Thomson Reuters
Reports First-Quarter 2019 Results
TORONTO, May 8, 2019 /PRNewswire/ -- Thomson Reuters
(TSX/NYSE: TRI) today reported results for the first quarter ended
March 31, 2019 and reaffirmed its
full-year Outlook for 2019 and 2020.
Logo -
https://mma.prnewswire.com/media/13199/THOMSON_REUTERS_LOGO.jpg
"The year is off to a solid start," said Jim Smith, president and CEO of Thomson
Reuters. "The trajectory of the business continued to
improve on the progress made last year. Revenue growth is tracking
to our outlook. Recurring revenue growth is the strongest we
have seen in several years. Net sales are strong and our book of
business continues to grow. Our transformation initiatives
are on track and we are seeing good underlying margin improvement.
We remain confident in our ability to achieve our 2019 and 2020
targets."
Consolidated Financial Highlights -
Three Months Ended March 31
Three Months Ended
March 31,
(Millions of U.S. dollars, except for adjusted EBITDA margin and
EPS)
(unaudited) |
IFRS Financial Measures (1) |
2019 |
2018 |
Change |
Change at
Constant
Currency |
Revenues |
$1,487 |
$1,379 |
8% |
|
Operating profit |
$274 |
$268 |
2% |
|
Diluted earnings per share (EPS) (includes
discontinued operations) |
$0.23 |
$(0.48) |
n/m |
|
Cash flow from operations (includes discontinued
operations) |
$(58) |
$419 |
n/m |
|
Non-IFRS Financial Measures
(1) |
|
|
|
|
Revenues |
$1,487 |
$1,379 |
8% |
10% |
Adjusted EBITDA |
$397 |
$430 |
-8% |
-8% |
Adjusted EBITDA margin |
26.7% |
31.1% |
-440bp |
-520bp |
Adjusted EPS |
$0.36 |
$0.28 |
29% |
25% |
Free cash flow (includes discontinued
operations) |
$(177) |
$120 |
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. |
|
|
|
|
|
|
Revenues increased 8%, due to the inclusion of revenues
paid by Refinitiv to Reuters News for providing news and editorial
content, and also to higher recurring revenues across all other
customer segments.
-
At constant currency, revenues increased 10%; currency had a
$26 million (2%) negative impact
during the quarter.
-
Organic revenue growth was 3%, driven by a 6% increase in
recurring revenues, which comprised 76% of total revenues. The 6%
increase in recurring revenues was partially offset by a 3% decline
in transactions revenues (13% of total revenues) and a 4% decline
in Global Print revenues (11% of total revenues).
Operating profit increased 2% due to benefits from other
operating gains, which included gains from the sales of several
small businesses.
-
Adjusted EBITDA, which excludes other operating gains,
decreased 8% and the margin decreased to 26.7%, primarily due to
costs and investments to reposition the company following the
separation of the Financial & Risk (F&R) business to create
Refinitiv.
Diluted EPS was $0.23
compared to a loss of $0.48 in the
prior-year period, which included an $844
million deferred tax charge associated with the sale of the
company's F&R business, which was recorded in discontinued
operations.
-
Adjusted EPS, which excludes discontinued operations, was
$0.36 compared to $0.28 in the prior-year period, primarily
reflecting a benefit from lower common shares and lower interest
expense.
Cash flow from operations decreased reflecting a
contribution to a pension plan, the loss of cash flows from the
company's former F&R business (which were included in the
prior-year period, but are no longer included as of October 1, 2018), and investments to reposition
Thomson Reuters following the separation of F&R from the
company.
-
Free cash flow decreased for the same reasons.
Highlights by
Customer Segment – Three Months Ended March 31 |
|
(Millions of U.S.
dollars, except for adjusted EBITDA margins)
(unaudited) |
|
|
|
Three Months
Ended |
|
|
|
|
|
|
March 31, |
|
Change |
|
|
2019 |
2018 |
|
Total |
Foreign
Currency |
Constant
Currency |
Revenues |
|
|
|
|
|
|
|
Legal Professionals |
|
$594 |
$585 |
|
2% |
-1% |
3% |
Corporates |
|
352 |
329 |
|
7% |
-2% |
8% |
Tax Professionals |
|
222 |
217 |
|
2% |
-3% |
5% |
Reuters News |
|
155 |
72 |
|
115% |
-6% |
121% |
Global Print |
|
165 |
177 |
|
-7% |
-3% |
-4% |
Eliminations |
|
(1) |
(1) |
|
|
|
|
Revenues |
|
$1,487 |
$1,379 |
|
8% |
-2% |
10% |
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
Legal Professionals |
|
$227 |
$191 |
|
19% |
0% |
19% |
Corporates |
|
118 |
111 |
|
6% |
1% |
5% |
Tax Professionals |
|
93 |
80 |
|
16% |
-5% |
21% |
Reuters News |
|
16 |
8 |
|
97% |
15% |
82% |
Global Print |
|
74 |
81 |
|
-9% |
-1% |
-8% |
Corporate costs |
|
(131) |
(41) |
|
n/a |
n/a |
n/a |
Adjusted EBITDA |
|
$397 |
$430 |
|
-8% |
1% |
-8% |
|
|
|
|
|
|
|
|
Adjusted EBITDA Margin |
|
|
|
|
|
|
|
Legal Professionals |
|
38.2% |
32.6% |
|
560bp |
40bp |
520bp |
Corporates |
|
33.6% |
33.8% |
|
-20bp |
70bp |
-90bp |
Tax Professionals |
|
41.9% |
37.1% |
|
480bp |
-50bp |
530bp |
Reuters News |
|
10.3% |
11.3% |
|
-100bp |
110bp |
-210bp |
Global Print |
|
44.8% |
45.7% |
|
-90bp |
90bp |
-180bp |
Corporate costs |
|
n/a |
n/a |
|
n/a |
n/a |
n/a |
Adjusted EBITDA margin |
|
26.7% |
31.1% |
|
-440bp |
80bp |
-520bp |
|
|
|
|
|
|
|
|
n/a; not applicable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. 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.
Legal Professionals
Revenues increased 3% to $594
million.
-
Recurring revenues grew 4% and grew 5% organically (93% of
total).
-
Transactions revenues declined 13% and declined 9% organically
(7% of total).
Adjusted EBITDA increased 19% to $227 million.
-
The margin increased from 32.6% to 38.2% primarily due to higher
revenues, savings from efficiency initiatives and the favorable
timing of expenses.
Corporates
Revenues increased 8% to $352
million, primarily due to strong recurring revenue growth.
The acquisition of Integration Point (a global trade management
business) in the fourth quarter of 2018 contributed approximately
3% to the growth rate.
-
Recurring revenues grew 12% (76% of total), driven by organic
revenue growth of 9% and revenues from the acquisition of
Integration Point.
-
Transactions revenues declined 2% and declined 4% organically
(24% of total), due in part to lower revenues from the
Pangea3/Legal Managed Services (LMS) business. In April 2019, the company signed a definitive
agreement to sell the Pangea3/LMS business to EY and the sale is
expected to close later in the second quarter.
Adjusted EBITDA increased 6% to $118 million.
-
The margin decreased from 33.8% to 33.6% as higher revenues
mostly offset the dilutive impact of the Integration Point
acquisition.
Tax Professionals
Revenues increased 5% to
$222 million.
-
Recurring revenues grew 7% - all organic (78% of total).
-
Transactions revenues were consistent with the prior-year period
(22% of total).
Adjusted EBITDA grew 16% to $93 million.
-
The margin increased from 37.1% to 41.9% due to higher revenues,
the favorable timing of expenses and efficiency savings.
Reuters News
Revenues increased 121% to $155
million due to 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%, partly attributable to a price
increase related to the Refinitiv agreement.
Adjusted EBITDA was $16
million, an increase of $8
million primarily due to timing of expenses.
Global Print
Revenues decreased 4% to $165 million.
Adjusted EBITDA decreased 9% to $74 million.
-
The margin decreased from 45.7% to 44.8%.
Corporate Costs
Corporate costs at the adjusted EBITDA level were
$131 million compared to $41 million in the prior-year period. As
previously disclosed, the increase was due to costs and investments
to reposition Thomson Reuters following the separation of F&R.
These cash costs and investments are expected to continue
throughout 2019.
Business Outlook for 2019 and 2020 (At
Constant Currency)
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 does not factor in the impact of
acquisitions or divestitures that may occur. 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.
|
2018
Actual |
2019 Outlook
Before Currency |
2020 Outlook
Before Currency |
Revenue Growth |
4%(1) |
7% - 8.5%(2) |
3.5% - 4.5% |
Adjusted EBITDA |
$1.4 billion
($1.3 billion before currency) |
$1.4 - $1.5
billion(3) |
30.0% - 31.0%(3) |
Corporate Costs |
$499 million |
~$570 million |
$140 - $190 million |
Free Cash Flow |
$1.1 billion |
$0 - $300 million |
$1.0 - $1.2 billion |
Capital Expenditures - % of Revenue |
~10% |
~9% |
7.5% - 8.0% |
Depreciation & Amortization of
Computer Software |
$510 million |
$600 - $625
million(3) |
TBD |
Interest Expense (P&L) |
$260 million |
$150 - $175 million |
TBD |
Effective Tax Rate on Adjusted
Earnings |
15% |
16% - 19% |
~20% |
|
|
(1) |
2018 organic revenue growth was
2.5%. |
(2) |
2019 organic revenue
growth is expected to be 3% - 3.5%. 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 is treated as an
acquisition until October 1, 2019. |
(3) |
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. |
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 is forward-looking and should also be read in
conjunction with the section below entitled "Special Note Regarding
Forward-Looking Statements, Material Risks and Material
Assumptions."
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 June 17, 2019 to common shareholders of record as
of May 23, 2019.
Earlier this year, the company announced plans to repurchase up
to an additional $250 million of its
shares under its normal course issuer bid. The company repurchased
$190 million of shares in the first
quarter (approximately $40 million of
which were repurchased using part of the remaining proceeds of the
F&R transaction, as announced in 2018).
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.
Thomson Reuters
Thomson Reuters (TSX/NYSE: TRI) is the world's leading provider
of news and information-based tools to professionals. Our worldwide
network of journalists and specialist editors keep customers up to
speed on global developments, with a particular focus on legal,
regulatory and tax changes. Thomson Reuters shares are listed on
the Toronto and New York Stock
Exchanges. 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 generally arise from business
transactions that it does not currently anticipate.
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)" section, Mr.
Smith's comments, statements regarding the expected timing for the
closing of the sale of the Pangea3/LMS business, the company's
plans to make future share repurchases, and expectations for
Corporate costs, 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 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
reduce stranded costs related to the F&R transaction and the
separation of the two businesses to less than $50 million in 2020; 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
+1 416 649 9904
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 first-quarter 2019 results today beginning at
8:30 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 |
|
March 31, |
|
2019 |
2018 |
CONTINUING OPERATIONS |
|
|
Revenues |
$1,487 |
$1,379 |
Operating expenses |
(1,091) |
(952) |
Depreciation |
(34) |
(30) |
Amortization of computer software |
(105) |
(98) |
Amortization of other identifiable intangible
assets |
(27) |
(29) |
Other operating gains (losses), net |
44 |
(2) |
Operating profit |
274 |
268 |
Finance costs, net: |
|
|
Net interest expense |
(35) |
(78) |
Other finance (costs)
income |
(11) |
7 |
Income before tax and equity method
investments |
228 |
197 |
Share of post-tax (losses) earnings in equity
method investments |
(97) |
2 |
Tax expense |
(5) |
(27) |
Earnings from continuing operations |
126 |
172 |
Loss from discontinued operations, net of tax |
(10) |
(483) |
Net earnings (loss) |
$116 |
$(311) |
|
|
|
Earnings (loss) attributable to: |
|
|
Common shareholders |
116 |
(339) |
Non-controlling interests |
- |
28 |
|
|
|
Earnings (loss) per share: |
|
|
Basic and diluted earnings (loss) per share: |
|
|
From continuing operations |
$0.25 |
$0.24 |
From discontinued operations |
(0.02) |
(0.72) |
Basic and diluted earnings (loss) per share |
$0.23 |
$(0.48) |
|
|
|
Basic weighted-average common shares |
501,888,688 |
710,763,749 |
Diluted weighted-average common shares |
503,649,290 |
711,498,620 |
Thomson Reuters
Corporation |
Consolidated
Statement of Financial Position |
(millions of U.S.
dollars) |
(unaudited) |
|
|
March 31, |
|
December 31, |
2019 |
|
2018 |
Assets |
|
|
|
Cash and cash equivalents |
$2,258 |
|
$2,706 |
Trade and other receivables |
1,137 |
|
1,313 |
Other financial assets |
48 |
|
76 |
Prepaid expenses and other current assets |
553 |
|
434 |
Current assets |
3,996 |
|
4,529 |
|
|
|
|
Computer hardware and other property, net |
460 |
|
473 |
Computer software, net |
884 |
|
908 |
Other identifiable intangible assets, net |
3,298 |
|
3,324 |
Goodwill |
5,091 |
|
5,076 |
Equity method investments |
2,074 |
|
2,207 |
Other financial assets |
109 |
|
53 |
Other non-current assets |
552 |
|
446 |
Deferred tax |
31 |
|
31 |
Total assets |
$16,495 |
|
$17,047 |
|
|
|
|
Liabilities and equity |
|
|
|
Liabilities |
|
|
|
Current indebtedness |
- |
|
$3 |
Payables, accruals and provisions |
$1,245 |
|
1,549 |
Deferred revenue |
747 |
|
815 |
Other financial liabilities |
186 |
|
95 |
Current liabilities |
2,178 |
|
2,462 |
|
|
|
|
Long-term indebtedness |
3,223 |
|
3,213 |
Provisions and other non-current liabilities |
1,163 |
|
1,268 |
Other financial liabilities |
216 |
|
79 |
Deferred tax |
718 |
|
799 |
Total liabilities |
7,498 |
|
7,821 |
|
|
|
|
Equity |
|
|
|
Capital |
5,367 |
|
5,348 |
Retained earnings |
4,502 |
|
4,755 |
Accumulated other comprehensive loss |
(872) |
|
(877) |
Total equity |
8,997 |
|
9,226 |
Total liabilities and equity |
$16,495 |
|
$17,047 |
Thomson Reuters
Corporation |
Consolidated
Statement of Cash Flow |
(millions of U.S.
dollars) |
(unaudited) |
|
|
Three Months Ended
March 31, |
|
2019 |
2018 |
Cash (used in) provided by: |
|
|
Operating activities |
|
|
Earnings from continuing operations |
$126 |
$172 |
Adjustments for: |
|
|
Depreciation |
34 |
30 |
Amortization of computer software |
105 |
98 |
Amortization of other identifiable intangible
assets |
27 |
29 |
Net gains on disposals of businesses and
investments |
(24) |
- |
Deferred tax |
(64) |
5 |
Other |
130 |
47 |
Pension contribution |
(167) |
- |
Changes in working capital and other
items |
(168) |
(172) |
Operating cash flows from continuing
operations |
(1) |
209 |
Operating cash flows from discontinued
operations |
(57) |
210 |
Net cash (used in) provided by operating
activities |
(58) |
419 |
|
|
|
Investing activities |
|
|
Acquisitions, net of cash acquired |
(4) |
(27) |
Proceeds from disposals of businesses and
investments |
34 |
- |
Capital expenditures |
(110) |
(179) |
Other investing activities |
3 |
- |
Investing cash flows from continuing
operations |
(77) |
(206) |
Investing cash flows from discontinued
operations |
29 |
(108) |
Net cash used in investing activities |
(48) |
(314) |
|
|
|
Financing activities |
|
|
Proceeds from debt |
- |
1,370 |
Net repayments under short-term loan
facilities |
- |
(1,252) |
Payments of lease principal |
(11) |
- |
Repurchases of common shares |
(190) |
- |
Dividends paid on preference shares |
(1) |
(1) |
Dividends paid on common shares |
(174) |
(236) |
Other financing activities |
35 |
- |
Financing cash flows from continuing
operations |
(341) |
(119) |
Financing cash flows from discontinued
operations |
- |
(11) |
Net cash used in financing activities |
(341) |
(130) |
Decrease in cash and bank overdrafts |
(447) |
(25) |
Translation adjustments |
2 |
1 |
Cash and bank overdrafts at beginning of
period |
2,703 |
868 |
Cash and bank overdrafts at end of period |
$2,258 |
$844 |
Cash and bank overdrafts at end of period
comprised of: |
|
|
Cash and cash equivalents |
$2,258 |
$502 |
Cash and cash equivalents in assets held for
sale |
- |
346 |
Bank overdrafts |
- |
(4) |
|
$2,258 |
$844 |
Thomson Reuters
Corporation |
Reconciliation of
Earnings from Continuing Operations to Adjusted
EBITDA(1) |
(millions of U.S.
dollars, except for margins) |
(unaudited) |
|
|
Three Months
Ended |
|
March 31, |
|
|
2019 |
2018 |
|
Earnings from continuing operations |
$126 |
$172 |
|
Adjustments to remove: |
|
|
|
Tax expense |
5 |
27 |
|
Other finance costs (income) |
11 |
(7) |
|
Net interest expense |
35 |
78 |
|
Amortization of other identifiable intangible
assets |
27 |
29 |
|
Amortization of computer software |
105 |
98 |
|
Depreciation |
34 |
30 |
|
EBITDA |
$343 |
$427 |
|
Adjustments to remove: |
|
|
|
Share of post-tax losses (earnings) in equity
method investments |
97 |
(2) |
|
Other operating (gains) losses, net |
(44) |
2 |
|
Fair value adjustments |
1 |
3 |
|
Adjusted EBITDA |
$397 |
$430 |
|
Adjusted EBITDA margin(1) |
26.7% |
31.1% |
|
Thomson Reuters
Corporation |
Reconciliation of
Net Earnings (Loss) to Adjusted Earnings(2) |
(millions of U.S.
dollars, except for share and per share data) |
(unaudited) |
|
|
Three Months
Ended |
|
|
March 31, |
|
|
2019 |
2018 |
Change |
Net earnings (loss) |
$116 |
$(311) |
|
Adjustments to remove: |
|
|
|
Fair value adjustments |
1 |
3 |
|
Amortization of other identifiable
assets |
27 |
29 |
|
Other operating (gains) losses, net |
(44) |
2 |
|
Other finance costs (income) |
11 |
(7) |
|
Share of post-tax losses (earnings) in equity
method investments |
97 |
(2) |
|
Tax on above items |
(25) |
(5) |
|
Tax items impacting comparability |
(11) |
2 |
|
Loss from discontinued operations, net of tax |
10 |
483 |
|
Interim period effective tax rate
normalization(3) |
- |
4 |
|
Dividends declared on preference shares |
(1) |
(1) |
|
Adjusted earnings |
$181 |
$197 |
|
Adjusted EPS |
$0.36 |
$0.28 |
29% |
Foreign currency(4) |
|
|
4% |
Before currency (4) |
|
|
25% |
|
|
|
|
Diluted weighted-average common shares
(millions) |
503.6 |
711.5 |
|
|
|
Refer to page 13 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 |
March 31, |
|
2019 |
2018 |
Net cash (used in) provided by operating
activities |
$(58) |
$419 |
Capital expenditures |
(110) |
(179) |
Capital expenditures from discontinued
operations |
- |
(108) |
Other investing activities |
3 |
- |
Payments of lease principal |
(11) |
- |
Dividends paid on preference shares |
(1) |
(1) |
Dividends paid to non-controlling interests from
discontinued operations |
- |
(11) |
Free cash flow |
$(177) |
$120 |
Thomson Reuters
Corporation
Reconciliation of Changes in Segment and Consolidated Revenues
(for Total Revenues, Recurring Revenues and
Transactions Revenues) to Changes in Revenues on an Organic
Basis(6)
(millions of U.S. dollars)
(unaudited) |
|
|
|
Three Months
Ended |
|
|
|
|
March 31, |
|
Change |
|
|
2019 |
2018 |
|
Total |
Foreign
Currency |
Acquisitions/
(Divestitures) |
Organic |
Total Revenues |
|
|
|
|
|
|
|
|
Legal Professionals |
|
$594 |
$585 |
|
2% |
-1% |
- |
3% |
Corporates |
|
352 |
329 |
|
7% |
-2% |
3% |
6% |
Tax Professionals |
|
222 |
217 |
|
2% |
-3% |
- |
5% |
Reuters News |
|
155 |
72 |
|
115% |
-6% |
118%* |
3% |
Global Print |
|
165 |
177 |
|
-7% |
-3% |
- |
-4% |
Eliminations |
|
(1) |
(1) |
|
- |
- |
- |
- |
Revenues |
|
$1,487 |
$1,379 |
|
8% |
-2% |
7% |
3% |
|
|
|
|
|
|
|
|
|
Recurring Revenues |
|
|
|
|
|
|
|
|
Legal Professionals |
|
$550 |
$533 |
|
3% |
-1% |
- |
5% |
Corporates |
|
269 |
243 |
|
10% |
-2% |
3% |
9% |
Tax Professionals |
|
173 |
167 |
|
4% |
-3% |
- |
7% |
Reuters News |
|
145 |
62 |
|
133% |
-3% |
135%* |
1% |
Total Recurring Revenues |
|
$1,137 |
$1,005 |
|
13% |
-2% |
9% |
6% |
|
|
|
|
|
|
|
|
|
Transactions Revenues |
|
|
|
|
|
|
|
|
Legal Professionals |
|
$44 |
$52 |
|
-15% |
-1% |
-4% |
-9% |
Corporates |
|
83 |
86 |
|
-3% |
-1% |
3% |
-4% |
Tax Professionals |
|
49 |
50 |
|
-2% |
-2% |
- |
- |
Reuters News |
|
10 |
10 |
|
3% |
-27% |
- |
31% |
Total Transactions
Revenues |
|
$186 |
$198 |
|
-5% |
-3% |
- |
-3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
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. Components of revenue growth may not total due
to rounding. |
|
|
Refer to page 13 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) |
Adjusted earnings and
adjusted EPS include dividends declared on preference shares but
exclude 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 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. |
(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) |
Changes in revenues
computed on an organic basis are revenues at constant currency
excluding the impacts from acquisitions and dispositions, as well
as the
initial contract value of the 30-year Reuters News agreement with
Refinitiv 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 managed by 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 months ended March 31, 2018. The table below sets forth
selected financial information for 100% of Refinitiv for the first
quarter of 2019, on both an IFRS and non-IFRS basis, as well as a
reconciliation between the two bases, 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
first quarter of 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 first quarter 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 purchase accounting
adjustments.
(millions of U.S. dollars, except for margin) |
Three months ended
March 31, |
(unaudited) |
|
|
Change |
|
Refinitiv
Actuals
2019 |
As Reported
by Thomson
Reuters
2018 |
Total |
Before
Currency
& Purchase
Accounting
Adjustments |
IFRS Measures |
|
|
|
|
Revenues |
$1,567 |
$1,583 |
-1% |
3% |
|
|
|
|
|
Net loss |
$(201) |
|
|
|
Cash flow from operations |
$(200) |
|
|
|
Capital expenditures |
$132 |
|
|
|
Debt at March 31, 2019 |
$12,906 |
|
|
|
Preferred equity at March 31,
2019 |
$1,073 |
|
|
|
|
|
|
|
|
Non-IFRS Measures |
|
|
|
|
Adjusted EBITDA |
$557 |
|
|
|
Adjusted EBITDA margin |
35.5% |
|
|
|
Free cash flow |
$(341) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
March 31, |
|
|
|
2019 |
|
|
Net loss |
$(201) |
|
|
Adjustments to remove: |
|
|
|
Tax benefit |
(25) |
|
|
Finance costs |
196 |
|
|
Depreciation and amortization |
479 |
|
|
EBITDA |
$449 |
|
|
Adjustments to remove: |
|
|
|
Other operating losses |
2 |
|
|
Fair value adjustments |
9 |
|
|
Transformation-related costs |
97 |
|
|
Adjusted EBITDA |
$557 |
|
|
Adjusted EBITDA margin |
35.5% |
|
|
|
|
|
|
|
|
Refinitiv |
|
|
Reconciliation of
Net Cash Used In Operating Activities to Free Cash Flow |
|
|
(millions of U.S.
dollars) |
|
|
(unaudited) |
|
|
|
|
|
|
Three Months Ended |
|
|
March 31, |
|
|
|
2019 |
|
|
Net cash used in operating activities |
$(200) |
|
|
Capital expenditures |
(132) |
|
|
Proceeds from disposals of property and
equipment |
1 |
|
|
Other investing activities |
(1) |
|
|
Dividends paid to non-controlling interests
|
(9) |
|
|
Free cash flow |
$(341) |
|
|