Thomson Reuters
Reports Third-Quarter 2019 Results
TORONTO, Oct. 31, 2019 /PRNewswire/ -- Thomson
Reuters (TSX/NYSE: TRI) today reported results for the third
quarter ended September 30, 2019.
Logo -
https://mma.prnewswire.com/media/13199/THOMSON_REUTERS_LOGO.jpg
"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) |
IFRS Financial Measures (1) |
2019 |
2018(2) |
Change |
Change at
Constant Currency |
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.
-
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.
-
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.
-
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.
-
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.
-
Recurring revenues grew 4% - all organic (93% of total).
-
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.
-
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.
-
Recurring revenues grew 12% (86% of total), driven by organic
revenue growth of 8% and revenues from the acquisitions of
Integration Point and HighQ.
-
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.
-
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.
-
Recurring revenues grew 8% - all organic (84% of total).
-
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.
-
The margin decreased slightly from 21.4% to 21.1%, primarily due
to the dilutive impact of the Confirmation acquisition.
-
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.
-
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.
Global Print
Revenues decreased 2% to $168 million.
Adjusted EBITDA decreased 5% to $71 million.
-
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)
|
IFRS Financial Measures (1) |
2019 |
2018 (2) |
Change |
Change at
Constant
Currency |
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.
-
At constant currency, revenues increased 10%. Currency had a
$51 million (approximately 1%)
negative impact.
-
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.
-
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.
-
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.
-
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.
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.
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.
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 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
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
Corporation |
Consolidated
Statement of Financial Position |
(millions of U.S.
dollars) |
(unaudited) |
|
|
September 30, |
|
December 31, |
|
2019 |
|
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
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
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
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 |
|
|
|
|
2019 |
2018 |
|
Total |
Foreign
Currency |
SUBTOTAL
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
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 |
|
|
2019 |
2018 |
|
Total |
Foreign
Currency |
SUBTOTAL
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
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 Currency |
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 Currency |
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. |
|
|
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. |
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
Reuters
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. |
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) |
|
|
|
|
|
|
|
|
|
|
|
|
|