Thomson Reuters
Reports Fourth-Quarter and Full-Year 2019 Results
TORONTO, Feb. 25, 2020 /PRNewswire/ -- Thomson Reuters
(TSX/NYSE: TRI) today reported results for the fourth quarter and
full year ended December 31,
2019.
Logo -
https://mma.prnewswire.com/media/13199/THOMSON_REUTERS_LOGO.jpg
-
The company achieved its full-year 2019 Outlook and updated its
2020 Outlook
-
The Thomson Reuters Board of Directors approved an $0.08 per share annualized increase in the
dividend to $1.52 per common share.
This represents the 27th consecutive year of dividend
increases
-
Appointment of new CEO and CFO separately announced today
"It is gratifying to see the continued progress in our
business," said Thomson Reuters CEO Jim
Smith. "We achieved our guidance targets for the eighth
consecutive year, and I believe the organization is on its firmest
footing in many years. With our reorganization behind us and a
clear focus on the future of our core business, this is the perfect
time to put in place the next generation of leadership, as detailed
in our accompanying announcement."
Consolidated Financial Highlights -
Three Months Ended December 31
Three Months Ended
December 31,
(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 |
$1,583 |
$1,527 |
4% |
|
Operating profit |
$216 |
$135 |
60% |
|
Diluted earnings per share (EPS) (includes
discontinued operations) |
$2.64 |
$6.13 |
-57% |
|
Cash flow from operations (includes discontinued
operations) |
$355 |
$(10) |
n/m |
|
Non-IFRS Financial Measures
(1) |
|
|
|
|
Revenues |
$1,583 |
$1,527 |
4% |
4% |
Adjusted EBITDA |
$396 |
$274 |
44% |
44% |
Adjusted EBITDA margin |
25.0% |
17.9% |
710bp |
680bp |
Adjusted EPS |
$0.37 |
$0.19 |
95% |
89% |
Free cash flow (includes discontinued
operations) |
$209 |
$(167) |
n/m |
|
|
|
|
|
|
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) 2018 results have 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 4%, primarily due to higher recurring
revenues. Foreign currency had no impact on revenue growth in the
quarter.
-
Organic revenue growth was 4%, driven by 6% growth in recurring
revenues, which comprised 78% of total revenues.
Operating profit increased due to higher revenues and
lower costs and investments to reposition Thomson Reuters following
the separation of Financial & Risk (F&R) from the company.
-
Adjusted EBITDA increased 44% due to the same factors.
The related margin increased to 25.0% compared to 17.9% in the
prior-year period.
Diluted EPS was $2.64,
reflecting a non-cash deferred tax benefit associated with the
reorganization of certain foreign operations. Diluted EPS of
$6.13 in the prior-year period
included a gain on the sale of a 55% interest in the F&R
business.
-
Adjusted EPS, which excludes the items above and reflects
other adjustments, increased to $0.37
from $0.19 in the prior-year period,
primarily due to higher adjusted EBITDA.
Cash flow from operations increased primarily due to
higher operating profit and lower tax payments.
-
Free cash flow increased primarily for the same
reasons.
Highlights by Customer Segment - Three
Months Ended December 31
(Millions of U.S.
dollars, except for adjusted EBITDA margins)
(unaudited) |
|
|
Three Months
Ended |
|
|
|
|
December
31, |
|
Change |
|
|
2019 |
2018 (1) |
|
Total |
Constant
Currency |
Organic (2) |
Revenues |
|
|
|
|
|
|
|
Legal Professionals |
|
$617 |
$600 |
|
3% |
4% |
4% |
Corporates |
|
331 |
315 |
|
5% |
5% |
5% |
Tax & Accounting Professionals |
|
274 |
252 |
|
9% |
11% |
12% |
Reuters News |
|
164 |
155 |
|
5% |
5% |
-1% |
Global Print |
|
196 |
206 |
|
-5% |
-4% |
-4% |
Eliminations/Rounding |
|
1 |
(1) |
|
|
|
|
Revenues |
|
$1,583 |
$1,527 |
|
4% |
4% |
4% |
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
Legal Professionals |
|
$215 |
$221 |
|
-3% |
-2% |
|
Corporates |
|
103 |
84 |
|
23% |
18% |
|
Tax & Accounting Professionals |
|
135 |
120 |
|
13% |
14% |
|
Reuters News |
|
4 |
6 |
|
-23% |
-86% |
|
Global Print |
|
77 |
87 |
|
-12% |
-13% |
|
Corporate costs |
|
(138) |
(244) |
|
n/a |
n/a |
|
Adjusted EBITDA |
|
$396 |
$274 |
|
44% |
44% |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA Margin |
|
|
|
|
|
|
|
Legal Professionals |
|
34.9% |
36.8% |
|
-190bp |
-200bp |
|
Corporates |
|
31.1% |
26.5% |
|
460bp |
340bp |
|
Tax & Accounting Professionals |
|
49.1% |
47.4% |
|
170bp |
120bp |
|
Reuters News |
|
2.4% |
3.3% |
|
-90bp |
-230bp |
|
Global Print |
|
39.5% |
42.6% |
|
-310bp |
-380bp |
|
Corporate costs |
|
n/a |
n/a |
|
n/a |
n/a |
|
Adjusted EBITDA margin |
|
25.0% |
17.9% |
|
710bp |
680bp |
|
|
n/a: not applicable
(1) 2018 results have been revised to correct certain
immaterial misstatements. For additional information, see the
"Revision of
Prior-Period Financial Statements" section of the news
release.
(2) Computed for revenue growth only. |
|
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 4% (all of which was organic) to
$617 million.
-
Recurring revenues grew 5% (92% of total), driven by organic
revenue growth of 4% and revenues contributed by HighQ, which was
acquired in July 2019.
-
Transactions revenues declined 13% (8% of total) and were flat
organically due to the sale of several small businesses.
Adjusted EBITDA declined 3% to $215 million.
-
The margin decreased to 34.9% from 36.8%, primarily due to the
dilutive impact of the HighQ acquisition and the unfavorable timing
of expenses.
Corporates
Revenues increased 5% (all organic) to $331 million, primarily due to strong recurring
revenue growth. Growth of 3% from the acquisitions of Integration
Point (November 2018), Confirmation
(July 2019) and HighQ (July 2019) was offset by a loss of revenues
following the sale of the Pangea3/Legal Managed Services business
(May 2019).
-
Recurring revenues grew 7% (85% of total), driven by organic
revenue growth of 5% and revenues from the acquisitions of
Integration Point and HighQ.
-
Transactions revenues declined 4% (15% of total), primarily due
to the loss of revenues following the sale of the Pangea3/Legal
Managed Services business. Transactions revenues grew 6%
organically.
Adjusted EBITDA increased 23% to $103 million.
-
The margin increased from 26.5% to 31.1% due to higher revenues,
productivity savings and the impact of foreign currency, despite
the dilutive impact of the Integration Point, Confirmation and
HighQ acquisitions.
Tax & Accounting Professionals
Revenues increased 11% (12%
organic) to $274 million, partly due
to the shift of some UltraTax U.S. state tax software releases from
January to December to more closely align with the traditional
December release of U.S. federal tax software.
-
Recurring revenues grew 10% (89% of total), driven by organic
revenue growth of 13%, partly due to the same timing reason.
-
Transactions revenues grew 19% (11% of total), primarily due to
revenues contributed by Confirmation. Transactions revenues grew 9%
organically.
Adjusted EBITDA grew 13% to $135 million.
-
The margin increased from 47.4% to 49.1% due to higher
revenues.
-
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 5% to $164
million due to the acquisition in October 2019 of FC Business Intelligence, which
is now rebranded as Reuters Events.
-
Organic revenues decreased 1% due to timing.
Adjusted EBITDA was $4
million, down $2 million from
the prior-year period due to higher costs and investments.
Global Print
Revenues decreased 4% to $196 million.
Adjusted EBITDA decreased 12% to $77 million.
-
The margin decreased from 42.6% to 39.5% due to the decline in
revenues.
Corporate Costs
Corporate costs at the adjusted EBITDA level were
$138 million compared to $244 million in the prior-year period. The
decline reflects lower costs and investments to reposition Thomson
Reuters following the separation of F&R. These cash costs and
investments are now fully completed.
Consolidated Financial Highlights -
Year Ended December 31
Year Ended December
31,
(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 |
$5,906 |
$5,501 |
7% |
|
Operating profit |
$1,199 |
$780 |
54% |
|
Diluted earnings per share (EPS) (includes
discontinued operations) |
$3.11 |
$5.88 |
-47% |
|
Cash flow from operations (includes discontinued
operations) |
$702 |
$2,062 |
-66% |
|
Non-IFRS Financial Measures
(1) |
|
|
|
|
Revenues |
$5,906 |
$5,501 |
7% |
8% |
Adjusted EBITDA |
$1,493 |
$1,365 |
9% |
8% |
Adjusted EBITDA margin |
25.3% |
24.8% |
50bp |
-10bp |
Adjusted EPS |
$1.29 |
$0.75 |
72% |
65% |
Free cash flow (includes discontinued
operations) |
$159 |
$1,107 |
-86% |
|
(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) 2018 results have 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 7%, primarily 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 8%. Foreign currency
had a $62 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 due to a benefit from the
revaluation of warrants that the company holds in Refinitiv,
relating to the proposed sale of Refinitiv to London Stock Exchange
Group plc (LSEG). For additional information about the proposed
LSEG transaction, see the "Agreement to Sell Refinitiv to LSEG"
section of this news release.
-
Adjusted EBITDA, which excludes the benefit of the
warrant revaluation among other items, increased 9% and the margin
improved to 25.3% as higher revenues more than offset 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 was $3.11
reflecting a non-cash deferred tax benefit associated with the
reorganization of certain foreign operations. Diluted EPS of
$5.88 in the prior year included a
gain on the sale of a 55% interest in the F&R
business.
-
Adjusted EPS, which excludes the above items and reflects
other adjustments, increased to $1.29
from $0.75 in the prior year
primarily reflecting higher adjusted EBITDA and a benefit from
fewer common shares outstanding.
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 through September
30, 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 - Year
Ended December 31
(Millions of U.S.
dollars, except for adjusted EBITDA margins)
(unaudited) |
|
|
Year Ended |
|
|
|
|
|
|
December
31, |
|
Change |
|
|
2019 |
2018 |
|
Total |
Constant
Currency |
Organic (1) |
Revenues |
|
|
|
|
|
|
|
Legal Professionals |
|
$2,419 |
$2,373 |
|
2% |
3% |
4% |
Corporates |
|
1,321 |
1,238 |
|
7% |
8% |
6% |
Tax & Accounting Professionals |
|
844 |
794 |
|
6% |
8% |
8% |
Reuters News |
|
630 |
370 |
|
70% |
72% |
2% |
Global Print |
|
693 |
728 |
|
-5% |
-3% |
-3% |
Eliminations/ Rounding |
|
(1) |
(2) |
|
|
|
|
Revenues |
|
$5,906 |
$5,501 |
|
7% |
8% |
4% |
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
Legal Professionals |
|
$901 |
$816 |
|
10% |
10% |
|
Corporates |
|
433 |
395 |
|
10% |
9% |
|
Tax & Accounting Professionals |
|
323 |
273 |
|
18% |
19% |
|
Reuters News |
|
35 |
27 |
|
32% |
-6% |
|
Global Print |
|
295 |
320 |
|
-8% |
-7% |
|
Corporate costs |
|
(494) |
(466) |
|
n/a |
n/a |
|
Adjusted EBITDA |
|
$1,493 |
$1,365 |
|
9% |
8% |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA Margin |
|
|
|
|
|
|
|
Legal Professionals |
|
37.2% |
34.4% |
|
280bp |
240bp |
|
Corporates |
|
32.8% |
31.9% |
|
90bp |
30bp |
|
Tax & Accounting Professionals |
|
38.2% |
34.3% |
|
390bp |
340bp |
|
Reuters News |
|
5.6% |
7.2% |
|
-160bp |
-300bp |
|
Global Print |
|
42.6% |
44.0% |
|
-140bp |
-180bp |
|
Corporate costs |
|
n/a |
n/a |
|
n/a |
n/a |
|
Adjusted EBITDA margin |
|
25.3% |
24.8% |
|
50bp |
-10bp |
|
|
n/a: not applicable |
(1) Computed for revenue
growth only. |
|
Business Outlook for 2020
Thomson Reuters today updated its Outlook for 2020.
The company's Outlook for 2020 assumes constant currency rates
compared to 2019 and excludes the impact of any future acquisitions
or dispositions that may occur in 2020. Thomson Reuters believes
that this type of guidance provides useful insight into the
performance of its businesses.
|
2019
Actual |
2020 Outlook
(Communicated on
October 31, 2019) |
2020 Outlook
(Updated) |
|
|
Before currency
and excluding the impact of
future acquisitions/dispositions |
Total Revenue Growth |
7.4% |
Not provided |
4.5% - 5.5% |
Organic Revenue
Growth |
3.7% |
4.0% - 4.5% |
4.0% - 4.5% |
Adjusted EBITDA Margin |
25.3% |
Approx. 31% |
31.5% – 32.0% |
Corporate Costs |
$564 million (1) |
$140 - $150 million |
$140 - $150 million |
Free Cash Flow |
$159 million |
$1.0- $1.2 billion |
$1.2+ billion |
Capital Expenditures - %
of Revenue |
8.6% |
7.5% - 8.0% |
7.5% - 8.0% |
Depreciation &
Amortization of
Computer Software |
$603 million |
Not provided |
$625 - $650 million |
Interest Expense (P&L) |
$163 million |
Not provided |
$175 - $200 million |
Effective Tax Rate on
Adjusted Earnings |
10.7% |
Approx. 20% |
Approx. 17% - 19% |
(1) |
Includes $70 million of capital
expenditures related to the repositioning of the company following
the separation from F&R. |
The information in
this section is forward-looking. Actual results, which include the
impact of currency and acquisitions and dispositions completed
during 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."
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 in an all share transaction for a total
enterprise value of approximately $27
billion (as of the announcement date). The company expects
that the transaction will result in Blackstone and Thomson Reuters
ultimately holding a combined 37% economic interest in LSEG
(approximately 15% of which would be attributed to Thomson Reuters)
and a combined voting interest in LSEG of less than 30%. The
proposed transaction is subject to 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
$8.9 billion based on LSEG's
closing share price on February 24,
2020.
Refinitiv achieved run-rate savings of $520 million as of the end of 2019. Refinitiv
believes it is on track to achieve its full annual cost savings
run-rate target of $650 million by
the end of 2020.
Dividend and Share Repurchases
The company also announced today that its Board of Directors
approved a $0.08 per share annualized
increase in the dividend to $1.52 per
common share (representing the 27th consecutive year of
dividend increases). A quarterly dividend of $0.38 per share is payable on March 18, 2020 to common shareholders of record
as of March 6, 2020.
The company repurchased $200
million of its common shares in the fourth quarter of 2019
under its normal course issuer bid. In October 2019, the company announced that it
planned to repurchase up to an additional $200 million of its common shares under its
normal course issuer bid in 2020. These repurchases were completed
in February 2020.
Refinitiv ownership interest
On October 1, 2018, Thomson
Reuters sold a 55% interest in the company's F&R business,
which is now known as Refinitiv. Except as otherwise noted, all
amounts noted in this news release are from continuing operations
and exclude the results of the company's former F&R
business. The company's IFRS earnings per share since
October 1, 2018 have included its
share of results from its 45% investment in Refinitiv, which is
removed from the company's non-IFRS calculation of adjusted EPS.
The company's results since October 1,
2018 also have included new revenues in the Reuters News
business from providing news and editorial content to Refinitiv
since that day. Additional information regarding Refinitiv's
financial results is provided in the appendix to this news release
and additional information about the proposed LSEG/Refinitiv
transaction is provided earlier in this news release.
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 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
that the company does 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. As initially disclosed by the
company on October 31, 2019, a
misstatement was identified in the third quarter of 2019 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 revised
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 previously 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 revised 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. The
impacts of the revised prior-period financial information posted on
the Thomson Reuters website was also 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 2020" section, Mr. Smith's comments, 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 Refinitiv's belief regarding achieving its full
annual cost savings run-rate target by the end of 2020, 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 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 (79% of the company's 2019 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
completely separate its business from Refinitiv, and the successful
execution of a number of efficiency initiatives that are expected
to generate cost savings, such as reducing 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 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 Corporate Affairs
+44 7909 898 605
david.crundwell@tr.com |
|
INVESTORS
Frank J. Golden
Head of Investor Relations
+1 646 223 5288
frank.golden@tr.com |
Thomson Reuters will webcast a
discussion of its fourth-quarter and full-year 2019 results and
business outlook for 2020 today beginning at 8:30 a.m. Eastern Standard Time (EST). 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 |
|
Year Ended |
|
December
31, |
|
December
31, |
|
2019 |
2018 |
|
2019 |
2018 |
CONTINUING OPERATIONS |
|
|
|
|
|
Revenues |
$1,583 |
$1,527 |
|
$5,906 |
$5,501 |
Operating expenses |
(1,193) |
(1,249) |
|
(4,413) |
(4,131) |
Depreciation |
(44) |
(27) |
|
(154) |
(110) |
Amortization of computer software |
(123) |
(106) |
|
(449) |
(400) |
Amortization of other identifiable intangible
assets |
(34) |
(26) |
|
(114) |
(109) |
Other operating gains, net |
27 |
16 |
|
423 |
29 |
Operating profit |
216 |
135 |
|
1,199 |
780 |
Finance costs, net: |
|
|
|
|
|
Net interest expense |
(51) |
(19) |
|
(163) |
(260) |
Other finance (costs)
income |
(33) |
3 |
|
(65) |
13 |
Income before tax and equity method
investments |
132 |
119 |
|
971 |
533 |
Share of post-tax losses in equity
method
investments |
(44) |
(238) |
|
(599) |
(233) |
Tax benefit (expense) |
1,233 |
16 |
|
1,198 |
(136) |
Earnings (loss) from continuing
operations |
1,321 |
(103) |
|
1,570 |
164 |
Earnings (loss) from discontinued operations, net
of tax |
3 |
3,478 |
|
(6) |
3,859 |
Net earnings |
$1,324 |
$3,375 |
|
$1,564 |
$4,023 |
|
|
|
|
|
|
Earnings attributable to: |
|
|
|
|
|
Common shareholders |
1,324 |
3,375 |
|
1,564 |
3,933 |
Non-controlling interests |
- |
- |
|
- |
90 |
|
|
|
|
|
|
Earnings (loss) per share: |
|
|
|
|
|
Basic earnings (loss) per share: |
|
|
|
|
|
From continuing operations |
$2.64 |
$(0.19) |
|
$3.13 |
$0.25 |
From discontinued operations |
0.01 |
6.32 |
|
(0.01) |
5.64 |
Basic earnings per share |
$2.65 |
$6.13 |
|
$3.12 |
$5.89 |
|
|
|
|
|
|
Diluted earnings (loss) per share: |
|
|
|
|
|
From continuing operations |
$2.63 |
$(0.19) |
|
$3.12 |
$0.24 |
From discontinued operations |
0.01 |
6.32 |
|
(0.01) |
5.64 |
Diluted earnings per share |
$2.64 |
$6.13 |
|
$3.11 |
$5.88 |
|
|
|
|
|
|
Basic weighted-average common shares |
499,180,148 |
550,091,316 |
|
500,829,753 |
667,586,385 |
Diluted weighted-average common shares |
501,134,127 |
550,091,316 |
|
502,521,200 |
668,210,717 |
Thomson Reuters
Corporation
Consolidated Statement of Financial Position
(millions of U.S. dollars)
(unaudited) |
|
|
December 31, |
|
December 31, |
2019 |
|
2018 |
Assets |
|
|
|
Cash and cash equivalents |
$825 |
|
$2,706 |
Trade and other receivables |
1,167 |
|
1,313 |
Other financial assets |
533 |
|
76 |
Prepaid expenses and other current assets |
546 |
|
426 |
Current assets |
3,071 |
|
4,521 |
|
|
|
|
Property and equipment, net |
615 |
|
473 |
Computer software, net |
900 |
|
908 |
Other identifiable intangible assets, net |
3,518 |
|
3,324 |
Goodwill |
5,853 |
|
5,076 |
Equity method investments |
1,551 |
|
2,186 |
Other non-current assets |
611 |
|
499 |
Deferred tax |
1,176 |
|
31 |
Total assets |
$17,295 |
|
$17,018 |
|
|
|
|
Liabilities and equity |
|
|
|
Liabilities |
|
|
|
Current indebtedness |
$579 |
|
$3 |
Payables, accruals and provisions |
1,373 |
|
1,778 |
Deferred revenue |
833 |
|
815 |
Other financial liabilities |
434 |
|
95 |
Current liabilities |
3,219 |
|
2,691 |
|
|
|
|
Long-term indebtedness |
2,676 |
|
3,213 |
Provisions and other non-current liabilities |
1,264 |
|
1,124 |
Deferred tax |
576 |
|
780 |
Total liabilities |
7,735 |
|
7,808 |
|
|
|
|
Equity |
|
|
|
Capital |
5,377 |
|
5,348 |
Retained earnings |
4,965 |
|
4,739 |
Accumulated other comprehensive loss |
(782) |
|
(877) |
Total equity |
9,560 |
|
9,210 |
Total liabilities and equity |
$17,295 |
|
$17,018 |
Thomson Reuters
Corporation
Consolidated Statement of Cash Flow
(millions of U.S. dollars)
(unaudited) |
|
|
Three Months
Ended
December 31, |
|
Year Ended
December 31, |
|
2019 |
2018 |
|
2019 |
2018 |
Cash provided by (used in): |
|
|
|
|
|
Operating activities |
|
|
|
|
|
Earnings (loss) from continuing operations |
$1,321 |
$(103) |
|
$1,570 |
$164 |
Adjustments for: |
|
|
|
|
|
Depreciation |
44 |
27 |
|
154 |
110 |
Amortization of computer software |
123 |
106 |
|
449 |
400 |
Amortization of other identifiable intangible
assets |
34 |
26 |
|
114 |
109 |
Net losses on disposals of businesses and
investments |
23 |
- |
|
3 |
- |
Deferred tax |
(1,250) |
(229) |
|
(1,395) |
(172) |
Other |
65 |
269 |
|
385 |
365 |
Pension contribution |
- |
- |
|
(167) |
- |
Changes in working capital and other
items |
1 |
(32) |
|
(247) |
(84) |
Operating cash flows from continuing
operations |
361 |
64 |
|
866 |
892 |
Operating cash flows from discontinued
operations |
(6) |
(74) |
|
(164) |
1,170 |
Net cash provided by (used in) operating
activities |
355 |
(10) |
|
702 |
2,062 |
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
Acquisitions, net of cash acquired |
(177) |
(418) |
|
(998) |
(478) |
Proceeds from disposals of businesses
and investments,
net of taxes paid |
12 |
- |
|
74 |
6 |
Capital expenditures |
(140) |
(156) |
|
(505) |
(576) |
Proceeds from disposals of property and
equipment |
7 |
- |
|
7 |
27 |
Other investing activities |
4 |
(1) |
|
9 |
18 |
Investing cash flows from continuing
operations |
(294) |
(575) |
|
(1,413) |
(1,003) |
Investing cash flows from discontinued
operations |
- |
16,088 |
|
29 |
15,732 |
Net cash (used in) provided by investing
activities |
(294) |
15,513 |
|
(1,384) |
14,729 |
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
Proceeds from debt |
- |
- |
|
- |
1,370 |
Repayments of debt |
- |
(2,349) |
|
- |
(3,719) |
Net repayments under short-term loan
facilities |
- |
(1,739) |
|
- |
(1,661) |
Payments of lease principal |
(16) |
- |
|
(51) |
- |
Payments for substantial issuer bid/tender offer
on common share |
- |
(6,485) |
|
- |
(6,485) |
Payments of return of capital on common
shares |
- |
(2,303) |
|
- |
(2,303) |
Repurchases of common shares |
(200) |
(686) |
|
(488) |
(1,174) |
Dividends paid on preference shares |
(1) |
(1) |
|
(3) |
(3) |
Dividends paid on common shares |
(174) |
(193) |
|
(698) |
(900) |
Other financing activities |
1 |
(11) |
|
39 |
(1) |
Financing cash flows from continuing
operations |
(390) |
(13,767) |
|
(1,201) |
(14,876) |
Financing cash flows from discontinued
operations |
- |
- |
|
- |
(60) |
Net cash used in financing activities |
(390) |
(13,767) |
|
(1,201) |
(14,936) |
(Decrease) increase in cash and bank
overdrafts |
(329) |
1,736 |
|
(1,883) |
1,855 |
Translation adjustments |
7 |
1 |
|
5 |
(20) |
Cash and bank overdrafts at beginning of
period |
1,147 |
966 |
|
2,703 |
868 |
Cash and bank overdrafts at end of period |
$825 |
$2,703 |
|
$825 |
$2,703 |
|
|
|
|
|
|
Cash and bank overdrafts at end of period
comprised of: |
|
|
|
|
|
Cash and cash equivalents |
$825 |
$2,706 |
|
$825 |
$2,706 |
Bank overdrafts |
- |
(3) |
|
- |
(3) |
|
$825 |
$2,703 |
|
$825 |
$2,703 |
Thomson Reuters
Corporation |
Reconciliation of
Earnings (Loss) from Continuing Operations to Adjusted
EBITDA(1) |
(millions of U.S.
dollars, except for margins) |
(unaudited) |
|
|
Three Months
Ended |
|
|
Year Ended |
December
31, |
|
|
December
31, |
|
2019 |
2018 |
|
|
2019 |
2018 |
|
|
|
|
|
|
|
Earnings (loss) from continuing
operations |
$1,321 |
$(103) |
|
|
$1,570 |
$164 |
Adjustments to remove: |
|
|
|
|
|
|
Tax (benefit) expense |
(1,233) |
(16) |
|
|
(1,198) |
136 |
Other finance costs (income) |
33 |
(3) |
|
|
65 |
(13) |
Net interest expense |
51 |
19 |
|
|
163 |
260 |
Amortization of other identifiable intangible
assets |
34 |
26 |
|
|
114 |
109 |
Amortization of computer software |
123 |
106 |
|
|
449 |
400 |
Depreciation |
44 |
27 |
|
|
154 |
110 |
EBITDA |
$373 |
$56 |
|
|
$1,317 |
$1,166 |
Adjustments to remove: |
|
|
|
|
|
|
Share of post-tax losses in
equity
method investments |
44 |
238 |
|
|
599 |
233 |
Other operating gains, net |
(27) |
(16) |
|
|
(423) |
(29) |
Fair value adjustments |
6 |
(4) |
|
|
- |
(5) |
Adjusted EBITDA |
$396 |
$274 |
|
|
$1,493 |
$1,365 |
Adjusted EBITDA margin(1) |
25.0% |
17.9% |
|
|
25.3% |
24.8% |
Thomson Reuters
Corporation |
Reconciliation of
Net 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
December 31, |
|
Year
Ended
December 31, |
|
|
|
2019 |
2018 |
Change |
|
2019 |
2018 |
Change |
Net earnings |
$1,324 |
$3,375 |
|
|
$1,564 |
$4,023 |
|
Adjustments to remove: |
|
|
|
|
|
|
|
Fair value adjustments |
6 |
(4) |
|
|
- |
(5) |
|
Amortization of other identifiable intangible
assets |
34 |
26 |
|
|
114 |
109 |
|
Other operating gains, net |
(27) |
(16) |
|
|
(423) |
(29) |
|
Other finance costs (income) |
33 |
(3) |
|
|
65 |
(13) |
|
Share of post-tax losses in equity
method
investments |
44 |
238 |
|
|
599 |
233 |
|
Tax on above items |
(15) |
(61) |
|
|
(72) |
(79) |
|
Tax items impacting comparability |
(1,211) |
26 |
|
|
(1,204) |
126 |
|
(Earnings) loss from discontinued operations, net
of tax |
(3) |
(3,478) |
|
|
6 |
(3,859) |
|
Interim period effective tax rate
normalization(3) |
1 |
- |
|
|
- |
- |
|
Dividends declared on preference shares |
(1) |
(1) |
|
|
(3) |
(3) |
|
Adjusted earnings(2) |
$185 |
$102 |
|
|
$646 |
$503 |
|
Adjusted EPS(2) |
$0.37 |
$0.19 |
95% |
|
$1.29 |
$0.75 |
72% |
Foreign currency(4) |
|
|
5% |
|
|
|
7% |
Constant currency(4) |
|
|
89% |
|
|
|
65% |
|
|
|
|
|
|
|
|
Diluted weighted-average common shares
(millions) |
501.1 |
551.3 |
|
|
502.5 |
668.2 |
|
Refer to page 17 for footnotes. |
Thomson Reuters
Corporation |
Reconciliation of
Net Cash Provided by (Used in) Operating Activities to Free Cash
Flow(5) |
(millions of U.S.
dollars) |
(unaudited) |
|
|
Three Months
Ended |
|
Year Ended |
December
31, |
|
December
31, |
|
2019 |
2018 |
|
2019 |
2018 |
Net cash provided by (used in) operating
activities |
$355 |
$(10) |
|
$702 |
$2,062 |
Capital expenditures |
(140) |
(156) |
|
(505) |
(576) |
Proceeds from disposals of property and
equipment |
7 |
- |
|
7 |
27 |
Capital expenditures from discontinued
operations |
- |
- |
|
- |
(362) |
Other investing activities |
4 |
(1) |
|
9 |
18 |
Other investing activities from discontinued
operations |
- |
1 |
|
- |
1 |
Payments of lease principal |
(16) |
- |
|
(51) |
- |
Dividends paid on preference shares |
(1) |
(1) |
|
(3) |
(3) |
Dividends paid to non-controlling interests from
discontinued operations |
- |
- |
|
- |
(60) |
Free cash flow |
$209 |
$(167) |
|
$159 |
$1,107 |
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 |
|
|
|
|
December
31, |
|
Change |
|
|
2019 |
2018 |
|
Total |
Foreign
Currency |
SUBTOTAL
Constant
Currency |
Acquisitions/
(Divestitures) |
Organic |
Total Revenues |
|
|
|
|
|
|
|
|
|
Legal Professionals |
|
$617 |
$600 |
|
3% |
-1% |
4% |
0% |
4% |
Corporates |
|
331 |
315 |
|
5% |
0% |
5% |
0% |
5% |
Tax & Accounting Professionals |
|
274 |
252 |
|
9% |
-2% |
11% |
-1% |
12% |
Reuters News |
|
164 |
155 |
|
5% |
0% |
5% |
7% |
-1% |
Global Print |
|
196 |
206 |
|
-5% |
0% |
-4% |
0% |
-4% |
Eliminations/ Rounding |
|
1 |
(1) |
|
|
|
|
|
|
Revenues |
|
$1,583 |
$1,527 |
|
4% |
-1% |
4% |
0% |
4% |
|
|
|
|
|
|
|
|
|
|
Recurring Revenues |
|
|
|
|
|
|
|
|
|
Legal Professionals |
|
$570 |
$546 |
|
4% |
-1% |
5% |
1% |
4% |
Corporates |
|
280 |
261 |
|
7% |
0% |
7% |
2% |
5% |
Tax & Accounting Professionals |
|
243 |
224 |
|
9% |
-1% |
10% |
-2% |
13% |
Reuters News |
|
143 |
142 |
|
0% |
0% |
1% |
0% |
1% |
Total Recurring Revenues |
|
$1,236 |
$1,173 |
|
5% |
-1% |
6% |
1% |
6% |
|
|
|
|
|
|
|
|
|
|
Transactions Revenues |
|
|
|
|
|
|
|
|
|
Legal Professionals |
|
$47 |
$54 |
|
-12% |
1% |
-13% |
-13% |
0% |
Corporates |
|
51 |
54 |
|
-5% |
-2% |
-4% |
-9% |
6% |
Tax & Accounting Professionals |
|
31 |
28 |
|
10% |
-9% |
19% |
10% |
9% |
Reuters News |
|
21 |
13 |
|
63% |
5% |
58% |
68% |
-11% |
Total Transactions Revenues |
|
$150 |
$149 |
|
1% |
-1% |
3% |
1% |
2% |
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) |
|
|
|
|
Year Ended |
|
|
|
|
|
|
|
|
December
31, |
|
Change |
|
|
2019 |
2018 |
|
Total |
Foreign
Currency |
SUBTOTAL
Constant
Currency |
Acquisitions/
(Divestitures) |
Organic |
Total Revenues |
|
|
|
|
|
|
|
|
|
Legal Professionals |
|
$2,419 |
$2,373 |
|
2% |
-1% |
3% |
-1% |
4% |
Corporates |
|
1,321 |
1,238 |
|
7% |
-1% |
8% |
1% |
6% |
Tax & Accounting Professionals |
|
844 |
794 |
|
6% |
-2% |
8% |
0% |
8% |
Reuters News |
|
630 |
370 |
|
70% |
-1% |
72% |
70%* |
2% |
Global Print |
|
693 |
728 |
|
-5% |
-1% |
-3% |
0% |
-3% |
Eliminations/ Rounding |
|
(1) |
(2) |
|
|
|
|
|
|
Revenues |
|
$5,906 |
$5,501 |
|
7% |
-1% |
8% |
5% |
4% |
|
|
|
|
|
|
|
|
|
|
Recurring Revenues |
|
|
|
|
|
|
|
|
|
Legal Professionals |
|
$2,235 |
$2,159 |
|
4% |
-1% |
5% |
0% |
4% |
Corporates |
|
1,093 |
995 |
|
10% |
-1% |
11% |
3% |
8% |
Tax & Accounting Professionals |
|
703 |
658 |
|
7% |
-2% |
9% |
-1% |
10% |
Reuters News |
|
573 |
326 |
|
75% |
-2% |
77% |
76%* |
2% |
Total Recurring Revenues |
|
$4,604 |
$4,138 |
|
11% |
-1% |
12% |
7% |
5% |
|
|
|
|
|
|
|
|
|
|
Transactions Revenues |
|
|
|
|
|
|
|
|
|
Legal Professionals |
|
$184 |
$214 |
|
-14% |
-1% |
-13% |
-11% |
-2% |
Corporates |
|
228 |
243 |
|
-6% |
-1% |
-5% |
-4% |
-1% |
Tax & Accounting Professionals |
|
141 |
136 |
|
4% |
-3% |
6% |
4% |
2% |
Reuters News |
|
57 |
44 |
|
30% |
2% |
29% |
25% |
3% |
Total Transactions Revenues |
|
$610 |
$637 |
|
-4% |
-1% |
-3% |
-3% |
0% |
* 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 |
|
|
|
|
|
|
December
31, |
|
Change |
|
|
2019 |
2018 |
|
Total |
Foreign
Currency |
Constant
Currency |
Adjusted EBITDA |
|
|
|
|
|
|
|
Legal Professionals |
|
$215 |
$221 |
|
-3% |
-1% |
-2% |
Corporates |
|
103 |
84 |
|
23% |
5% |
18% |
Tax & Accounting Professionals |
|
135 |
120 |
|
13% |
-1% |
14% |
Reuters News |
|
4 |
6 |
|
-23% |
63% |
-86% |
Global Print |
|
77 |
87 |
|
-12% |
1% |
-13% |
Corporate costs |
|
(138) |
(244) |
|
n/a |
n/a |
n/a |
Adjusted EBITDA |
|
$396 |
$274 |
|
44% |
0% |
44% |
|
|
|
|
|
|
|
|
Adjusted EBITDA Margin |
|
|
|
|
|
|
|
Legal Professionals |
|
34.9% |
36.8% |
|
-190bp |
10bp |
-200bp |
Corporates |
|
31.1% |
26.5% |
|
460bp |
120bp |
340bp |
Tax & Accounting Professionals |
|
49.1% |
47.4% |
|
170bp |
50bp |
120bp |
Reuters News |
|
2.4% |
3.3% |
|
-90bp |
140bp |
-230bp |
Global Print |
|
39.5% |
42.6% |
|
-310bp |
70bp |
-380bp |
Corporate costs |
|
n/a |
n/a |
|
n/a |
n/a |
n/a |
Adjusted EBITDA margin |
|
25.0% |
17.9% |
|
710bp |
30bp |
680bp |
|
|
Year Ended |
|
|
|
|
December
31, |
|
Change |
|
|
2019 |
2018 |
|
Total |
Foreign
Currency |
Constant
Currency |
Adjusted EBITDA |
|
|
|
|
|
|
|
Legal Professionals |
|
$901 |
$816 |
|
10% |
0% |
10% |
Corporates |
|
433 |
395 |
|
10% |
1% |
9% |
Tax & Accounting Professionals |
|
323 |
273 |
|
18% |
0% |
19% |
Reuters News |
|
35 |
27 |
|
32% |
38% |
-6% |
Global Print |
|
295 |
320 |
|
-8% |
0% |
-7% |
Corporate costs |
|
(494) |
(466) |
|
n/a |
n/a |
n/a |
Adjusted EBITDA |
|
$1,493 |
$1,365 |
|
9% |
1% |
8% |
|
|
|
|
|
|
|
|
Adjusted EBITDA Margin |
|
|
|
|
|
|
|
Legal Professionals |
|
37.2% |
34.4% |
|
280bp |
40bp |
240bp |
Corporates |
|
32.8% |
31.9% |
|
90bp |
60bp |
30bp |
Tax & Accounting Professionals |
|
38.2% |
34.3% |
|
390bp |
50bp |
340bp |
Reuters News |
|
5.6% |
7.2% |
|
-160bp |
140bp |
-300bp |
Global Print |
|
42.6% |
44.0% |
|
-140bp |
40bp |
-180bp |
Corporate costs |
|
n/a |
n/a |
|
n/a |
n/a |
n/a |
Adjusted EBITDA margin |
|
25.3% |
24.8% |
|
50bp |
60bp |
-10bp |
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
December 31, 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
December 31, 2018 |
|
|
IFRS: Basic and Diluted |
550,091,316 |
Effect of stock options and other equity incentive
awards |
1,217,214 |
Non-IFRS Diluted |
551,308,530 |
(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 on October 1, 2018, which is treated as an
acquisition until October 1, 2019. 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 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.
The table below sets forth selected financial information for
100% of Refinitiv for the three months and year ended December 31, 2019, and the three months ended
December 31, 2018 on both an IFRS and
non-IFRS basis. Refinitiv reports on a US GAAP basis
and provides a reconciliation to IFRS in accordance with Thomson
Reuters accounting policies. A reconciliation from these IFRS
measures to the related non-IFRS measures is also included in this
appendix. Because Refinitiv has only been in existence since
October 1, 2018, there are no
financial statements for the business for the full year ended
December 31, 2018. The information
for the 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-GAAP measures differently than Thomson Reuters
defines its non-IFRS measures. To provide a reasonable basis to
assess revenue trends for the business, Thomson Reuters has
combined the nine months ended September 30,
2018 F&R revenues, as previously reported by Thomson
Reuters on a discontinued operations basis prior to the change in
ownership, with the three months ended December 31, 2018, reported by Refinitiv, and
also provided a supplemental change before currency and excluding
businesses disposed.
(millions of U.S. dollars, except
margin) |
|
|
|
|
Change |
(unaudited) |
2019 |
2018 |
Total |
Before
Currency
& Excluding
Businesses
Disposed |
Three months ended December 31, |
|
|
|
|
IFRS Measures |
|
|
|
|
Revenues |
$1,576 |
$1,550 |
2% |
2% |
|
|
|
|
|
Net loss |
$(77) |
$(522) |
|
|
Cash flow from operations |
$256 |
$299 |
|
|
Capital expenditures, less proceeds from
disposals |
$94 |
$70 |
|
|
|
|
|
|
|
Non-IFRS Measures |
|
|
|
|
Adjusted EBITDA |
$553 |
$486 |
|
|
Adjusted EBITDA margin |
35.1% |
31.4% |
|
|
Free cash flow |
$147 |
$210 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(millions of U.S. dollars, except
margin) |
|
|
|
Change |
(unaudited) |
Refinitiv
Actuals
2019 |
Refinitiv
2018(1) |
Total |
Before
Currency
& Excluding
Businesses
Disposed |
Year ended December 31, |
|
|
|
|
IFRS Measures |
|
|
|
|
Revenues |
$6,250 |
$6,227 |
0% |
3% |
|
|
|
|
|
Net loss |
$(1,278) |
|
|
|
Cash flow from operations |
$733 |
|
|
|
Capital expenditures, less proceeds from
disposals |
$513 |
|
|
|
Debt at December 31, 2019 |
$13,877 |
|
|
|
|
|
|
|
|
Non-IFRS Measures |
|
|
|
|
Adjusted EBITDA |
$2,208 |
|
|
|
Adjusted EBITDA margin |
35.3% |
|
|
|
Free cash flow |
$106 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes revenues of $4,677 million as previously
reported by Thomson Reuters on a discontinued operations basis
prior to the change in ownership for the nine months ended
September 30, 2018 and Refinitiv actuals of $1,550 million for the
three months ended December 31, 2018. |
The following reconciliations of IFRS measures to non-IFRS
measures is based on Refinitiv's definition of non-GAAP measures,
which is not the same as the definitions used by Thomson
Reuters.
Refinitiv |
Reconciliation of
Net Loss to Adjusted EBITDA |
(millions of U.S.
dollars, except for margins) |
(unaudited) |
|
|
Three Months
Ended |
|
|
Year Ended |
|
December
31, |
|
|
December 31, |
|
2019 |
2018 |
|
|
2019 |
Net loss |
$(77) |
$(522) |
|
|
$(1,278) |
Adjustments to remove: |
|
|
|
|
|
Tax benefit |
(92) |
(56) |
|
|
(114) |
Finance costs |
102 |
261 |
|
|
1,176 |
Depreciation and amortization |
470 |
472 |
|
|
1,901 |
EBITDA |
$403 |
$155 |
|
|
$1,685 |
Adjustments to remove: |
|
|
|
|
|
Share of post-tax earnings in equity method
investments |
(1) |
- |
|
|
(2) |
Other operating losses |
22 |
23 |
|
|
2 |
Fair value adjustments |
4 |
(8) |
|
|
49 |
Share-based compensation |
11 |
4 |
|
|
53 |
Transformation-related costs |
114 |
312 |
|
|
421 |
Adjusted EBITDA |
$553 |
$486 |
|
|
$2,208 |
Adjusted EBITDA margin |
35.1% |
31.4% |
|
|
35.3% |
Refinitiv |
Reconciliation of
Net Cash Provided By Operating Activities to Free Cash
Flow |
(millions of U.S.
dollars) |
(unaudited) |
|
|
Three Months
Ended |
|
|
Year Ended |
|
December
31, |
|
|
December 31, |
|
2019 |
2018 |
|
|
2019 |
Net cash provided by operating
activities |
$256 |
$299 |
|
|
$733 |
Capital expenditures, less proceeds from
disposals |
(94) |
(70) |
|
|
(513) |
Other investing activities |
- |
- |
|
|
1 |
Dividends paid to non-controlling interests
|
(15) |
(19) |
|
|
(115) |
Free cash flow |
$147 |
$210 |
|
|
$106 |