 2004
			Willis Group Holdings			The Other Guarantors			The Issuer			Other			Eliminations			Consolidated
			(millions)
REVENUES:
	Commissions and fees		$	—		$	—		$	—		$	1,164		$	—		$	1,164
	Interest income			—			—			—			42			(9	)		33

		Total revenues		—			—			—			1,206			(9	)		1,197

EXPENSES:
	General and administrative expenses (excluding non-cash compensation)			1			—			—			799			(14	)		786
	Non-cash compensation—performance options			—			—			—			6			—			6
	Depreciation expense			—			—			—			21			—			21
	Amortization of intangible assets			—			—			—			—			2			2
	Net gain on disposal of operations			—			—			—			568			(573	)		(5	)

		Total expenses		1			—			—			1,394			(585	)		810

OPERATING (LOSS) INCOME				(1	)		—			—			(188	)		576			387
	Investment income from Group undertakings			254			764			155			526			(1,699	)		—
	Interest expense			—			—			(21	)		(134	)		146			(9	)
	Premium on redemption of subordinated notes			—			—			—			(17	)		—			(17	)

INCOME BEFORE INCOME TAXES, EQUITY IN NET INCOME OF ASSOCIATES AND MINORITY INTEREST				253			764			134			187			(977	)		361
INCOME TAXES				—			—			19			102			3			124

INCOME BEFORE EQUITY IN NET INCOME OF ASSOCIATES AND MINORITY INTEREST				253			764			115			85			(980	)		237
EQUITY IN NET INCOME OF ASSOCIATES				—			—			—			12			—			12
MINORITY INTEREST				—			—			—			(1	)		(4	)		(5	)
EQUITY ACCOUNT FOR SUBSIDIARIES				(9	)		(519	)		130			—			398			—

NET INCOME			$	244		$	245		$	245		$	96		$	(586	)	$	244

Condensed Consolidated Statement of Operations

			Six months ended June 30, 2003
			Willis Group Holdings			The Other Guarantors		The Issuer			Other			Eliminations			Consolidated
			(millions)
REVENUES:
	Commissions and fees		$	—		$	—	$	—		$	1,012		$	—		$	1,012
	Interest income			—			—		—			43			(8	)		35

		Total revenues		—			—		—			1,055			(8	)		1,047

EXPENSES:
	General and administrative expenses (excluding non-cash compensation)			1			—		(1	)		713			(16	)		697
	Non-cash compensation—performance options			—			—		—			13			—			13
	Depreciation expense			—			—		—			18			—			18
	Amortization of intangible assets			—			—		—			—			1			1
	Net loss (gain) on disposal of operations			—			—		—			2			(6	)		(4	)

		Total expenses		1			—		(1	)		746			(21	)		725

OPERATING (LOSS) INCOME				(1	)		—		1			309			13			322
	Investment income from Group undertakings			23			67		79			169			(338	)		—
	Interest expense			—			—		(29	)		(148	)		149			(28	)

(LOSS) INCOME BEFORE EQUITY IN NET INCOME OF ASSOCIATES AND MINORITY INTEREST				22			67		51			330			(176	)		294
INCOME TAXES				—			—		16			84			5			105

(LOSS) INCOME BEFORE EQUITY IN NET INCOME OF ASSOCIATES				22			67		35			246			(181	)		189
EQUITY IN NET INCOME OF ASSOCIATES				—			—		—			11			—			11
MINORITY INTEREST				—			—		—			—			(3	)		(3	)
EQUITY ACCOUNT FOR SUBSIDIARIES				175			131		163			—			(469	)		—

NET INCOME			$	197		$	198	$	198		$	257		$	(653	)	$	197

Condensed Consolidating Balance Sheets

			As at June 30, 2004
			Willis Group Holdings		The Other Guarantors		The Issuer		Other		Eliminations			Consolidated
			(millions)
ASSETS:
	Cash and cash equivalents		$	8	$	—	$	—	$	375	$	—		$	383
	Fiduciary funds—restricted			—		—		—		1,576		—			1,576
	Short-term investments			—		—		—		65		—			65
	Accounts receivable			64		182		1,465		10,985		(4,222	)		8,474
	Goodwill and other intangible assets			—		—		—		157		1,273			1,430
	Other assets			—		—		—		798		(45	)		753
	Equity accounted subsidiaries			1,347		1,287		590		5,088		(8,312	)		—

TOTAL ASSETS			$	1,419	$	1,469	$	2,055	$	19,044	$	(11,306	)	$	12,681

LIABILITIES AND STOCKHOLDERS' EQUITY
	Accounts payable		$	2	$	180	$	676	$	13,196	$	(4,244	)	$	9,810
	Deferred revenue and accrued expenses			—		—		—		240		(13	)		227
	Income taxes payable			—		—		92		134		(29	)		197
	Other liabilities			42		—		—		959		53			1,054

		Total liabilities		44		180		768		14,529		(4,233	)		11,288

	MINORITY INTEREST			—		—		—		3		15			18
	STOCKHOLDERS' EQUITY			1,375		1,289		1,287		4,512		(7,088	)		1,375

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY			$	1,419	$	1,469	$	2,055	$	19,044	$	(11,306	)	$	12,681

Condensed Consolidating Balance Sheets

			As at December 31, 2003
			Willis Group Holdings		The Other Guarantors		The Issuer		Other		Eliminations			Consolidated
			(millions)
ASSETS:
	Cash and cash equivalents		$	48	$	—	$	—	$	316	$	—		$	364
	Fiduciary funds—restricted			—		—		—		1,502		—			1,502
	Short-term investments			—		—		—		61		—			61
	Accounts receivable			7		20		1,511		9,840		(4,398	)		6,980
	Goodwill and other intangible assets			—		—		—		159		1,186			1,345
	Other assets			—		—		—		797		(91	)		706
	Equity accounted subsidiaries			1,295		1,292		455		4,385		(7,427	)		—

TOTAL ASSETS			$	1,350	$	1,312	$	1,966	$	17,060	$	(10,730	)	$	10,958

LIABILITIES AND STOCKHOLDERS' EQUITY
	Accounts payable		$	—	$	18	$	601	$	12,013	$	(4,422	)	$	8,210
	Deferred revenue and accrued expenses			—		—		—		341		(14	)		327
	Income taxes payable			—		—		73		86		(22	)		137
	Other liabilities			26		—		—		860		55			941

		Total liabilities		26		18		674		13,300		(4,403	)		9,615

	MINORITY INTEREST			—		—		—		1		18			19
	STOCKHOLDERS' EQUITY			1,324		1,294		1,292		3,759		(6,345	)		1,324

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY			$	1,350	$	1,312	$	1,966	$	17,060	$	(10,730	)	$	10,958

Condensed Consolidating Statement of Cash Flows

			Six months ended June 30, 2004
			Willis Group Holdings			The Other Guarantors		The Issuer			Other			Eliminations			Consolidated
			(millions)
NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES			$	(5	)	$	—	$	59		$	222		$	—		$	276

CASH FLOWS FROM INVESTING ACTIVITIES:
	Acquisitions of subsidiaries, net of cash acquired			(36	)		—		—			(604	)		573			(67	)
	Other			—			—		—			(17	)		—			(17	)

		Net cash used in investing activities		(36	)		—		—			(621	)		573			(84	)

CASH FLOWS FROM FINANCING ACTIVITIES:
	Repayments of debt			—			—		—			(370	)		—			(370	)
	Draw down of term loans			—			—		—			450			—			450
	Repurchase of shares			(198	)		—		—			—			—			(198	)
	Amounts owed by and to Group undertakings			(19	)		—		120			472			(573	)		—
	Dividends paid			199			—		(179	)		(76	)		—			(56	)
	Other			19			—		—			(17	)		—			2

		Net cash provided by (used in) financing activities		1			—		(59	)		459			(573	)		(172	)

(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS				(40	)		—		—			60			—			20
Effect of exchange rate changes on cash and cash equivalents				—			—		—			(1	)		—			(1	)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR				48			—		—			316			—			364

CASH AND CASH EQUIVALENTS, END OF PERIOD			$	8		$	—	$	—		$	375		$	—		$	383

Condensed Consolidating Statement of Cash Flows

			Six months ended June 30, 2003
			Willis Group Holdings			The Other Guarantors			The Issuer			Other			Eliminations		Consolidated
			(millions)
NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES			$	(1	)	$	(1	)	$	53		$	188		$	—	$	239

CASH FLOWS FROM INVESTING ACTIVITIES:
	Acquisitions of subsidiaries, net of cash acquired			—			—			—			(72	)		—		(72	)
	Additions to fixed assets			—			—			—			(27	)		—		(27	)
	Purchase of short-term investments			—			—			—			(23	)		—		(23	)
	Proceeds on sale of short-term investments			—			—			—			21			—		21
	Other			—			—			—			11			—		11

		Net cash used in investing activities		—			—			—			(90	)		—		(90	)

CASH FLOWS FROM FINANCING ACTIVITIES:
	Repayments of debt			—			—			—			(77	)		—		(77	)
	Amounts owed by and to Group undertakings			(12	)		1			(30	)		41			—		—
	Dividends paid			4			—			(23	)		—			—		(19	)
	Other			17			—			—			—			—		17

		Net cash provided by (used in) financing activities		9			1			(53	)		(36	)		—		(79	)

INCREASE IN CASH AND CASH EQUIVALENTS				8			—			—			62			—		70
Effect of exchange rate changes on cash and cash equivalents				—			—			—			5			—		5
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR				1			—			—			210			—		211

CASH AND CASH EQUIVALENTS, END OF PERIOD			$	9		$	—		$	—		$	277		$	—	$	286

Item 2—Management's Discussion and Analysis of Financial Condition and Results of Operations

Executive Summary

Revenues for the second quarter of 2004 increased by 8% compared with the corresponding period of 2003, with approximately 6% coming from net new business growth, approximately 1% from the effects of foreign exchange and approximately 1% from the net effects of acquisitions and disposals. For the six months to June 30, 2004, revenues increased by 14% compared with the corresponding period of 2003, with approximately 7% coming from net new business growth, approximately 4% from the effects of foreign exchange and approximately 3% from the net effects of acquisitions and disposals.

Our operating margin on a reported basis increased to 28.8% in the second quarter of 2004, up from 27.6% in the corresponding period of 2003. Excluding the impact of non-cash compensation charges for performance-based stock options and the gain on disposal of operations as described below, our operating margin was 28.6% in the second quarter of 2004, up from 27.8% a year ago. For the first half of 2004, our operating margin on a reported basis increased to 32.3%, up from 30.8% in the corresponding period of 2003. Excluding the impact of non-cash compensation charges for performance-based stock options and the gain on disposal of operations as described below, our operating margin was 32.4% in the first half of 2004, up from 31.6% a year ago.

Net income per diluted share in the second quarter of 2004 was up 21% over the corresponding period of 2003 on a reported basis and 16% excluding the impact of non-cash compensation charges for performance-based stock options and the gain on disposal of operations as described below. For the six months ended June 30, 2004, net income per diluted share was up 23% over the corresponding period of 2003 on a reported basis and 25% excluding the impact of non-cash compensation charges for performance-based stock options, the gain on disposal of operations and the non-recurring premium paid on the redemption of the subordinated debt as described below.

During the quarter, we announced that we had reached agreement in principle to acquire a majority shareholding in Coyle Hamilton, the Republic of Ireland's largest privately owned insurance broker with annualized revenues of approximately $60 million. This transaction is subject to shareholder and customary regulatory approvals and is expected to close in the third quarter of 2004. The Company will initially have a majority interest in Coyle Hamilton with the remaining interests to be acquired in 2007 and 2009.

We completed several transactions in the second quarter consistent with our strategy to enhance ownership positions in our international investments. We acquired an additional 20% stake in Herzfeld & Levy, our retail operation in Argentina, taking our ownership to 60% and an additional 10% stake in Willis South Africa, taking our ownership to 80%. We also announced that we had received approval from the China Insurance Regulatory Commission to complete the purchase of a 50% equity stake in Shanghai Pudong Insurance Brokers Ltd.

During the quarter, we drew down the remaining $150 million of bank loans in accordance with our credit facility arrangements, which currently forms part of working capital. We also repurchased 1,500,000 shares of common stock at a cost of $55 million.

Critical accounting estimates

The accounting estimates or assumptions that management considers to be the most important to the presentation of the Company's financial condition or operating performance were discussed in our Annual Report on Form 10-K for the year ended December 31, 2003. There were no significant additions or changes to these estimates or assumptions in the first half of 2004.

Revenues

Total revenues increased by 8% to $532 million in the second quarter of 2004 from $492 million in the same period last year. Excluding the effects of foreign currency exchange rate movements of 1% and the effects of acquisitions and disposals of 1%, total revenues on an underlying basis were 6% higher in the second quarter of 2004 than in the second quarter of 2003. Net new business growth was 6% after the impact from softening premium rates.

Premium rates continued to decline across most lines of insurance during the quarter, with some easing of policy terms and conditions. The changing market conditions have not yet had a measurable

impact on risk managers' behavior. While most insureds are buying the same coverage and limits, there are signs that some clients are exploring lower deductibles.

For the six months to June 30, 2004, total revenues were $1,197 million, 14% higher than a year ago. Excluding the effect of foreign currency exchange rate movements of 4% and the effects of acquisitions and disposals of 3%, total revenues on an underlying basis were 7% higher than in the corresponding period of 2003; 9% was attributable to net new business and 2% to lower premium rates.

Global: Revenues generated by our Global business increased by 5% to $257 million in the second quarter of 2004. Approximately 2% of the increase in revenues arose from the effects of foreign currency exchange rate movements. Adjusting for this effect, revenues on an underlying basis increased by 3%. Good performances in the Global Markets and Willis UK and Ireland business units contributed to this growth although there was noticeable downward pressure on premium rates in Aerospace, Marine and Reinsurance renewals.

North America: Revenues generated by our North America business increased by 6% to $183 million in the second quarter of 2004 attributable to solid contributions from our middle market, large account and specialty practices (notably executive risk, employee benefits and construction). There was a modest negative impact from premium rates.

International: Revenues generated by our International business increased by 23% to $92 million in the second quarter of 2004. Foreign currency exchange rate movements accounted for approximately 3% of the reported increase in revenues, and the effect of acquisitions and disposals accounted for a further 9%. Adjusting for these items, International's revenues on an underlying basis increased by 11%, led by good performance in Asia and Latin America. There was a relatively neutral impact from premium rates on average, although the effect varied by country and by line of business.

Expenses

General and administrative expenses (excluding non-cash compensation for performance-based stock options) were $369 million in the second quarter of 2004, up 7% from the second quarter of 2003. Approximately 2% of the reported increase was attributable to foreign currency exchange rate movements and approximately 3% was attributable to the net effect of acquisitions and disposals. Adjusting for these items, general and administrative expenses grew by 2% in the second quarter of 2004 compared with the corresponding period of 2003. Salaries and benefits, including incentive-based compensation, amounted to 55% of revenues in the second quarter of 2004 and remained relatively steady at 51% on a trailing twelve month basis.

For the six months, general and administrative expenses were 13% higher than a year ago but 5% higher on an underlying basis after adjusting for acquisitions and disposals of 2% and foreign currency exchange rate movements of 6%.

We recorded a non-cash charge for performance-based stock options of $4 million in the second quarter of 2004 and $6 million in the six months compared with $5 million and $13 million in the same periods a year ago. As previously disclosed, this charge recognizes performance-based stock options granted to management for exceeding 2001 and 2002 performance targets. On a cumulative basis as at June 30, 2004, we had recognized $264 million, or approximately 98% of the estimated total charge. The remaining charge of approximately $6 million will be recognized quarterly in accordance with the vesting schedule through the end of 2004, when substantially all the performance options will have vested.

Operating income and operating margin

Operating income increased by 13% to $153 million in the second quarter of 2004 and by 20% to $387 million in the first half of 2004. Excluding the non-cash compensation charge for performance-based stock options ($4 million in the second quarter of 2004 and $5 million in the second quarter of 2003) and the gains on disposal of operations ($5 million in the second quarter of 2004 and $4 million in the second quarter of 2003), operating income increased by 11% to $152 million in the second quarter of 2004 compared to the second quarter of 2003. Excluding the non-cash compensation charge for performance-based stock options and the gains on disposal of operations, operating income

increased by 17% to $388 million in the first half of 2004. We use operating income excluding non-cash compensation and gains on disposals as a measure of cash generated by the businesses.

Operating margin, or operating income as a percentage of revenues, increased to 28.8% in the second quarter of 2004 compared with 27.6% in the corresponding period of 2003. Excluding non-cash compensation and gains on disposal of operations, operating margin expanded to 28.6% from 27.8% in the second quarter of 2004 compared with the corresponding period of 2003. Operating margin increased to 32.3% in the first half of 2004 compared with 30.8% in the previous year. Excluding non-cash compensation and gains on disposal of operations, operating margin expanded to 32.4% from 31.6% in the first six months of 2004 compared with the corresponding period of 2003.

Interest expense

Interest expense was $4 million in the second quarter of 2004 and $9 million in the six months compared with $13 million and $28 million in the corresponding periods a year ago, reflecting the lower average amounts of debt outstanding during the first half of 2004 and the lower interest rates on our new credit facilities.

During the second quarter of 2004, we hedged our exposure to rising US interest rates on our $450 million bank loan until the end of 2006. We expect interest expense for 2004 to total approximately $21 million.

Income taxes

Income tax expense for the second quarter of 2004 amounted to $52 million and $124 million for the six months. Adjusting for that part of the non-cash performance option charge which is not tax deductible and gains on disposals of operations, the underlying tax rate for both the second quarter and six months was 34%, unchanged from the full-year underlying rate for 2003. Depending on the actual mix of revenues earned in the different tax jurisdictions during the remainder of 2004, the full-year underlying tax rate for 2004 could be marginally lower.

Net income

Net income in the second quarter of 2004 increased by 20% to $96 million ($0.57 per diluted share) from $80 million ($0.47 per diluted share) in the second quarter of 2003. Net income was impacted by the non-cash charge for performance options and profits on disposals of operations. Excluding the non-cash charge for performance options, net of tax, of $3 million in the second quarter of 2004 and $5 million in the second quarter of 2003 and the net gain on disposal of operations, net of tax, of $3 million in the second quarter of 2004 and $3 million in the second quarter of 2003, net income increased by 17% to $96 million from $82 million in the second quarter of 2003 and net income per diluted share rose by 16% to $0.57 from $0.49 a year ago.

For the six months, net income increased by 24% to $244 million ($1.44 per diluted share) from $197 million ($1.17 per diluted share) in the corresponding period of 2003. In addition to the non-cash charge for performance options, net of tax, ($5 million in the first half of 2004 and $11 million in the first half of 2003) and the net gain on disposal of operations, net of tax, ($3 million in the first half of 2004 and $3 million in the first half of 2003), net income was also impacted by a non-recurring premium paid on the redemption of the subordinated debt, net of tax, of $10 million. Excluding these items, net income increased by 25% to $256 million ($1.51 per diluted share) from $205 million ($1.21 per diluted share) in the corresponding period of 2003.

Foreign exchange rate movements in the first half of 2004 added approximately $0.01 per diluted share and acquisitions added approximately $0.02 per diluted share when compared with the first half of 2003.

Liquidity and capital resources

On February 2, 2004, we redeemed all the $370 million then outstanding of our 9% Senior Subordinated Notes. To finance the repayment, we drew down $300 million of bank loans under our senior credit facility with the remaining balance of $70 million and call premium of $17 million being financed using cash from operations. On June 1, 2004, we drew down the remaining $150 million of bank loans in accordance with our credit facility arrangements.

During 2004, we began a program of share buy backs. In the first and second quarters of 2004 we repurchased and subsequently cancelled 4,000,000 and 1,500,000 shares of common stock, respectively, at a cost of $148 million and $55 million, of which $50 million was settled after June 30, 2004.

Net cash provided by operations, which excludes fiduciary cash movements, increased to $276 million in the first half of 2004 from $239 million in the first half of 2003.

Net cash used in investing activities amounted to $84 million in the first half of 2004 compared with $90 million in the first half of 2003. Capital expenditures for the first six months of 2004 and 2003, less the proceeds from disposals of fixed assets, were $21 million and $24 million, respectively. Capital expenditure in 2004 related primarily to information technology systems and continues to be managed in a disciplined manner with future information technology expenditures not being committed ahead of cash generation.

Cash used for acquisitions in the first six months of 2004 amounted to $67 million (net of cash acquired), primarily incurred in acquiring an additional 70% interest in Willis A/S in Denmark, acquiring two reinsurance businesses in Denmark and Italy and an additional 20% interest in our retail operation in Argentina.

Cash used in financing activities amounted to $172 million in the first half of 2004 compared with $79 million in the corresponding period of 2003, reflecting the redemption of our subordinated debt and repurchase of our shares as described above. The cash dividends paid during the first half of 2004 were $56 million compared with $19 million in the corresponding period of 2003, which included only the initial quarterly dividend.

As of June 30, 2004, we had cash and cash equivalents of $383 million. We expect that internally generated funds will continue to meet our operating cash requirements, capital expenditures and dividend payments. Additionally, the $150 million draw down of bank loans under our new credit facility, which currently forms part of working capital, and our undrawn $150 million revolving credit facility gives us significant future financial flexibility.

As initially reported in our Annual Report on Form 10-K for the year ended December 31, 2003, we will become subject to new regulations in the UK in January 2005 regarding fiduciary funds held by insurance intermediaries. These regulations will require fiduciary funds to be held in designated trust accounts, restrict the financial instruments in which such funds may be invested and affect the timing of transferring commissions from fiduciary funds to own funds.

We intend to phase in the new regulations during 2004 so that we will be in full compliance by January 2005. As a consequence, we currently expect that the cash flow from operating activities in 2004 will be approximately $150 million to $200 million lower than it would otherwise have been as a result of the one-time effect of phasing in the new regulations. Thereafter, we do not expect any significant impact on our cash flow from operating activities on a full-year basis.

Contractual obligations

Apart from the redemption of the 9% senior subordinated notes amounting to $370 million in February 2004, and the draw down of $450 million of term loans, as described in Note 6 of Notes to the Consolidated Financial Statements, there have been no material changes in our contractual obligations since December 31, 2003.

Off-Balance Sheet Transactions

Disclosures regarding commitments and contingencies given in Note 7 of Notes to the Consolidated Financial Statements. The Company has no off-balance sheet arrangements that have, or are reasonably likely to have, a material effect on the Company's financial condition, results of operations or liquidity.

Regulatory and Other Proceedings Relating to Contingent Compensation Arrangements

In April 2004, the New York Attorney General issued subpoenas to a number of insurance carriers and insurance brokerage firms, including Willis, requesting information regarding arrangements compensating insurance brokers for distribution and other services provided to insurers. The New York Department of Insurance has also requested information concerning these compensation arrangements. The investigations, both of which are at early stages, appear to focus on the adequacy of disclosure and

potential conflicts of interest concerning these arrangements. The Company is cooperating fully with both investigations.

In August 2004, a state court proceeding was commenced against Willis by an organization purporting to act in a representative capacity on behalf of the general public in California. The complaint alleges that these compensation arrangements constitute deceptive trade practices under certain provisions of the California Business and Professions Code and seeks injunctive and equitable monetary relief, including restitution. The Company intends to defend itself vigorously in this action.

The compensation arrangements which are the subject of these proceedings are a longstanding and common practice within the insurance industry. For many years, the Company's policy has been to disclose such arrangements to clients in contracts and on our website, and the Company believes the remuneration it receives pursuant to these arrangements is appropriate. Although it is not possible at this time to predict what the ultimate outcome of these proceedings or any possible future proceedings may be, the Company does not believe that such proceedings will result in liabilities which in the aggregate would have a material effect on its results of operation, financial condition or liquidity.

Item 3—Quantitative and Qualitative Disclosures about Market Risk

Our policy is to minimize our exposure to increases in interest rates on our variable rate borrowings. During the second quarter of 2004, we entered into interest rate swaps to convert the variable rate of interest on our $450 million bank loan to reflect a fixed rate of interest until December 2006.

Apart from the above, there has been no material change with respect to market risk from that described in our Annual Report on Form 10-K for the year ended December 31, 2003.

Item 4—Controls and Procedures

Based on an evaluation of the effectiveness of the Company's disclosure controls, as of June 30, 2004, the Company's Chief Executive Officer and Chief Financial Officer concluded that the Company's disclosure controls and procedures are effective in ensuring that all material information required to be included in the Company's filings or submissions under the Securities Exchange Act of 1934 is made known to them in a timely fashion.

There have been no significant changes in the Company's internal controls over financial reporting during the fiscal quarter ended June 30, 2004 that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.

PART II—OTHER INFORMATION

Item 2—Changes in Securities and Use of Proceeds

The following shares of the Company's common stock were repurchased by the Company during the quarter on a trade date basis:

Issuer Purchases of Equity Securities

Period	Total Number of Shares Purchased	Average Price per Share		Total Number of Shares Purchased as part of Publicly Announced Plans or Programs	Approximate Dollar Value of Shares that may yet be Purchased under the Plans or Programs
April 1, to April 30, 2004	—		—	—	$	151,900,000
May 1, to May 31, 2004	750,000	$	36.118	750,000	$	124,808,000
June 1, to June 30, 2004	750,000	$	36.998	750,000	$	97,059,000

Total	1,500,000	$	36.558	1,500,000

Item 4—Submission of Matters to a Vote of Security Holders

The Company held its Annual General Meeting on May 7, 2004 at which shareholders elected Mr Joseph A. Califano Jr., Ms Wendy E. Lane and Mr James F. McCann as directors and Messrs. William W. Bradley, James R. Fisher, Perry Golkin, Paul M. Hazen, Scott C. Nuttall, Joseph J. Plumeri and Douglas B. Roberts were re-appointed as directors.

The table below sets out the number of votes cast for, against or withheld for each director:

Director	For	Against	Withheld
William W. Bradley	117,140,601	839,982	105,009
Joseph A. Califano Jr.	117,135,784	844,799	105,009
James R. Fisher	103,654,533	14,321,050	110,009
Perry Golkin	106,073,110	11,902,473	110,009
Paul M. Hazen	104,541,734	13,438,849	105,009
Wendy E. Lane	117,112,832	868,051	105,009
James F. McCann	116,983,839	996,744	105,009
Scott C. Nuttall	106,537,722	11,437,861	110,009
Joseph J. Plumeri	116,916,272	1,065,070	104,250
Douglas B. Roberts	108,774,856	9,200,727	110,009

The shareholders also reappointed Deloitte & Touche LLP as independent auditors until the conclusion of the next Annual General Meeting of shareholders. Of the shares voted, 117,585,168 were voted in favor, 273,408 were voted against and 227,016 were withheld.

Item 6—Exhibits and Reports on Form 8-K

(a)	Exhibits:
	31.1	Certification Pursuant to Rule 13a-14(a)
	31.2	Certification Pursuant to Rule 13a-14(a)
	32.1	Certification Pursuant to 18 U.S.C. Section 1350
	32.2	Certification Pursuant to 18 U.S.C. Section 1350
(b)	Reports on Form 8-K
	The following current reports on Form 8-K were filed during the quarter ended June 30, 2004:
	(i)	Dated April 9, 2004 announcing the purchase of a 50% equity stake in Shanghai Pudong Insurance Brokers Ltd.
	(ii)	Dated April 23, 2004 announcing that the Company has received from the Office of the Attorney General of the State of New York a subpoena seeking information regarding certain compensation agreements between insurance brokers and insurance companies.
	(iii)	Dated April 28, 2004 announcing the Company's financial results for the first quarter of 2004.
	(iv)	Dated May 7, 2004 announcing the results from the Company's Annual Meeting of Stockholders.
	(v)	Dated May 13, 2004 announcing the appointment of Gordon Bethune as a Director of the Company.
	(vi)	Dated May 26, 2004 announcing the finalization of a buy-out of a 20% stake in Herzfeld & Levy, the Company's retail operation in Argentina.
	(vii)	Dated June 23, 2004 announcing that the Company had reached agreement in principle to acquire a majority shareholding in Coyle Hamilton, the Republic of Ireland's largest privately owned insurance broker, and will acquire the remaining interest over the next several years.

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 thereunto duly authorized.

	WILLIS GROUP HOLDINGS LIMITED (Registrant)


	By:	/s/ THOMAS COLRAINE Thomas Colraine Co-Chief Operating Officer and Vice Chairman and Group Chief Financial Officer




Dated: London, August 9, 2004

QuickLinks

WILLIS GROUP HOLDINGS LIMITED QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTER ENDED JUNE 30, 2004 Table of Contents
INFORMATION CONCERNING FORWARD-LOOKING STATEMENTS
PART I—FINANCIAL INFORMATION
WILLIS GROUP HOLDINGS LIMITED CONSOLIDATED STATEMENTS OF OPERATIONS
WILLIS GROUP HOLDINGS LIMITED CONSOLIDATED BALANCE SHEETS
WILLIS GROUP HOLDINGS LIMITED CONSOLIDATED STATEMENTS OF CASH FLOWS
WILLIS GROUP HOLDINGS LIMITED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Item 2—Management's Discussion and Analysis of Financial Condition and Results of Operations

Item 3—Quantitative and Qualitative Disclosures about Market Risk

Item 4—Controls and Procedures

PART II—OTHER INFORMATION

Item 2—Changes in Securities and Use of Proceeds

Issuer Purchases of Equity Securities

Item 4—Submission of Matters to a Vote of Security Holders

Item 6—Exhibits and Reports on Form 8-K

SIGNATURES
EX-31.1 2 a2141469zex-31_1.htm EX-31.1
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 31.1

CERTIFICATION PURSUANT TO RULE 13a-14(a)

I, Joseph J. Plumeri, certify that:

1.

I have reviewed this quarterly report on Form 10-Q of Willis Group Holdings Limited;

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.

The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a): Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b): Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and
(c): Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.

The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

(a): All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
(b): Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: August 9, 2004

By:

/s/ JOSEPH J. PLUMERI

Joseph J. Plumeri
Chairman and Chief Executive Officer

QuickLinks

Exhibit 31.1

CERTIFICATION PURSUANT TO RULE 13a-14(a)
EX-31.2 3 a2141469zex-31_2.htm EX-31.2
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 31.2

CERTIFICATION PURSUANT TO RULE 13a-14(a)

I, Thomas Colraine, certify that:

1.

I have reviewed this quarterly report on Form 10-Q of Willis Group Holdings Limited;

2.

3.

4.

(a): Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b): Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and
(c): Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.

(a): All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
(b): Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: August 9, 2004

By:

/s/ THOMAS COLRAINE

Thomas Colraine
Co-Chief Operating Officer,
Vice Chairman and Group Chief Financial Officer

QuickLinks

Exhibit 31.2

CERTIFICATION PURSUANT TO RULE 13a-14(a)
EX-32.1 4 a2141469zex-32_1.htm EX-32.1
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 32.1

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350

In connection with the Quarterly Report on Form 10-Q for the quarter ended June 30, 2004, of Willis Group Holdings Limited (the "Company"), as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Joseph J. Plumeri, Chairman and Chief Executive Officer of the Company, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, certify that:

(1): The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2): The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: August 9, 2004

By:

/s/ JOSEPH J. PLUMERI

Joseph J. Plumeri
Chairman and Chief Executive Officer

A signed original of this written statement required by Section 906 has been provided to Willis Group Holdings Limited and will be retained by Willis Group Holdings Limited and furnished to the Securities and Exchange Commission or its staff upon request.

QuickLinks

Exhibit 32.1

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350
EX-32.2 5 a2141469zex-32_2.htm EX-32.2
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 32.2

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350

In connection with the Quarterly Report on Form 10-Q for the quarter ended June 30, 2004, of Willis Group Holdings Limited (the "Company"), as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Thomas Colraine, Co-Chief Operating Officer, Vice Chairman and Group Chief Financial Officer of the Company, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, certify that:

(1): The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2): The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: August 9, 2004

By:

/s/ THOMAS COLRAINE

Thomas Colraine
Co-Chief Operating Officer,
Vice Chairman and Group Chief Financial Officer

QuickLinks

Exhibit 32.2

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350
-----END PRIVACY-ENHANCED MESSAGE-----