UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
| For the month of October 2019 | Commission File Number: 1-31349 |
THOMSON REUTERS CORPORATION
(Translation of registrant’s name into English)
333 Bay Street, Suite 400
Toronto, Ontario M5H 2R2, Canada
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F ☐ Form 40-F ☒
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ☐
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.
| THOMSON REUTERS CORPORATION | ||
| (Registrant) | ||
| By: | /s/ Marc E. Gold | |
| Name: Marc E. Gold | ||
| Title: Deputy Company Secretary | ||
Date: October 31, 2019
EXHIBIT INDEX
| Exhibit Number |
Description | |
| 99.1 | News release dated October 31, 2019 – Thomson Reuters Reports Third-Quarter 2019 Results | |
| 99.2 | Supplemental Business and Segment Information dated October 31, 2019 | |
Exhibit 99.1
Thomson Reuters Reports Third-Quarter 2019 Results
TORONTO, October 31, 2019 – Thomson Reuters (TSX/NYSE: TRI) today reported results for the third quarter ended September 30, 2019.
“Organic revenue growth of 4% this quarter once again demonstrates our improving trajectory and reflects the success of new AI-powered solutions and solid sales execution from our customer-facing front lines,” said Jim Smith, president and CEO of Thomson Reuters. “New products are resonating with customers and helping us improve retention rates, in some cases at historically high levels.”
“We are encouraged by our nine-month performance, which positions us to achieve our full-year 2019 and 2020 targets. And, the stronger and more stable characteristics of our overall business model should enable the company to sustain an attractive value creation model for shareholders, one that is driven both by growth and returns.”
Consolidated Financial Highlights—Three Months Ended September 30
|
Three Months Ended September 30, (Millions of U.S. dollars, except for adjusted EBITDA margin and EPS) (unaudited) |
| |||||||||||||||
| 2019 | 2018 (2) | Change | Change at Constant Currency |
|||||||||||||
| IFRS Financial Measures (1) | ||||||||||||||||
| Revenues |
$ | 1,413 | $ | 1,284 | 10 | % | ||||||||||
| Operating profit |
$ | 262 | $ | 173 | 51 | % | ||||||||||
| Diluted (loss) earnings per share (EPS) (includes discontinued operations) |
$ | (0.09 | ) | $ | 0.39 | n/m | ||||||||||
| Cash flow from operations (includes discontinued operations) |
$ | 264 | $ | 850 | -68 | % | ||||||||||
| Non-IFRS Financial Measures (1) | ||||||||||||||||
| Revenues |
$ | 1,413 | $ | 1,284 | 10 | % | 10 | % | ||||||||
| Adjusted EBITDA |
$ | 345 | $ | 313 | 10 | % | 9 | % | ||||||||
| Adjusted EBITDA margin |
24.4 | % | 24.4 | % | 0bp | -30bp | ||||||||||
| Adjusted EPS |
$ | 0.27 | $ | 0.12 | 125 | % | 108 | % | ||||||||
| Free cash flow (includes discontinued operations) |
$ | 126 | $ | 599 | -79 | % | ||||||||||
| n/m : not meaningful (1) In addition to results reported in accordance with International Financial Reporting Standards (IFRS), the company uses certain non-IFRS financial measures as supplemental indicators of its operating performance and financial position. These and other non-IFRS financial measures are defined and reconciled to the most directly comparable IFRS measures in the tables appended to this news release. (2) The 2018 period has been revised to correct certain immaterial misstatements. For additional information, see the “Revision of Prior-Period Financial Statements” section of the news release.
|
| |||||||||||||||
Revenues increased 10% due to the inclusion of revenues paid by Refinitiv to Reuters News for providing news and editorial content, and to higher recurring revenues across all other customer segments. Foreign currency had no impact on revenue growth in the quarter.
| o | Organic revenue growth was 4%, driven by a 5% increase in recurring revenues, which comprised 79% of total revenues. |
Operating profit increased significantly due to a benefit from the revaluation of warrants that the company holds in Refinitiv, related to its proposed transaction with London Stock Exchange Group plc (LSEG). For additional information about the proposed LSEG transaction, see the “Recent Developments” section of this news release.
| o | Adjusted EBITDA, which excludes the benefit of the warrant revaluation among other items, increased 10% and the margin was unchanged from the prior-year period at 24.4% as higher revenues were partly offset by higher expenses that included costs associated with newly acquired businesses. |
Diluted loss per share reflects the company’s share of losses from its 45% equity interest in Refinitiv. Diluted earnings per share of $0.39 in the prior-year period included net earnings from the Financial & Risk (F&R) business that was included in discontinued operations for the first nine months of 2018.
Thomson Reuters Reports Third-Quarter 2019 Results
Page 2 of 19
| o | Adjusted EPS, which excludes the above items, increased to $0.27 from $0.12 in the prior-year period, primarily reflecting fewer common shares outstanding and lower interest expense. |
Cash flow from operations decreased due to the loss of cash flows from the company’s former F&R business, which were included in the prior-year period, but no longer included as of October 1, 2018.
| o | Free cash flow decreased for the same reason. |
Highlights by Customer Segment – Three Months Ended September 30
| (Millions of U.S. dollars, except for adjusted EBITDA margins) (unaudited) |
||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||
| September 30, | Change | |||||||||||||||||||
| 2019 | 2018 (2) | Total | Constant Currency |
Organic (1) | ||||||||||||||||
| Revenues |
||||||||||||||||||||
| Legal Professionals |
$ | 605 | $ | 595 | 2 | % | 2 | % | 3 | % | ||||||||||
| Corporates |
320 | 298 | 7 | % | 8 | % | 6 | % | ||||||||||||
| Tax & Accounting Professionals |
166 | 149 | 11 | % | 10 | % | 8 | % | ||||||||||||
| Reuters News |
155 | 71 | 120 | % | 121 | % | 3 | % | ||||||||||||
| Global Print |
168 | 171 | -2 | % | -2 | % | -2 | % | ||||||||||||
| Eliminations |
(1 | ) | — | |||||||||||||||||
|
|
|
|
|
|||||||||||||||||
| Revenues |
$ | 1,413 | $ | 1,284 | 10 | % | 10 | % | 4 | % | ||||||||||
|
|
|
|
|
|||||||||||||||||
| Adjusted EBITDA |
||||||||||||||||||||
| Legal Professionals |
$ | 227 | $ | 206 | 10 | % | 9 | % | ||||||||||||
| Corporates |
110 | 105 | 4 | % | 6 | % | ||||||||||||||
| Tax & Accounting Professionals |
35 | 32 | 9 | % | -2 | % | ||||||||||||||
| Reuters News |
5 | 5 | -14 | % | -97 | % | ||||||||||||||
| Global Print |
71 | 76 | -5 | % | -4 | % | ||||||||||||||
| Corporate costs |
(103 | ) | (111 | ) | n/a | n/a | ||||||||||||||
|
|
|
|
|
|||||||||||||||||
| Adjusted EBITDA |
$ | 345 | $ | 313 | 10 | % | 9 | % | ||||||||||||
|
|
|
|
|
|||||||||||||||||
| Adjusted EBITDA Margin | ||||||||||||||||||||
| Legal Professionals |
37.4 | % | 34.6 | % | 280bp | 240bp | ||||||||||||||
| Corporates |
34.3 | % | 35.4 | % | -110bp | -50bp | ||||||||||||||
| Tax & Accounting Professionals |
21.1 | % | 21.4 | % | -30bp | -240bp | ||||||||||||||
| Reuters News |
3.2 | % | 8.2 | % | -500bp | -670bp | ||||||||||||||
| Global Print |
42.5 | % | 44.2 | % | -170bp | -110bp | ||||||||||||||
| Corporate costs |
n/a | n/a | n/a | n/a | ||||||||||||||||
| Adjusted EBITDA margin |
24.4 | % | 24.4 | % | 0bp | -30bp | ||||||||||||||
| n/a: not applicable (1) Computed for revenue growth only. (2) The 2018 period has been revised to correct certain immaterial misstatements. For additional information, see the “Revision of Prior-Period Financial Statements” section of the news release. |
| |||||||||||||||||||
Unless otherwise noted, all revenue growth comparisons by customer segment in this news release are at constant currency (or exclude the impact of foreign currency) as Thomson Reuters believes this provides the best basis to measure their performance.
Legal Professionals
Revenues increased 2% (3% organic) to $605 million. Organic revenue growth was negatively impacted by approximately 100 basis points due to a difficult prior-year period comparison, which included a one-time transactional sale.
| o | Recurring revenues grew 4%—all organic (93% of total). |
Thomson Reuters Reports Third-Quarter 2019 Results
Page 3 of 19
| o | Transactions revenues declined 18% (6% organic) due to the sale of several small businesses and a strong performance in the prior-year period resulting from the one-time sale (7% of total). |
Adjusted EBITDA increased 10% to $227 million.
| o | The margin increased to 37.4% from 34.6%, primarily due to higher revenues and productivity savings. |
Corporates
Revenues increased 8% (6% organic) to $320 million, primarily due to strong recurring revenue growth and the impact of recent acquisitions.
| o | Recurring revenues grew 12% (86% of total), driven by organic revenue growth of 8% and revenues from the acquisitions of Integration Point and HighQ. |
| o | Transactions revenues declined 11% (14% of total), primarily due to the loss of revenues following the sale of the Pangea3/Legal Managed Services (LMS) business in May 2019. Transactions revenues declined 3% organically. |
Adjusted EBITDA increased 4% to $110 million.
| o | The margin decreased from 35.4% to 34.3%, as higher revenues were offset by the dilutive impact of the Integration Point, Confirmation and HighQ acquisitions. |
Tax & Accounting Professionals
Revenues increased 10% (8% organic) to $166 million.
| o | Recurring revenues grew 8%—all organic (84% of total). |
| o | Transactions revenues grew 22% (16% of total) primarily due to the Confirmation acquisition. Transactions revenues grew 7% organically driven by growth in the Government business. |
Adjusted EBITDA grew 9% to $35 million.
| o | The margin decreased slightly from 21.4% to 21.1%, primarily due to the dilutive impact of the Confirmation acquisition. |
| o | The Tax & Accounting Professionals segment is the company’s most seasonal business with nearly 60% of full-year revenues typically generated in the first and fourth quarters. Because of this, the margin performance in this segment is generally higher in the first and fourth quarters as costs are incurred in a more linear fashion throughout the year. |
Reuters News
Revenues increased 121% to $155 million due to the inclusion of revenue from the 30-year agreement for Reuters News to supply news and editorial content to Refinitiv, which began in the fourth quarter of 2018.
| o | Organic revenues increased 3%, mostly attributable to a price increase related to the Refinitiv agreement and growth in Reuters News’ Agency business. |
Adjusted EBITDA was unchanged at $5 million, as the impact of higher costs and investments were offset by a benefit from foreign currency.
Thomson Reuters Reports Third-Quarter 2019 Results
Page 4 of 19
Global Print
Revenues decreased 2% to $168 million.
Adjusted EBITDA decreased 5% to $71 million.
| o | The margin decreased from 44.2% to 42.5%. |
Corporate Costs
Corporate costs at the adjusted EBITDA level were $103 million compared to $111 million in the prior-year period. As previously disclosed, adjusted EBITDA includes significant costs and investments to reposition Thomson Reuters following the separation of F&R. These cash costs and investments are expected to continue in the fourth quarter of 2019.
Consolidated Financial Highlights—Nine Months Ended September 30
| Nine Months Ended September 30, (Millions of U.S. dollars, except for adjusted EBITDA margin and EPS) (unaudited) |
||||||||||||||||
| 2019 | 2018 (2) | Change | Change at Constant Currency |
|||||||||||||
| IFRS Financial Measures (1) | ||||||||||||||||
| Revenues |
$ | 4,323 | $ | 3,974 | 9 | % | ||||||||||
| Operating profit |
$ | 983 | $ | 645 | 52 | % | ||||||||||
| Diluted earnings per share (EPS) (includes discontinued operations) |
$ | 0.47 | $ | 0.79 | -41 | % | ||||||||||
| Cash flow from operations (includes discontinued operations) |
$ | 347 | $ | 2,072 | -83 | % | ||||||||||
| Non-IFRS Financial Measures (1) | ||||||||||||||||
| Revenues |
$ | 4,323 | $ | 3,974 | 9 | % | 10 | % | ||||||||
| Adjusted EBITDA |
$ | 1,097 | $ | 1,091 | 1 | % | -1 | % | ||||||||
| Adjusted EBITDA margin |
25.4 | % | 27.4 | % | -200bp | -270bp | ||||||||||
| Adjusted EPS |
$ | 0.92 | $ | 0.57 | 61 | % | 56 | % | ||||||||
| Free cash flow (includes discontinued operations) |
$ | (50 | ) | $ | 1,274 | n/m | ||||||||||
|
n/m: not meaningful (1) In addition to results reported in accordance with IFRS, the company uses certain non-IFRS financial measures as supplemental indicators of its operating performance and financial position. These and other non-IFRS financial measures are defined and reconciled to the most directly comparable IFRS measures in the tables appended to this news release. (2) The 2018 period has been revised to correct certain immaterial misstatements. For additional information, see the “Revision of Prior-Period Financial Statements” section of the news release. |
| |||||||||||||||
Revenues increased 9% due to the inclusion of revenues paid by Refinitiv to Reuters News for providing news and editorial content, and to higher recurring revenues across all other customer segments.
| o | At constant currency, revenues increased 10%. Currency had a $51 million (approximately 1%) negative impact. |
| o | Organic revenue growth was 4%, driven by a 5% increase in recurring revenues, which comprised 78% of total revenues. |
Operating profit increased significantly due to a benefit from the revaluation of warrants that the company holds in Refinitiv, related to its proposed transaction with LSEG. For additional information about the proposed LSEG transaction, see the “Recent Developments” section of this news release.
| o | Adjusted EBITDA, which excludes the benefit of the warrant revaluation, among other items, increased slightly and the margin decreased to 25.4% as higher revenues were offset by higher expenses that included costs and investments relating to the repositioning of the company following the separation of the F&R business to create Refinitiv. |
Diluted EPS decreased to $0.47 from $0.79, primarily due to the loss of net earnings from the F&R business that was included in discontinued operations in the first nine months of 2018.
Thomson Reuters Reports Third-Quarter 2019 Results
Page 5 of 19
| o | Adjusted EPS, which excludes discontinued operations, among other items, increased to $0.92 from $0.57 in the prior-year period, primarily reflecting a benefit from fewer common shares outstanding and lower interest expense. |
Cash flow from operations decreased, reflecting the loss of cash flows from the company’s former F&R business (which were included in the prior-year period, but no longer included as of October 1, 2018), investments to reposition Thomson Reuters following the separation of F&R from the company and a pension plan contribution.
| o | Free cash flow decreased for the same reasons. |
Highlights by Customer Segment – Nine Months Ended September 30
| (Millions of U.S. dollars, except for adjusted EBITDA margins) (unaudited) |
||||||||||||||||||||
| Nine Months Ended September 30, |
Change | |||||||||||||||||||
| 2019 | 2018 (2) | Total | Constant Currency |
Organic (1) | ||||||||||||||||
| Revenues |
||||||||||||||||||||
| Legal Professionals |
$ | 1,802 | $ | 1,773 | 2 | % | 3 | % | 3 | % | ||||||||||
| Corporates |
990 | 923 | 7 | % | 8 | % | 6 | % | ||||||||||||
| Tax & Accounting Professionals |
570 | 542 | 5 | % | 7 | % | 6 | % | ||||||||||||
| Reuters News |
466 | 215 | 117 | % | 120 | % | 3 | % | ||||||||||||
| Global Print |
497 | 522 | -5 | % | -3 | % | -3 | % | ||||||||||||
| Eliminations |
(2 | ) | (1 | ) | ||||||||||||||||
|
|
|
|
|
|||||||||||||||||
| Revenues |
$ | 4,323 | $ | 3,974 | 9 | % | 10 | % | 4 | % | ||||||||||
|
|
|
|
|
|||||||||||||||||
| Adjusted EBITDA |
||||||||||||||||||||
| Legal Professionals |
$ | 686 | $ | 595 | 15 | % | 15 | % | ||||||||||||
| Corporates |
330 | 311 | 6 | % | 6 | % | ||||||||||||||
| Tax & Accounting Professionals |
188 | 153 | 23 | % | 22 | % | ||||||||||||||
| Reuters News |
31 | 21 | 45 | % | 10 | % | ||||||||||||||
| Global Print |
218 | 233 | -6 | % | -5 | % | ||||||||||||||
| Corporate costs |
(356 | ) | (222 | ) | n/a | n/a | ||||||||||||||
|
|
|
|
|
|||||||||||||||||
| Adjusted EBITDA |
$ | 1,097 | $ | 1,091 | 1 | % | -1 | % | ||||||||||||
|
|
|
|
|
|||||||||||||||||
| Adjusted EBITDA Margin |
||||||||||||||||||||
| Legal Professionals |
38.1 | % | 33.6 | % | 450bp | 400bp | ||||||||||||||
| Corporates |
33.4 | % | 33.7 | % | -30bp | -60bp | ||||||||||||||
| Tax & Accounting Professionals |
33.0 | % | 28.3 | % | 470bp | 410bp | ||||||||||||||
| Reuters News |
6.7 | % | 10.0 | % | -330bp | -480bp | ||||||||||||||
| Global Print |
43.8 | % | 44.6 | % | -80bp | -110bp | ||||||||||||||
| Corporate costs |
n/a | n/a | n/a | n/a | ||||||||||||||||
| Adjusted EBITDA margin |
25.4 | % | 27.4 | % | -200bp | -270bp | ||||||||||||||
| n/a: not applicable |
| |||||||||||||||||||
|
(1) Computed for revenue growth only. (2) The 2018 period has been revised to correct certain immaterial misstatements. For additional information, see the “Revision of Prior-Period Financial Statements” section of the news release. |
| |||||||||||||||||||
Business Outlook for 2019 and 2020 (At Constant Currency and Excluding Future Acquisitions/Dispositions)
Thomson Reuters today reaffirmed its Outlook for 2019 and 2020.
The company’s Outlook for 2019 and 2020 assumes constant currency rates compared to 2018 and excludes the impact of any future acquisitions or dispositions that may occur in 2019 or 2020. Thomson Reuters believes that this type of guidance provides useful insight into the performance of our businesses.
Thomson Reuters Reports Third-Quarter 2019 Results
Page 6 of 19
The company has provided a full-year Outlook for two years because 2019 will be materially impacted by costs to separate the business from Refinitiv and reposition it for growth, while 2020 should represent the first year that the company’s financial performance will reflect the benefits from its actions, without material costs related to the actions.
| 2019 Outlook | 2020 Outlook | |||
| Before currency and excluding the impact of future acquisitions/dispositions | ||||
| Revenue Growth |
7% - 8.5% 3.5% - 4.0% Organic(1) |
4.0% - 4.5% Organic | ||
| Adjusted EBITDA |
$1.45 - $1.5 billion(2) | ~31%(2) | ||
| Corporate Costs |
~$570 million | $140 - $150 million | ||
| Free Cash Flow |
$0 - $300 million | $1.0 - $1.2 billion | ||
| Capital Expenditures – % of Revenues |
~9% | 7.5% - 8.0% | ||
| Depreciation & Amortization of Computer Software |
$600 - $625 million(2) | TBD | ||
| Interest Expense (P&L) |
$150 - $175 million | TBD | ||
| Effective Tax Rate on Adjusted Earnings |
16% - 19% | ~20% | ||
| (1) | For purposes of the organic growth calculation, the initial contract value of the company’s 30-year agreement with Refinitiv that was signed on October 1, 2018 was treated as an acquisition until October 1, 2019. |
| (2) | The impact of the new lease accounting standard (IFRS 16) is expected to increase both adjusted EBITDA and depreciation and amortization of computer software by an estimated $40 million in 2019 and $50 million in 2020 and is reflected in this Outlook. IFRS 16 has no impact on free cash flow. |
The information in this section is forward-looking. Actual results, which include the impact of currency and acquisitions and dispositions completed during 2019 and 2020, may differ materially from the company’s Outlook. Some of the forward-looking financial measures in the Outlook above are provided on a non-IFRS basis. See the section below entitled “Non-IFRS Financial Measures” for more information. The information in this section should also be read in conjunction with the section below entitled “Special Note Regarding Forward-Looking Statements, Material Risks and Material Assumptions.”
Recent Developments
Agreement to Sell Refinitiv to LSEG
On August 1, 2019, Thomson Reuters and private equity funds affiliated with Blackstone agreed to sell Refinitiv to LSEG for a total enterprise value of approximately $27 billion. The proposed transaction is subject to LSEG shareholder approval, regulatory clearances and other customary closing conditions and is expected to close in the second half of 2020. Upon the closing of this transaction, Thomson Reuters is projected to indirectly own approximately 82.5 million LSEG shares, which would have a market value of approximately $7.5 billion based on LSEG’s closing share price on October 30, 2019.
Thomson Reuters Reports Third-Quarter 2019 Results
Page 7 of 19
Refinitiv achieved run-rate savings of $440 million as of the end of the third quarter, which is over two-thirds of its total annual cost savings run-rate target. Refinitiv believes it is on track to achieve its full annual cost savings run-rate target of $650 million by the end of 2020.
Recent Acquisitions
In October, the company closed the acquisition of FC Business Intelligence (FCBI), a global business-to-business events specialist. FCBI delivers high-end conferences and exhibitions to diverse sectors including energy, insurance, pharmaceuticals, transportation, travel, strategy and technology. The business will be rebranded Reuters Events and will be operated as part of the Reuters News segment.
Dividend and Share Repurchases
In February 2019, the company announced that its Board of Directors approved a $0.04 per share annualized increase in the dividend to $1.44 per common share (representing the 26th consecutive year of dividend increases). A quarterly dividend of $0.36 per share is payable on December 16, 2019 to common shareholders of record as of November 21, 2019.
Going forward, the company intends to target a dividend payout ratio of between 50% and 60% of its free cash flow – up from the 40% to 50% range previously targeted.
The company repurchased $98 million of its common shares in the third quarter, completing the $250 million buyback program announced in February 2019. In the nine months ended September 30, 2019, the company repurchased $288 million of its common shares, which included repurchases using part of the remaining proceeds of the F&R transaction, as announced in 2018. The company’s Board has approved a new buyback program authorizing the repurchase of up to an additional $200 million of common shares later this year and up to an additional $200 million of shares in 2020.
Thomson Reuters
Thomson Reuters is a leading provider of business information services. Our products include highly specialized information-enabled software and tools for legal, tax, accounting and compliance professionals combined with the world’s most global news service – Reuters. For more information on Thomson Reuters, visit tr.com and for the latest world news, reuters.com.
NON-IFRS FINANCIAL MEASURES
Thomson Reuters prepares its financial statements in accordance with International Financial Reporting Standards (IFRS), as issued by the International Accounting Standards Board (IASB).
This news release includes certain non-IFRS financial measures, such as adjusted EBITDA and the related margin (other than at the customer segment level), free cash flow, adjusted EPS, selected measures excluding the impact of foreign currency, and changes in revenues computed on an organic basis. Thomson Reuters uses these non-IFRS financial measures as supplemental indicators of its operating performance and financial position. These measures do not have any standardized meanings prescribed by IFRS and therefore are unlikely to be comparable to the calculation of similar measures used by other companies, and should not be viewed as alternatives to measures of financial performance calculated in accordance with IFRS. Non-IFRS financial measures are defined and reconciled to the most directly comparable IFRS measures in the appended tables.
The company’s Outlook contains various non-IFRS financial measures. The company believes that providing reconciliations of forward-looking non-IFRS financial measures in its Outlook would be potentially misleading and not practical due to the difficulty of projecting items that are not reflective of ongoing operations in any future period. The magnitude of these items may be significant. Consequently, for Outlook purposes only, the company is unable to reconcile these non-IFRS measures to the most comparable IFRS measures because it cannot predict, with reasonable certainty, the 2019 or 2020 impact of changes in foreign exchange rates which impact (i) the translation of its results reported at average foreign currency rates for the year, and (ii) other finance income or expense related to intercompany financing arrangements. Additionally, the company cannot reasonably predict the occurrence or amount of other operating gains and losses, which include fair value adjustments relating to the warrants the company holds in Refinitiv as well as gains or losses that generally arise from business transactions we do not currently anticipate.
Thomson Reuters Reports Third-Quarter 2019 Results
Page 8 of 19
ROUNDING
Other than EPS, the company reports its results in millions of U.S. dollars, but computes percentage changes and margins using whole-dollars to be more precise. As a result, percentages and margins calculated from reported amounts may differ from those presented, and growth components may not total due to rounding.
REVISION OF PRIOR-PERIOD FINANCIAL STATEMENTS
Since October 1, 2018, the company has included its share of post-tax losses from its 45% interest in Refinitiv, an equity method investment, in its net earnings. In the third quarter of 2019, a misstatement was identified that understated the company’s share of Refinitiv’s post-tax losses since the fourth quarter of 2018. The misstatement related to an accounting principle difference for preferred stock issued by Refinitiv to the Blackstone consortium between U.S. GAAP, the basis on which Refinitiv prepares its financial statements, and IFRS, the basis on which Thomson Reuters prepares its financial statements. The misstatement, which does not impact revenue, operating profit, segment measures, adjusted EBITDA, adjusted EPS, cash flow from operations or free cash flow, was immaterial to the company’s previously issued financial statements. As the correction of the cumulative misstatement in the third quarter of 2019 would have been material to net earnings in the quarter, the company will revise its previously issued financial statements. In conjunction with correcting this misstatement, the company corrected other unrelated misstatements in the applicable prior periods which were also not material to the company’s previously issued financial statements. Specifically, the company reclassified certain revenue and expenses which pertained to the accounting for foreign currency in hyperinflationary economies between the third and fourth quarters of 2018, but these revisions had no impact on the company’s 2018 audited financial statements.
The company has posted revised prior-period financial information related to the reclassification of certain third-quarter and fourth-quarter 2018 revenues and expenses in the “Investor Relations” section of its website, ir.thomsonreuters.com. The company will also revise its previously issued financial statements for the nine months ended September 30, 2018, the year ended December 31, 2018, the three months ended March 31, 2019 and the six months ended June 30, 2019 when it files or furnishes its financial statements for the nine months ended September 30, 2019, the year ending December 31, 2019, the three months ending March 31, 2020 and the six months ending June 30, 2020. Information on these revisions will also be provided within the company’s unaudited consolidated financial statements for the nine months ended September 30, 2019, which will be filed after the date hereof with the Canadian securities regulatory authorities and furnished to the U.S. Securities and Exchange Commission. The impacts of the revised prior-period financial information posted today on the Thomson Reuters website is also being filed with the Canadian securities regulatory authorities and furnished to the U.S. Securities and Exchange Commission. Information contained on Thomson Reuters website is not a part of this news release and is intended to be an inactive, textual reference only.
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS, MATERIAL RISKS AND MATERIAL ASSUMPTIONS
Certain statements in this news release, including, but not limited to, statements in the “Business Outlook for 2019 and 2020 (At Constant Currency and Excluding Future Acquisitions/Dispositions)” section, Mr. Smith’s comments, expectations for Corporate costs, the number of LSEG shares that Thomson Reuters is projected to indirectly own upon closing of the transaction, the company’s current expectations regarding the timing for closing of the proposed LSEG/Refinitiv transaction, and the company’s intention to target a dividend payout ratio of between 50% to 60% of its free cash flow, are forward-looking. The words “expect”, “believe”, “target” and “will” and similar expressions identify forward-looking statements. While the company believes that it has a reasonable basis for making forward-looking statements in this news release, they are not a guarantee of future performance or outcomes and there is no assurance that the proposed LSEG/Refinitiv transaction will be completed or that any of the other events described in any forward-looking statement will materialize. Forward-looking statements are subject to a number of risks, uncertainties and assumptions that could cause actual results or events to differ materially from current expectations. Many of these risks, uncertainties and assumptions are beyond our company’s control and the effects of them can be difficult to predict.
Some of the material risk factors that could cause actual results or events to differ materially from those expressed in or implied by forward-looking statements in this news release include, but are not limited to, changes in the general economy; actions of competitors; fraudulent or unpermitted data access or other cyber-security or privacy breaches; failures or disruptions of telecommunications, data centers, network systems or the Internet; failure to develop new products, services, applications and functionalities to meet customers’ needs, attract new customers and retain existing ones, or expand into new geographic markets and identify areas of higher growth; increased accessibility to free or relatively inexpensive information sources; failure to derive fully the anticipated benefits from the Refinitiv strategic partnership with Blackstone; failure to efficiently complete the separation of Refinitiv from Thomson Reuters; failure to adapt to organizational changes and effectively implement strategic
Thomson Reuters Reports Third-Quarter 2019 Results
Page 9 of 19
initiatives; failure to meet the challenges involved in operating globally; failure to maintain a high renewal rate for recurring, subscription-based services; dependency on third parties for data, information and other services; changes to law and regulations; tax matters, including changes to tax laws, regulations and treaties; fluctuations in foreign currency exchange and interest rates; failure to attract, motivate and retain high quality management and key employees; failure to protect the brands and reputation of Thomson Reuters; inadequate protection of intellectual property rights; threat of legal actions and claims; downgrading of credit ratings and adverse conditions in the credit markets; failure to derive fully the anticipated benefits from existing or future acquisitions, joint ventures, investments or dispositions; the effect of factors outside of the control of Thomson Reuters on funding obligations in respect of pension and post-retirement benefit arrangements; risk of antitrust/competition-related claims or investigations; actions or potential actions that could be taken by the company’s principal shareholder, The Woodbridge Company Limited; impairment of goodwill and other identifiable intangible assets; and the ability of Thomson Reuters Founders Share Company to affect the company’s governance and management. These and other factors are discussed in materials that Thomson Reuters from time to time files with, or furnishes to, the Canadian securities regulatory authorities and the U.S. Securities and Exchange Commission. Thomson Reuters annual and quarterly reports are also available in the “Investor Relations” section of www.thomsonreuters.com.
The company’s 2019 and 2020 business outlook is based on information currently available to the company and is based on various external and internal assumptions made by the company in light of its experience and perception of historical trends, current conditions and expected future developments, as well as other factors that the company believes are appropriate under the circumstances. Economic and market assumptions include, but are not limited to, GDP growth in the United States (77% of the company’s 2018 revenues) and secondarily, in other countries where Thomson Reuters operates; a continued increase in the demand and need for high quality information and tools that help automate or manage workflow solutions and drive productivity and efficiency; a continued need for trusted products and services that help customers navigate evolving and complex legal, tax, accounting, regulatory, geopolitical and commercial changes, developments and environments; and a continued increase in customers seeking software-as-a-service or other cloud-based offerings. Internal financial and operational assumptions include, but are not limited to, continued growth in the company’s recurring revenue base which offsets anticipated declines in its global print business; acquiring new customers by enhancing the company’s digital platforms and propositions and through other sales initiatives; improving customer retention through commercial simplification efforts and customer service improvements; the company’s ability to continue to combine information, technology and human expertise in offerings that meet evolving customer demands and needs; the company’s ability to eliminate stranded costs related to the F&R transaction and the separation of the two businesses by the end of 2019; and the successful execution of a number of efficiency initiatives that are expected to generate cost savings, such as reducing headcount, office locations and the number of products offered by the company and the leveraging of fewer, shared technology platforms.
The company has provided an Outlook for the purpose of presenting information about current expectations for 2019 and 2020. This information may not be appropriate for other purposes. You are cautioned not to place undue reliance on forward-looking statements which reflect expectations only as of the date of this news release.
Except as may be required by applicable law, Thomson Reuters disclaims any obligation to update or revise any forward-looking statements.
CONTACTS
| MEDIA David Crundwell Head of Communications +44 7909 898 605 david.crundwell@tr.com |
INVESTORS Frank J. Golden Senior Vice President, Investor Relations +1 646 223 5288 frank.golden@tr.com |
Thomson Reuters will webcast a discussion of its third-quarter 2019 results today beginning at 9:00 a.m. Eastern Daylight Time (EDT). You can access the webcast by visiting ir.thomsonreuters.com. An archive of the webcast will be available following the presentation.
Thomson Reuters Reports Third-Quarter 2019 Results
Page 10 of 19
Thomson Reuters Corporation
Consolidated Income Statement
(millions of U.S. dollars, except per share data)
(unaudited)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| CONTINUING OPERATIONS |
||||||||||||||||
| Revenues |
$ | 1,413 | $ | 1,284 | $ | 4,323 | $ | 3,974 | ||||||||
| Operating expenses |
(1,059 | ) | (966 | ) | (3,220 | ) | (2,882 | ) | ||||||||
| Depreciation |
(38 | ) | (24 | ) | (110 | ) | (83 | ) | ||||||||
| Amortization of computer software |
(117 | ) | (96 | ) | (326 | ) | (294 | ) | ||||||||
| Amortization of other identifiable intangible assets |
(28 | ) | (26 | ) | (80 | ) | (83 | ) | ||||||||
| Other operating gains, net |
91 | 1 | 396 | 13 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating profit |
262 | 173 | 983 | 645 | ||||||||||||
| Finance costs, net: |
||||||||||||||||
| Net interest expense |
(40 | ) | (82 | ) | (112 | ) | (241 | ) | ||||||||
| Other finance (costs) income |
(3 | ) | (11 | ) | (32 | ) | 10 | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income before tax and equity method investments |
219 | 80 | 839 | 414 | ||||||||||||
| Share of post-tax (losses) earnings in equity method investments |
(304 | ) | 1 | (555 | ) | 5 | ||||||||||
| Tax benefit (expense) |
13 | (128 | ) | (35 | ) | (152 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (Loss) earnings from continuing operations |
(72 | ) | (47 | ) | 249 | 267 | ||||||||||
| Earnings (loss) from discontinued operations, net of tax |
28 | 349 | (9 | ) | 381 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net (loss) earnings |
$ | (44 | ) | $ | 302 | $ | 240 | $ | 648 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (Loss) earnings attributable to: |
||||||||||||||||
| Common shareholders |
(44 | ) | 272 | 240 | 558 | |||||||||||
| Non-controlling interests |
— | 30 | — | 90 | ||||||||||||
| (Loss) earnings per share: |
||||||||||||||||
| Basic and diluted (loss) earnings per share: |
||||||||||||||||
| From continuing operations |
$ | (0.14 | ) | $ | (0.06 | ) | $ | 0.49 | $ | 0.38 | ||||||
| From discontinued operations |
0.05 | 0.45 | (0.02 | ) | 0.41 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Basic and diluted (loss) earnings per share |
$ | (0.09 | ) | $ | 0.39 | $ | 0.47 | $ | 0.79 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Basic weighted-average common shares |
501,240,480 | 701,212,419 | 501,415,930 | 707,181,793 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted weighted-average common shares |
501,240,480 | 701,212,419 | 503,161,382 | 708,074,979 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Thomson Reuters Reports Third-Quarter 2019 Results
Page 11 of 19
Thomson Reuters Corporation
Consolidated Statement of Financial Position
(millions of U.S. dollars)
(unaudited)
| September 30, 2019 |
December 31, 2018 |
|||||||
| Assets |
||||||||
| Cash and cash equivalents |
$ | 1,147 | $ | 2,706 | ||||
| Trade and other receivables |
1,112 | 1,313 | ||||||
| Other financial assets |
55 | 76 | ||||||
| Prepaid expenses and other current assets |
554 | 434 | ||||||
|
|
|
|
|
|||||
| Current assets |
2,868 | 4,529 | ||||||
| Computer hardware and other property, net |
527 | 473 | ||||||
| Computer software, net |
952 | 908 | ||||||
| Other identifiable intangible assets, net |
3,416 | 3,324 | ||||||
| Goodwill |
5,664 | 5,076 | ||||||
| Equity method investments |
1,530 | 2,186 | ||||||
| Other financial assets |
455 | 53 | ||||||
| Other non-current assets |
542 | 446 | ||||||
| Deferred tax |
30 | 31 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 15,984 | $ | 17,026 | ||||
|
|
|
|
|
|||||
| Liabilities and equity |
||||||||
| Liabilities |
||||||||
| Current indebtedness |
— | $ | 3 | |||||
| Payables, accruals and provisions |
$ | 1,048 | 1,549 | |||||
| Deferred revenue |
818 | 815 | ||||||
| Other financial liabilities |
104 | 95 | ||||||
|
|
|
|
|
|||||
| Current liabilities |
1,970 | 2,462 | ||||||
| Long-term indebtedness |
3,229 | 3,213 | ||||||
| Provisions and other non-current liabilities |
1,260 | 1,268 | ||||||
| Other financial liabilities |
293 | 79 | ||||||
| Deferred tax |
643 | 794 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
7,395 | 7,816 | ||||||
|
|
|
|
|
|||||
| Equity |
||||||||
| Capital |
5,396 | 5,348 | ||||||
| Retained earnings |
4,177 | 4,739 | ||||||
| Accumulated other comprehensive loss |
(984 | ) | (877 | ) | ||||
|
|
|
|
|
|||||
| Total equity |
8,589 | 9,210 | ||||||
|
|
|
|
|
|||||
| Total liabilities and equity |
$ | 15,984 | $ | 17,026 | ||||
|
|
|
|
|
|||||
Thomson Reuters Reports Third-Quarter 2019 Results
Page 12 of 19
Thomson Reuters Corporation
Consolidated Statement of Cash Flow
(millions of U.S. dollars)
(unaudited)
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| Cash provided by (used in): |
||||||||||||||||
| Operating activities |
||||||||||||||||
| (Loss) earnings from continuing operations |
$ | (72 | ) | $ | (47 | ) | $ | 249 | $ | 267 | ||||||
| Adjustments for: |
||||||||||||||||
| Depreciation |
38 | 24 | 110 | 83 | ||||||||||||
| Amortization of computer software |
117 | 96 | 326 | 294 | ||||||||||||
| Amortization of other identifiable intangible assets |
28 | 26 | 80 | 83 | ||||||||||||
| Net losses (gains) on disposals of businesses and investments |
1 | — | (20 | ) | — | |||||||||||
| Deferred tax |
(65 | ) | 82 | (145 | ) | 57 | ||||||||||
| Other |
233 | 49 | 314 | 107 | ||||||||||||
| Pension contribution |
— | — | (167 | ) | — | |||||||||||
| Changes in working capital and other items |
20 | 37 | (242 | ) | (63 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating cash flows from continuing operations |
300 | 267 | 505 | 828 | ||||||||||||
| Operating cash flows from discontinued operations |
(36 | ) | 583 | (158 | ) | 1,244 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net cash provided by operating activities |
264 | 850 | 347 | 2,072 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Investing activities |
||||||||||||||||
| Acquisitions, net of cash acquired |
(816 | ) | (32 | ) | (821 | ) | (60 | ) | ||||||||
| Proceeds from disposals of businesses and investments, net of taxes paid |
5 | 6 | 62 | 6 | ||||||||||||
| Capital expenditures |
(125 | ) | (110 | ) | (365 | ) | (420 | ) | ||||||||
| (Payments) proceeds from disposals of property and equipment |
(2 | ) | — | — | 27 | |||||||||||
| Other investing activities |
1 | 1 | 5 | 19 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Investing cash flows from continuing operations |
(937 | ) | (135 | ) | (1,119 | ) | (428 | ) | ||||||||
| Investing cash flows from discontinued operations |
— | (110 | ) | 29 | (356 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net cash used in investing activities |
(937 | ) | (245 | ) | (1,090 | ) | (784 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Financing activities |
||||||||||||||||
| Proceeds from debt |
— | — | — | 1,370 | ||||||||||||
| Repayments of debt |
— | (500 | ) | — | (1,370 | ) | ||||||||||
| Net borrowings under short-term loan facilities |
— | 17 | — | 78 | ||||||||||||
| Payments of lease principal |
(12 | ) | — | (35 | ) | — | ||||||||||
| Repurchases of common shares |
(98 | ) | (129 | ) | (288 | ) | (488 | ) | ||||||||
| Dividends paid on preference shares |
— | (1 | ) | (2 | ) | (2 | ) | |||||||||
| Dividends paid on common shares |
(175 | ) | (232 | ) | (524 | ) | (707 | ) | ||||||||
| Other financing activities |
1 | 9 | 38 | 10 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Financing cash flows from continuing operations |
(284 | ) | (836 | ) | (811 | ) | (1,109 | ) | ||||||||
| Financing cash flows from discontinued operations |
— | (25 | ) | — | (60 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net cash used in financing activities |
(284 | ) | (861 | ) | (811 | ) | (1,169 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (Decrease) increase in cash and bank overdrafts |
(957 | ) | (256 | ) | (1,554 | ) | 119 | |||||||||
| Translation adjustments |
(4 | ) | (9 | ) | (2 | ) | (21 | ) | ||||||||
| Cash and bank overdrafts at beginning of period |
2,108 | 1,231 | 2,703 | 868 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Cash and bank overdrafts at end of period |
$ | 1,147 | $ | 966 | $ | 1,147 | $ | 966 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Cash and bank overdrafts at end of period comprised of: |
||||||||||||||||
| Cash and cash equivalents |
$ | 1,147 | $ | 507 | $ | 1,147 | $ | 507 | ||||||||
| Cash and cash equivalents in assets held for sale |
— | 461 | — | 461 | ||||||||||||
| Bank overdrafts |
— | (2 | ) | — | (2 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| $ | 1,147 | $ | 966 | $ | 1,147 | $ | 966 | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Thomson Reuters Reports Third-Quarter 2019 Results
Page 13 of 19
Thomson Reuters Corporation
Reconciliation of (Loss) Earnings from Continuing Operations to Adjusted EBITDA(1)
(millions of U.S. dollars, except for margins)
(unaudited)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| (Loss) earnings from continuing operations |
$ | (72 | ) | $ | (47 | ) | $ | 249 | $ | 267 | ||||||
| Adjustments to remove: |
||||||||||||||||
| Tax (benefit) expense |
(13 | ) | 128 | 35 | 152 | |||||||||||
| Other finance costs (income) |
3 | 11 | 32 | (10 | ) | |||||||||||
| Net interest expense |
40 | 82 | 112 | 241 | ||||||||||||
| Amortization of other identifiable intangible assets |
28 | 26 | 80 | 83 | ||||||||||||
| Amortization of computer software |
117 | 96 | 326 | 294 | ||||||||||||
| Depreciation |
38 | 24 | 110 | 83 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| EBITDA |
$ | 141 | $ | 320 | $ | 944 | $ | 1,110 | ||||||||
| Adjustments to remove: |
||||||||||||||||
| Share of post-tax losses (earnings) in equity method investments |
304 | (1 | ) | 555 | (5 | ) | ||||||||||
| Other operating gains, net |
(91 | ) | (1 | ) | (396 | ) | (13 | ) | ||||||||
| Fair value adjustments |
(9 | ) | (5 | ) | (6 | ) | (1 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted EBITDA |
$ | 345 | $ | 313 | $ | 1,097 | $ | 1,091 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted EBITDA margin(1) |
24.4 | % | 24.4 | % | 25.4 | % | 27.4 | % | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Thomson Reuters Corporation
Reconciliation of Net (Loss) Earnings to Adjusted Earnings(2)
Reconciliation of Total Change in Adjusted EPS to Change in Constant Currency(4)
(millions of U.S. dollars, except for share and per share data)
(unaudited)
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||||||||
| 2019 | 2018 | Change | 2019 | 2018 | Change | |||||||||||||||||||
| Net (loss) earnings |
$ | (44 | ) | $ | 302 | $ | 240 | $ | 648 | |||||||||||||||
| Adjustments to remove: |
||||||||||||||||||||||||
| Fair value adjustments |
(9 | ) | (5 | ) | (6 | ) | (1 | ) | ||||||||||||||||
| Amortization of other identifiable intangible assets |
28 | 26 | 80 | 83 | ||||||||||||||||||||
| Other operating gains, net |
(91 | ) | (1 | ) | (396 | ) | (13 | ) | ||||||||||||||||
| Other finance costs (income) |
3 | 11 | 32 | (10 | ) | |||||||||||||||||||
| Share of post-tax losses (earnings) in equity method investments |
304 | (1 | ) | 555 | (5 | ) | ||||||||||||||||||
| Tax on above items |
(58 | ) | (7 | ) | (57 | ) | (18 | ) | ||||||||||||||||
| Tax items impacting comparability |
22 | 112 | 7 | 100 | ||||||||||||||||||||
| (Earnings) loss from discontinued operations, net of tax |
(28 | ) | (349 | ) | 9 | (381 | ) | |||||||||||||||||
| Interim period effective tax rate normalization(3) |
7 | (2 | ) | (1 | ) | — | ||||||||||||||||||
| Dividends declared on preference shares |
— | (1 | ) | (2 | ) | (2 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Adjusted earnings (2) |
$ | 134 | $ | 85 | $ | 461 | $ | 401 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Adjusted EPS (2) |
$ | 0.27 | $ | 0.12 | 125 | % | $ | 0.92 | $ | 0.57 | 61 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Foreign currency(4) |
17 | % | 5 | % | ||||||||||||||||||||
| Constant currency(4) |
108 | % | 56 | % | ||||||||||||||||||||
| Diluted weighted-average common shares (millions) |
503.3 | 702.3 | 503.2 | 708.1 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Refer to page 17 for footnotes.
Thomson Reuters Reports Third-Quarter 2019 Results
Page 14 of 19
Thomson Reuters Corporation
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow(5)
(millions of U.S. dollars)
(unaudited)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| Net cash provided by operating activities |
$ | 264 | $ | 850 | $ | 347 | $ | 2,072 | ||||||||
| Capital expenditures |
(125 | ) | (110 | ) | (365 | ) | (420 | ) | ||||||||
| (Payments) proceeds from disposals of property and equipment |
(2 | ) | — | — | 27 | |||||||||||
| Capital expenditures from discontinued operations |
— | (116 | ) | — | (362 | ) | ||||||||||
| Other investing activities |
1 | 1 | 5 | 19 | ||||||||||||
| Payments of lease principal |
(12 | ) | — | (35 | ) | — | ||||||||||
| Dividends paid on preference shares |
— | (1 | ) | (2 | ) | (2 | ) | |||||||||
| Dividends paid to non-controlling interests from discontinued operations |
— | (25 | ) | — | (60 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Free cash flow |
$ | 126 | $ | 599 | $ | (50 | ) | $ | 1,274 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
Thomson Reuters Corporation
Reconciliation of Changes in Segment and Consolidated Revenues (for Total Revenues, Recurring Revenues and Transactions Revenues) to Changes in Revenues on a Constant Currency (4) and Organic Basis(6)
(millions of U.S. dollars)
(unaudited)
| Three Months Ended | ||||||||||||||||||||||||||||
| September 30, | Change | |||||||||||||||||||||||||||
| SUBTOTAL | ||||||||||||||||||||||||||||
| 2019 | 2018 | Total | Foreign Currency |
Constant Currency |
Acquisitions/ (Divestitures) |
Organic | ||||||||||||||||||||||
| Total Revenues |
||||||||||||||||||||||||||||
| Legal Professionals |
$ | 605 | $ | 595 | 2 | % | -1 | % | 2 | % | -1 | % | 3 | % | ||||||||||||||
| Corporates |
320 | 298 | 7 | % | 0 | % | 8 | % | 1 | % | 6 | % | ||||||||||||||||
| Tax & Accounting Professionals |
166 | 149 | 11 | % | 1 | % | 10 | % | 2 | % | 8 | % | ||||||||||||||||
| Reuters News |
155 | 71 | 120 | % | -2 | % | 121 | % | 119 | %* | 3 | % | ||||||||||||||||
| Global Print |
168 | 171 | -2 | % | 0 | % | -2 | % | 0 | % | -2 | % | ||||||||||||||||
| Eliminations |
(1 | ) | — | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Revenues |
$ | 1,413 | $ | 1,284 | 10 | % | 0 | % | 10 | % | 7 | % | 4 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Recurring Revenues |
||||||||||||||||||||||||||||
| Legal Professionals |
$ | 560 | $ | 541 | 4 | % | -1 | % | 4 | % | 1 | % | 4 | % | ||||||||||||||
| Corporates |
275 | 247 | 11 | % | 0 | % | 12 | % | 3 | % | 8 | % | ||||||||||||||||
| Tax & Accounting Professionals |
140 | 129 | 9 | % | 1 | % | 8 | % | 0 | % | 8 | % | ||||||||||||||||
| Reuters News |
143 | 59 | 143 | % | -2 | % | 146 | % | 142 | %* | 3 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total Recurring Revenues |
$ | 1,118 | $ | 976 | 15 | % | 0 | % | 15 | % | 10 | % | 5 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Transactions Revenues |
||||||||||||||||||||||||||||
| Legal Professionals |
$ | 45 | $ | 54 | -18 | % | 0 | % | -18 | % | -12 | % | -6 | % | ||||||||||||||
| Corporates |
45 | 51 | -11 | % | 0 | % | -11 | % | -7 | % | -3 | % | ||||||||||||||||
| Tax & Accounting Professionals |
26 | 20 | 26 | % | 4 | % | 22 | % | 15 | % | 7 | % | ||||||||||||||||
| Reuters News |
12 | 12 | 2 | % | 6 | % | -5 | % | 0 | % | -5 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total Transactions Revenues |
$ | 128 | $ | 137 | -7 | % | 1 | % | -8 | % | -6 | % | -2 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| * | Includes initial contract value of revenues in Reuters News for providing news and editorial content to Refinitiv under the 30-year agreement that began in the fourth quarter of 2018. |
Growth percentages are computed using whole dollars. As a result, percentages calculated from reported amounts may differ from those presented, and growth components may not total due to rounding.
Refer to page 17 for footnotes.
Thomson Reuters Reports Third-Quarter 2019 Results
Page 15 of 19
Thomson Reuters Corporation
Reconciliation of Changes in Segment and Consolidated Revenues (for Total Revenues, Recurring Revenues and Transactions Revenues) to Changes in Revenues on a Constant Currency (4) and Organic Basis(6)
(millions of U.S. dollars)
(unaudited)
| Nine Months Ended | ||||||||||||||||||||||||||||
| September 30, | Change | |||||||||||||||||||||||||||
| SUBTOTAL | ||||||||||||||||||||||||||||
| 2019 | 2018 | Total | Foreign Currency |
Constant Currency |
Acquisitions/ (Divestitures) |
Organic | ||||||||||||||||||||||
| Total Revenues |
||||||||||||||||||||||||||||
| Legal Professionals |
$ | 1,802 | $ | 1,773 | 2 | % | -1 | % | 3 | % | -1 | % | 3 | % | ||||||||||||||
| Corporates |
990 | 923 | 7 | % | -1 | % | 8 | % | 2 | % | 6 | % | ||||||||||||||||
| Tax & Accounting Professionals |
570 | 542 | 5 | % | -2 | % | 7 | % | 0 | % | 6 | % | ||||||||||||||||
| Reuters News |
466 | 215 | 117 | % | -3 | % | 120 | % | 118 | %* | 3 | % | ||||||||||||||||
| Global Print |
497 | 522 | -5 | % | -2 | % | -3 | % | 0 | % | -3 | % | ||||||||||||||||
| Eliminations |
(2 | ) | (1 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Revenues |
$ | 4,323 | $ | 3,974 | 9 | % | -1 | % | 10 | % | 7 | % | 4 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Recurring Revenues |
||||||||||||||||||||||||||||
| Legal Professionals |
$ | 1,665 | $ | 1,613 | 3 | % | -1 | % | 4 | % | 0 | % | 4 | % | ||||||||||||||
| Corporates |
813 | 734 | 11 | % | -1 | % | 12 | % | 3 | % | 9 | % | ||||||||||||||||
| Tax & Accounting Professionals |
460 | 434 | 6 | % | -2 | % | 8 | % | 0 | % | 8 | % | ||||||||||||||||
| Reuters News |
430 | 184 | 134 | % | -4 | % | 138 | % | 136 | %* | 2 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total Recurring Revenues |
$ | 3,368 | $ | 2,965 | 14 | % | -1 | % | 15 | % | 10 | % | 5 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Transactions Revenues |
||||||||||||||||||||||||||||
| Legal Professionals |
$ | 137 | $ | 160 | -14 | % | -1 | % | -13 | % | -10 | % | -3 | % | ||||||||||||||
| Corporates |
177 | 189 | -6 | % | -1 | % | -5 | % | -2 | % | -3 | % | ||||||||||||||||
| Tax & Accounting Professionals |
110 | 108 | 2 | % | -1 | % | 3 | % | 3 | % | 0 | % | ||||||||||||||||
| Reuters News |
36 | 31 | 16 | % | 1 | % | 16 | % | 0 | % | 16 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total Transactions Revenues |
$ | 460 | $ | 488 | -6 | % | -1 | % | -5 | % | -4 | % | -1 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| * | Includes initial contract value of revenues in Reuters News for providing news and editorial content to Refinitiv under the 30-year agreement that began in the fourth quarter of 2018. |
Growth percentages are computed using whole dollars. As a result, percentages calculated from reported amounts may differ from those presented, and growth components may not total due to rounding.
Refer to page 17 for footnotes.
Thomson Reuters Reports Third-Quarter 2019 Results
Page 16 of 19
Thomson Reuters Corporation
Reconciliation of Changes in Segment and Consolidated Adjusted EBITDA to Changes on a Constant Currency Basis(4)
(millions of U.S. dollars)
(unaudited)
| Three Months Ended | ||||||||||||||||||
| September 30, | Change | |||||||||||||||||
| 2019 | 2018 | Total | Foreign Currency |
Constant | ||||||||||||||
| Adjusted EBITDA |
||||||||||||||||||
| Legal Professionals |
$ | 227 | $ | 206 | 10 | % | 1 | % | 9% | |||||||||
| Corporates |
110 | 105 | 4 | % | -3 | % | 6% | |||||||||||
| Tax & Accounting Professionals |
35 | 32 | 9 | % | 11 | % | -2% | |||||||||||
| Reuters News |
5 | 5 | -14 | % | 83 | % | -97% | |||||||||||
| Global Print |
71 | 76 | -5 | % | -1 | % | -4% | |||||||||||
| Corporate costs |
(103 | ) | (111 | ) | n/a | n/a | n/a | |||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
| Adjusted EBITDA |
$ | 345 | $ | 313 | 10 | % | 1 | % | 9% | |||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
| Adjusted EBITDA Margin |
||||||||||||||||||
| Legal Professionals |
37.4 | % | 34.6 | % | 280bp | 40bp | 240bp | |||||||||||
| Corporates |
34.3 | % | 35.4 | % | -110bp | -60bp | -50bp | |||||||||||
| Tax & Accounting Professionals |
21.1 | % | 21.4 | % | -30bp | 210bp | -240bp | |||||||||||
| Reuters News |
3.2 | % | 8.2 | % | -500bp | 170bp | -670bp | |||||||||||
| Global Print |
42.5 | % | 44.2 | % | -170bp | -60bp | -110bp | |||||||||||
| Corporate costs |
n/a | n/a | n/a | n/a | n/a | |||||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
| Adjusted EBITDA margin |
24.4 | % | 24.4 | % | 0bp | 30bp | -30bp | |||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
| Nine Months Ended | ||||||||||||||||||
| September 30, | Change | |||||||||||||||||
| 2019 | 2018 | Total | Foreign Currency |
Constant | ||||||||||||||
| Adjusted EBITDA |
||||||||||||||||||
| Legal Professionals |
$ | 686 | $ | 595 | 15 | % | 1 | % | 15% | |||||||||
| Corporates |
330 | 311 | 6 | % | 0 | % | 6% | |||||||||||
| Tax & Accounting Professionals |
188 | 153 | 23 | % | 0 | % | 22% | |||||||||||
| Reuters News |
31 | 21 | 45 | % | 36 | % | 10% | |||||||||||
| Global Print |
218 | 233 | -6 | % | -1 | % | -5% | |||||||||||
| Corporate costs |
(356 | ) | (222 | ) | n/a | n/a | n/a | |||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
| Adjusted EBITDA |
$ | 1,097 | $ | 1,091 | 1 | % | 1 | % | -1% | |||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
| Adjusted EBITDA Margin |
||||||||||||||||||
| Legal Professionals |
38.1 | % | 33.6 | % | 450bp | 50bp | 400bp | |||||||||||
| Corporates |
33.4 | % | 33.7 | % | -30bp | 30bp | -60bp | |||||||||||
| Tax & Accounting Professionals |
33.0 | % | 28.3 | % | 470bp | 60bp | 410bp | |||||||||||
| Reuters News |
6.7 | % | 10.0 | % | -330bp | 150bp | -480bp | |||||||||||
| Global Print |
43.8 | % | 44.6 | % | -80bp | 30bp | -110bp | |||||||||||
| Corporate costs |
n/a | n/a | n/a | n/a | n/a | |||||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
| Adjusted EBITDA margin |
25.4 | % | 27.4 | % | -200bp | 70bp | -270bp | |||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
n/a: not applicable
Growth percentages and margins are computed using whole dollars. As a result, percentages and margins calculated from reported amounts may differ from those presented, and growth components may not total due to rounding.
Refer to page 17 for footnotes.
Thomson Reuters Reports Third-Quarter 2019 Results
Page 17 of 19
Footnotes
| (1) | Thomson Reuters defines adjusted EBITDA for its business segments as earnings or losses from continuing operations before tax expense or benefit, net interest expense, other finance costs or income, depreciation, amortization of software and other identifiable intangible assets, Thomson Reuters share of post-tax earnings or losses in equity method investments, other operating gains and losses, certain asset impairment charges, fair value adjustments and corporate related items. Consolidated adjusted EBITDA is comprised of adjusted EBITDA for its business segments and corporate costs. Adjusted EBITDA margin is adjusted EBITDA expressed as a percentage of revenues. Thomson Reuters uses adjusted EBITDA because it provides a consistent basis to evaluate operating profitability and performance trends by excluding items that the company does not consider to be controllable activities for this purpose. Adjusted EBITDA also represents a measure commonly reported and widely used by investors as a valuation metric. Additionally, this measure is used by Thomson Reuters and investors to assess a company’s ability to incur and service debt. |
| (2) | Thomson Reuters defines adjusted earnings as net earnings or loss including dividends declared on preference shares but excluding the post-tax impacts of fair value adjustments, amortization of other identifiable intangible assets, other operating gains and losses, certain asset impairment charges, other finance costs or income, Thomson Reuters share of post-tax earnings or losses in equity method investments, discontinued operations and other items affecting comparability. Thomson Reuters calculates the post-tax amount of each item excluded from adjusted earnings based on the specific tax rules and tax rates associated with the nature and jurisdiction of each item. Adjusted EPS is calculated from adjusted earnings using diluted weighted-average shares and does not represent actual earnings or loss per share attributable to shareholders. Thomson Reuters uses adjusted earnings and adjusted EPS as they provide a more comparable basis to analyze earnings and they are also measures commonly used by shareholders to measure the company’s performance. |
Because Thomson Reuters reported a net loss for continuing operations under IFRS for the three months ended September 30, 2019 and 2018, the weighted-average number of common shares used for basic and diluted loss per share is the same for all per-share calculations in the period, as the effect of stock options and other equity incentive awards would reduce the loss per share, and therefore be anti-dilutive. Since the company’s non-IFRS measure “adjusted earnings” is a profit, potential common shares are included, as they lower adjusted EPS and are therefore dilutive.
The following table reconciles IFRS and non-IFRS common share information:
| (weighted-average common shares) | Three Months Ended September 30, 2019 |
Three Months Ended September 30, 2018 |
||||||
| IFRS: Basic and Diluted |
501,240,480 | 701,212,419 | ||||||
| Effect of stock options and other equity incentive awards |
2,043,370 | 1,132,041 | ||||||
|
|
|
|
|
|||||
| Non-IFRS Diluted |
503,283,850 | 702,344,460 | ||||||
|
|
|
|
|
|||||
| (3) | Adjustment to reflect income taxes based on estimated full-year effective tax rate. Earnings or losses for interim periods under IFRS reflect income taxes based on the estimated effective tax rates of each of the jurisdictions in which Thomson Reuters operates. The non-IFRS adjustment reallocates estimated full-year income taxes between interim periods, but has no effect on full-year income taxes. |
| (4) | The changes in revenues, adjusted EBITDA and the related margins, and adjusted earnings per share before currency (at constant currency or excluding the effects of currency) are determined by converting the current and prior-year period’s local currency equivalent using the same exchange rates. |
| (5) | Free cash flow (includes free cash flow from continuing and discontinued operations) is net cash provided by operating activities, proceeds from disposals of property and equipment, and other investing activities less capital expenditures, payments of lease principal, dividends paid on the company’s preference shares, and dividends paid to non-controlling interests from discontinued operations. Thomson Reuters uses free cash flow as it helps assess the company’s ability, over the long term, to create value for its shareholders as it represents cash available to repay debt, pay common dividends and fund share repurchases and new acquisitions. |
| (6) | Represents changes in revenues of our existing businesses at constant currency. The metric excludes the distortive impacts of acquisitions and dispositions from not owning the business in both comparable periods. Additionally, it excludes the initial contract value of the 30-year Reuters News agreement signed in 2018. Thomson Reuters uses organic growth because it provides further insight into the performance of its existing businesses by excluding distortive impacts and serves as a better measure of the company’s ability to grow its business over the long term. |
Thomson Reuters Reports Third-Quarter 2019 Results
Page 18 of 19
APPENDIX – INFORMATION ABOUT REFINITIV
As of October 1, 2018, Thomson Reuters owns a 45% interest in Refinitiv, which was formerly its wholly owned F&R business. 55% of Refinitiv is owned by private equity funds affiliated with Blackstone. Beginning with the fourth quarter of 2018, Thomson Reuters IFRS results include the company’s 45% share of Refinitiv’s results reported in a single line item on the company’s consolidated income statement titled “Share of post-tax (losses) earnings in equity method investments.” Thomson Reuters non-IFRS measures, including adjusted earnings, exclude its share of post-tax results in Refinitiv and other equity method investments.
Because Refinitiv has only been in existence since October 1, 2018, there are no financial statements for the business for the three and nine months ended September 30, 2018. The table below sets forth selected financial information for 100% of Refinitiv for the three and nine months of 2019, on both an IFRS and non-IFRS basis as provided to Thomson Reuters from Refinitiv for inclusion in this news release. A reconciliation from Refinitiv’s IFRS measures to its non-IFRS measures is also included in this appendix. The information for the three and nine months ended September 30, 2018 that was previously reported for the F&R business by Thomson Reuters is not fully comparable to Refinitiv’s current basis of presentation, as Refinitiv must apply accounting rules related to the purchase of the business and because Refinitiv defines its non-IFRS measures differently than Thomson Reuters. To provide a reasonable basis to assess revenue trends for the business, Thomson Reuters has noted the three and nine months ended September 30, 2018 F&R revenues, as previously reported by the company on a discontinued operations basis prior to the change in ownership, and provided a supplemental change before currency and excluding businesses disposed.
| (millions of U.S. dollars, except margin) | Change | |||||||||||||||||||||||
| (unaudited) | Refinitiv Actuals 2019 |
As Reported by Thomson 2018 |
Total | Before Currency & Excluding Businesses Disposed |
||||||||||||||||||||
| Three months ended September 30, |
||||||||||||||||||||||||
| IFRS Measures |
||||||||||||||||||||||||
| Revenues |
$ | 1,557 | $ | 1,541 | 1 | % | 3 | % | ||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||
| Net loss |
$ | (656 | ) | |||||||||||||||||||||
| Cash flow from operations |
$ | 404 | ||||||||||||||||||||||
| Capital expenditures, less proceeds from disposals |
$ | 182 | ||||||||||||||||||||||
|
Non-IFRS Measures |
||||||||||||||||||||||||
| Adjusted EBITDA |
$ | 543 | ||||||||||||||||||||||
| Adjusted EBITDA margin |
34.9 | % | ||||||||||||||||||||||
| Free cash flow |
$ | 211 | ||||||||||||||||||||||
| Nine months ended September 30, |
||||||||||||||||||||||||
| IFRS Measures |
||||||||||||||||||||||||
| Revenues |
$ | 4,674 | $ | 4,677 | 0 | % | 3 | % | ||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||
| Net loss (1) |
$ | (1,201 | ) | |||||||||||||||||||||
| Cash flow from operations |
$ | 477 | ||||||||||||||||||||||
| Capital expenditures, less proceeds from disposals |
$ | 419 | ||||||||||||||||||||||
| Debt at September 30, 2019 |
$ | 13,907 | ||||||||||||||||||||||
|
Non-IFRS Measures |
||||||||||||||||||||||||
| Adjusted EBITDA |
$ | 1,655 | ||||||||||||||||||||||
| Adjusted EBITDA margin |
35.4 | % | ||||||||||||||||||||||
| Free cash flow |
$ | (41 | ) | |||||||||||||||||||||
|
|
||||||||||||||||||||||||
| (1) | The previously reported net loss for the six months ended June 30, 2019 of $477 million has been revised to a net loss of $545 million to correct certain immaterial misstatements discussed in the “Revision of Prior-Period Financial Statements” section of this news release. The net loss for the nine months ended September 30, 2019 includes the revised amount. |
Thomson Reuters Reports Third-Quarter 2019 Results
Page 19 of 19
The following reconciliation of IFRS measures to non-IFRS measures was provided by Refinitiv. The definitions of non-IFRS measures used by Refinitiv are not the same as those used by Thomson Reuters.
Refinitiv
Reconciliation of Net Loss to Adjusted EBITDA
(millions of U.S. dollars, except for margins)
(unaudited)
| Three Months Ended | Nine Months Ended | |||||||
| September 30, | September 30, | |||||||
| 2019 | 2019 | |||||||
| Net loss |
$ | (656 | ) | $ | (1,201 | ) | ||
| Adjustments to remove: |
||||||||
| Tax expense (benefit) |
38 | (22 | ) | |||||
| Finance costs |
570 | 1,074 | ||||||
| Depreciation and amortization |
486 | 1,431 | ||||||
|
|
|
|
|
|||||
| EBITDA |
$ | 438 | $ | 1,282 | ||||
| Adjustments to remove: |
||||||||
| Share of post-tax earnings in equity method investments |
— | (1 | ) | |||||
| Other operating gains |
(21 | ) | (20 | ) | ||||
| Fair value adjustments |
7 | 45 | ||||||
| Share-based compensation |
35 | 42 | ||||||
| Transformation-related costs |
84 | 307 | ||||||
|
|
|
|
|
|||||
| Adjusted EBITDA |
$ | 543 | $ | 1,655 | ||||
|
|
|
|
|
|||||
| Adjusted EBITDA margin |
34.9 | % | 35.4 | % | ||||
|
|
|
|
|
|||||
Refinitiv
Reconciliation of Net Cash Used In Operating Activities to Free Cash Flow
(millions of U.S. dollars)
(unaudited)
| Three Months Ended | Nine Months Ended | |||||||
| September 30, | September 30, | |||||||
| 2019 | 2019 | |||||||
| Net cash used in operating activities |
$ | 404 | $ | 477 | ||||
| Capital expenditures, less proceeds from disposals |
(182 | ) | (419 | ) | ||||
| Other investing activities |
1 | 1 | ||||||
| Dividends paid to non-controlling interests |
(12 | ) | (100 | ) | ||||
|
|
|
|
|
|||||
| Free cash flow |
$ | 211 | $ | (41 | ) | |||
|
|
|
|
|
|||||
Exhibit 99.2
THOMSON REUTERS CORPORATION
SUPPLEMENTAL BUSINESS AND SEGMENT INFORMATION
(millions of U.S. dollars, except for per share data and as otherwise indicated)
This supplemental schedule provides 2018 financial information as previously reported and as revised to reclassify certain revenues and expenses between the third and fourth quarters. These immaterial revisions, which had no impact to the company’s full-year 2018 audited financial statements, are highlighted in yellow. Please see the “Revision of Prior-Period Financial Statements” section on page 8 of the company’s news release dated October 31, 2019, “Thomson Reuters Reports Third-Quarter 2019 Results” for further information.
| 2018- PREVIOUSLY REPORTED | 2018- AS REVISED | |||||||||||||||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Full Year | Q1 | Q2 | Q3 | Q4 | Full Year | |||||||||||||||||||||||||||||||||||
| Revenues |
||||||||||||||||||||||||||||||||||||||||||||
| Legal Professionals |
$ | 585 | $ | 593 | $ | 596 | $ | 599 | $ | 2,373 | $ | 585 | $ | 593 | $ | 595 | $ | 600 | $ | 2,373 | ||||||||||||||||||||||||
| Corporates |
329 | 296 | 298 | 315 | 1,238 | 329 | 296 | 298 | 315 | 1,238 | ||||||||||||||||||||||||||||||||||
| Tax Professionals |
217 | 176 | 153 | 248 | 794 | 217 | 176 | 149 | 252 | 794 | ||||||||||||||||||||||||||||||||||
| Reuters News |
72 | 72 | 71 | 155 | 370 | 72 | 72 | 71 | 155 | 370 | ||||||||||||||||||||||||||||||||||
| Global Print |
177 | 174 | 174 | 203 | 728 | 177 | 174 | 171 | 206 | 728 | ||||||||||||||||||||||||||||||||||
| Eliminations |
(1 | ) | — | — | (1 | ) | (2 | ) | (1 | ) | — | — | (1 | ) | (2 | ) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Total revenues |
$ | 1,379 | $ | 1,311 | $ | 1,292 | $ | 1,519 | $ | 5,501 | $ | 1,379 | $ | 1,311 | $ | 1,284 | $ | 1,527 | $ | 5,501 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Revenue growth |
||||||||||||||||||||||||||||||||||||||||||||
| Legal Professionals |
4 | % | 4 | % | 4 | % | 3 | % | 4 | % | 4 | % | 4 | % | 4 | % | 3 | % | 4 | % | ||||||||||||||||||||||||
| Corporates |
6 | % | 3 | % | 4 | % | 5 | % | 4 | % | 6 | % | 3 | % | 4 | % | 5 | % | 4 | % | ||||||||||||||||||||||||
| Tax Professionals |
5 | % | 5 | % | -1 | % | 4 | % | 4 | % | 5 | % | 5 | % | -4 | % | 5 | % | 4 | % | ||||||||||||||||||||||||
| Reuters News |
-3 | % | -2 | % | -4 | % | 109 | % | 25 | % | -3 | % | -2 | % | -4 | % | 109 | % | 25 | % | ||||||||||||||||||||||||
| Global Print |
-1 | % | -4 | % | -5 | % | -8 | % | -5 | % | -1 | % | -4 | % | -7 | % | -6 | % | -5 | % | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Total reported revenue growth |
4 | % | 2 | % | 2 | % | 7 | % | 4 | % | 4 | % | 2 | % | 1 | % | 8 | % | 4 | % | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Pre-fx revenue growth |
||||||||||||||||||||||||||||||||||||||||||||
| Legal Professionals |
3 | % | 3 | % | 5 | % | 4 | % | 4 | % | 3 | % | 3 | % | 5 | % | 4 | % | 4 | % | ||||||||||||||||||||||||
| Corporates |
5 | % | 3 | % | 6 | % | 6 | % | 5 | % | 5 | % | 3 | % | 6 | % | 6 | % | 5 | % | ||||||||||||||||||||||||
| Tax Professionals |
5 | % | 7 | % | 3 | % | 7 | % | 6 | % | 5 | % | 7 | % | 3 | % | 7 | % | 6 | % | ||||||||||||||||||||||||
| Reuters News |
-7 | % | -5 | % | -4 | % | 111 | % | 24 | % | -7 | % | -5 | % | -4 | % | 111 | % | 24 | % | ||||||||||||||||||||||||
| Global Print |
-2 | % | -4 | % | -3 | % | -4 | % | -3 | % | -2 | % | -4 | % | -3 | % | -4 | % | -3 | % | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Total Pre-fx revenue growth |
3 | % | 2 | % | 3 | % | 10 | % | 4 | % | 3 | % | 2 | % | 3 | % | 10 | % | 4 | % | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted EBITDA |
||||||||||||||||||||||||||||||||||||||||||||
| Legal Professionals |
$ | 191 | $ | 198 | $ | 206 | $ | 221 | $ | 816 | $ | 191 | $ | 198 | $ | 206 | $ | 221 | $ | 816 | ||||||||||||||||||||||||
| Corporates |
111 | 95 | 102 | 87 | 395 | 111 | 95 | 105 | 84 | 395 | ||||||||||||||||||||||||||||||||||
| Tax Professionals |
80 | 41 | 34 | 118 | 273 | 80 | 41 | 32 | 120 | 273 | ||||||||||||||||||||||||||||||||||
| Reuters News |
8 | 8 | 5 | 6 | 27 | 8 | 8 | 5 | 6 | 27 | ||||||||||||||||||||||||||||||||||
| Global Print |
81 | 76 | 75 | 88 | 320 | 81 | 76 | 76 | 87 | 320 | ||||||||||||||||||||||||||||||||||
| Corporate costs |
(41 | ) | (70 | ) | (120 | ) | (235 | ) | (466 | ) | (41 | ) | (70 | ) | (111 | ) | (244 | ) | (466 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Total adjusted EBITDA |
$ | 430 | $ | 348 | $ | 302 | $ | 285 | $ | 1,365 | $ | 430 | $ | 348 | $ | 313 | $ | 274 | $ | 1,365 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted EBITDA margin |
||||||||||||||||||||||||||||||||||||||||||||
| Legal Professionals |
32.6 | % | 33.5 | % | 34.5 | % | 36.8 | % | 34.4 | % | 32.6 | % | 33.5 | % | 34.6 | % | 36.8 | % | 34.4 | % | ||||||||||||||||||||||||
| Corporates |
33.8 | % | 32.0 | % | 34.3 | % | 27.5 | % | 31.9 | % | 33.8 | % | 32.0 | % | 35.4 | % | 26.5 | % | 31.9 | % | ||||||||||||||||||||||||
| Tax Professionals |
37.1 | % | 23.2 | % | 21.7 | % | 47.4 | % | 34.3 | % | 37.1 | % | 23.2 | % | 21.4 | % | 47.4 | % | 34.3 | % | ||||||||||||||||||||||||
| Reuters News |
11.3 | % | 10.5 | % | 8.2 | % | 3.3 | % | 7.2 | % | 11.3 | % | 10.5 | % | 8.2 | % | 3.3 | % | 7.2 | % | ||||||||||||||||||||||||
| Global Print |
45.7 | % | 43.8 | % | 43.3 | % | 43.3 | % | 44.0 | % | 45.7 | % | 43.8 | % | 44.2 | % | 42.6 | % | 44.0 | % | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Total adjusted EBITDA margin |
31.1 | % | 26.6 | % | 23.4 | % | 18.8 | % | 24.8 | % | 31.1 | % | 26.6 | % | 24.4 | % | 17.9 | % | 24.8 | % | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted earnings |
||||||||||||||||||||||||||||||||||||||||||||
| Adjusted EBITDA |
$ | 430 | $ | 348 | $ | 302 | $ | 285 | $ | 1,365 | $ | 430 | $ | 348 | $ | 313 | $ | 274 | $ | 1,365 | ||||||||||||||||||||||||
| Depreciation and amortization |
(128 | ) | (129 | ) | (120 | ) | (133 | ) | (510 | ) | (128 | ) | (129 | ) | (120 | ) | (133 | ) | (510 | ) | ||||||||||||||||||||||||
| Interest expense |
(78 | ) | (81 | ) | (82 | ) | (19 | ) | (260 | ) | (78 | ) | (81 | ) | (82 | ) | (19 | ) | (260 | ) | ||||||||||||||||||||||||
| Income tax |
(26 | ) | (19 | ) | (25 | ) | (19 | ) | (89 | ) | (26 | ) | (19 | ) | (25 | ) | (19 | ) | (89 | ) | ||||||||||||||||||||||||
| Dividends declared on preference shares |
(1 | ) | — | (1 | ) | (1 | ) | (3 | ) | (1 | ) | — | (1 | ) | (1 | ) | (3 | ) | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted earnings |
$ | 197 | $ | 119 | $ | 74 | $ | 113 | $ | 503 | $ | 197 | $ | 119 | $ | 85 | $ | 102 | $ | 503 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Adjusted earnings per share |
$ | 0.28 | $ | 0.17 | $ | 0.11 | $ | 0.20 | $ | 0.75 | $ | 0.28 | $ | 0.17 | $ | 0.12 | $ | 0.19 | $ | 0.75 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Weighted average shares (in millions) |
711.5 | 710.1 | 702.3 | 551.3 | 668.2 | 711.5 | 710.1 | 702.3 | 551.3 | 668.2 | ||||||||||||||||||||||||||||||||||
| Total outstanding shares (in millions) |
501.5 | 501.5 | ||||||||||||||||||||||||||||||||||||||||||
| Total Cash Capex—Continuing |
$ | 179 | $ | 131 | $ | 110 | $ | 156 | $ | 576 | $ | 179 | $ | 131 | $ | 110 | $ | 156 | $ | 576 | ||||||||||||||||||||||||
| Capex—discontinued operations |
108 | 138 | 116 | — | 362 | 108 | 138 | 116 | — | 362 | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Total Cash Capex |
$ | 287 | $ | 269 | $ | 226 | $ | 156 | $ | 938 | $ | 287 | $ | 269 | $ | 226 | $ | 156 | $ | 938 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Free Cash Flow—Continuing |
$ | 29 | $ | 266 | $ | 157 | $ | (94 | ) | $ | 358 | $ | 29 | $ | 266 | $ | 157 | $ | (94 | ) | $ | 358 | ||||||||||||||||||||||
| Free Cash Flow—discontinued operations |
91 | 289 | 442 | (73 | ) | 749 | 91 | 289 | 442 | (73 | ) | 749 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
| Free Cash Flow—Total |
$ | 120 | $ | 555 | $ | 599 | $ | (167 | ) | $ | 1,107 | $ | 120 | $ | 555 | $ | 599 | $ | (167 | ) | $ | 1,107 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
The above information contains certain non-IFRS measures, such as adjusted EBITDA and the related margin (other than at the segment level), free cash flow, adjusted EPS and revenue growth before the impact of foreign currency. Refer to the management’s discussion and analysis sections included in the company’s first quarter and second quarter 2019 interim reports, its 2018 Annual Report and the tables appended to the company’s news release dated October 31, 2019 (“Thomson Reuters Reports Third-Quarter 2019 Results”) for reconciliations to the most comparable IFRS measure and for definitions of our non-IFRS measures.
Growth percentages and margins are computed using whole dollars. As a result, percentages and margins calculated from reported amounts may differ from those presented.
Posted on ir.thomsonreuters.com on October 31, 2019