Thomson Reuters
Reports Second-Quarter 2019 Results
TORONTO, August 1, 2019 – Thomson Reuters (TSX/NYSE:
TRI) today reported results for the second quarter ended
June 30, 2019 and raised its
full-year Outlook for revenue growth and adjusted EBITDA for 2019
and 2020. The company also announced that it and private equity
funds affiliated with Blackstone have agreed to sell Refinitiv to
the London Stock Exchange Group plc (“LSEG”) in an all share
transaction for a total enterprise value of approximately
$27 billion. The transaction will
result in Blackstone’s consortium and Thomson Reuters ultimately
holding a combined 37% economic interest in LSEG, approximately 15%
of which would be attributed to Thomson Reuters. The proposed
transaction is subject to LSEG shareholder approval, regulatory
clearances and other customary closing conditions and is expected
to close in the second half of 2020.
“The second quarter was another eventful period for our
organization,” said Jim Smith,
president and CEO of Thomson Reuters. “Organic revenue growth
was the best since 2008 and came in ahead of our expectations at 4%
as a result of solid performance across the business. Importantly,
we launched new AI-powered products that were developed in-house,
and we recently completed two acquisitions that will help us
deliver world-class platforms for our customers. We believe we are
well-positioned for future growth, and now expect 2019 and 2020
revenue growth and adjusted EBITDA to each be at the upper end of
the guidance ranges previously provided.”
“We are pleased with today’s announcement as it affirms the
value we have always believed to exist in Refinitiv. There is a
trend toward consolidation of the global financial market
infrastructure and data segments and this transaction will
establish a world-class market infrastructure leader. The combined
LSEG/Refinitiv business will be well positioned for future
growth.”
Mr. Smith continued, “As a future investor, we are encouraged by
LSEG’s strong track record of integrating acquisitions, realizing
synergies and driving growth and profitability, and we expect LSEG
to create further value going forward. The value creation at
Refinitiv since our partnership with Blackstone has largely been
driven by operational enhancements, cost savings and the IPO of
Tradeweb. This transaction with LSEG will double down on
operational enhancements with significant additional synergies
expected. And finally, the transaction will provide Thomson
Reuters shareholders with a more certain path and timetable to
liquidity.”
Consolidated Financial Highlights -
Three Months Ended June 30
Three Months Ended June 30,
(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 |
$1,423 |
$1,311 |
9% |
|
Operating profit |
$447 |
$204 |
119% |
|
Diluted earnings per
share (EPS) (includes discontinued operations) |
$0.37 |
$0.88 |
-58% |
|
Cash flow from
operations (includes discontinued operations) |
$141 |
$803 |
-83% |
|
Non-IFRS Financial
Measures (1) |
|
|
|
|
Revenues |
$1,423 |
$1,311 |
9% |
10% |
Adjusted EBITDA |
$355 |
$348 |
2% |
0% |
Adjusted EBITDA
margin |
25.0% |
26.6% |
-160bp |
-240bp |
Adjusted EPS |
$0.29 |
$0.17 |
71% |
65% |
Free cash flow
(includes discontinued operations) |
$1 |
$555 |
-100% |
|
- 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 9% 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
$21 million (approximately 2%)
negative impact during the quarter.
-
Organic revenue growth was 4%, driven by a 5% increase in
recurring revenues, which comprised 78% of total revenues.
Operating profit increased significantly due to a benefit
from the revaluation of warrants that the company holds in
Refinitiv, related to the proposed transaction with the
LSEG.
-
Adjusted EBITDA, which excludes the benefit of the
warrant revaluation among other items, increased 2% and the margin
declined to 25.0% as higher revenues were offset by higher expenses
that included costs and investments to reposition the company
following the separation of the Financial & Risk (F&R)
business to create Refinitiv.
Diluted EPS decreased to $0.37 from $0.88 in
the prior-year period, primarily due to the loss of net earnings
from the F&R business that was included in discontinued
operations in 2018.
-
Adjusted EPS, which excludes discontinued operations
among other items, increased to $0.29
from $0.17 in the prior-year period,
primarily reflecting fewer common shares outstanding and lower
interest expense.
Cash flow from operations decreased primarily due to 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.
Highlights by Customer Segment – Three
Months Ended June 30
(Millions of U.S. dollars, except for adjusted EBITDA
margins)
(unaudited) |
|
|
|
Three Months Ended |
|
|
|
|
|
|
|
June 30, |
|
Change |
|
|
|
2019 |
2018 |
|
Total |
Foreign Currency |
Constant Currency |
Revenues |
|
|
|
|
|
|
|
Legal
Professionals |
|
$603 |
$593 |
|
2% |
-1% |
3% |
Corporates |
|
318 |
296 |
|
8% |
-1% |
9% |
Tax &
Accounting Professionals |
|
182 |
176 |
|
3% |
-3% |
6% |
Reuters
News |
|
156 |
72 |
|
116% |
-2% |
118% |
Global
Print |
|
164 |
174 |
|
-6% |
-2% |
-3% |
Eliminations |
|
- |
- |
|
|
|
|
Revenues |
|
$1,423 |
$1,311 |
|
9% |
-2% |
10% |
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
Legal
Professionals |
|
$232 |
$198 |
|
17% |
1% |
16% |
Corporates |
|
102 |
95 |
|
8% |
2% |
7% |
Tax &
Accounting Professionals |
|
60 |
41 |
|
47% |
2% |
45% |
Reuters
News |
|
10 |
8 |
|
36% |
36% |
0% |
Global
Print |
|
73 |
76 |
|
-5% |
-1% |
-4% |
Corporate
costs |
|
(122) |
(70) |
|
n/a |
n/a |
n/a |
Adjusted EBITDA |
|
$355 |
$348 |
|
2% |
2% |
0% |
|
|
|
|
|
|
|
|
Adjusted EBITDA Margin |
|
|
|
|
|
|
|
Legal
Professionals |
|
38.5% |
33.5% |
|
500bp |
70bp |
430bp |
Corporates |
|
32.2% |
32.0% |
|
20bp |
90bp |
-70bp |
Tax &
Accounting Professionals |
|
33.0% |
23.2% |
|
980bp |
100bp |
880bp |
Reuters
News |
|
6.6% |
10.5% |
|
-390bp |
190bp |
-580bp |
Global
Print |
|
44.2% |
43.8% |
|
40bp |
70bp |
-30bp |
Corporate
costs |
|
n/a |
n/a |
|
n/a |
n/a |
n/a |
Adjusted EBITDA margin |
|
25.0% |
26.6% |
|
-160bp |
80bp |
-240bp |
|
|
|
|
|
|
|
|
|
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% (4% organic) to $603 million.
-
Recurring revenues grew 4% - all organic (92% of total).
-
Transactions revenues declined 9% due to the sale of several
small businesses, but grew 6% organically (8% of total).
Adjusted EBITDA increased 17% to $232 million.
Corporates
Revenues increased 9% (7% organic) to $318 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% (85% of total), driven by organic
revenue growth of 9% and revenues from the acquisition of
Integration Point.
-
Transactions revenues (15% of total), declined 6% due in part to
lower revenues from the Pangea3/Legal Managed Services (LMS)
business, which was sold on May 31,
2019. Transactions revenues declined 2% organically.
Adjusted EBITDA increased 8% to $102 million.
Tax & Accounting
Professionals
Revenues increased 6% (all organic) to
$182 million.
-
Recurring revenues grew 9% - all organic (81% of total).
-
Transactions revenues declined 4% (19% of total).
Adjusted EBITDA grew 47% to $60
million.
Reuters News
Revenues increased 118% to $156
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.
Adjusted EBITDA was $10 million, an increase of $2 million.
Global Print
Revenues decreased 3% to $164 million.
Adjusted EBITDA decreased 5% to
$73 million.
Corporate Costs
Corporate costs at the adjusted EBITDA level were
$122 million compared to $70 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.
Consolidated Financial Highlights –
Six Months Ended June 30
Six Months Ended June 30,
(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 |
$2,910 |
$2,690 |
8% |
|
Operating profit |
$721 |
$472 |
53% |
|
Diluted earnings per
share (EPS) (includes discontinued operations) |
$0.60 |
$0.40 |
50% |
|
Cash flow from
operations (includes discontinued operations) |
$83 |
$1,222 |
-93% |
|
Non-IFRS Financial
Measures (1) |
|
|
|
|
Revenues |
$2,910 |
$2,690 |
8% |
10% |
Adjusted EBITDA |
$752 |
$778 |
-3% |
-4% |
Adjusted EBITDA
margin |
25.8% |
28.9% |
-310bp |
-380bp |
Adjusted EPS |
$0.65 |
$0.44 |
48% |
43% |
Free cash flow
(includes discontinued operations) |
$(176) |
$675 |
n/m |
|
n/m: not meaningful |
|
|
|
|
|
|
|
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
$46 million (approximately 2%)
negative impact.
-
Organic revenue growth was 4%, driven by a 5% increase in
recurring revenues, which comprised 77% of total revenues.
Operating profit increased significantly due to a benefit
from the revaluation of warrants that the company holds in
Refinitiv, relating to the proposed transaction with the
LSEG.
-
Adjusted EBITDA, which excludes the benefit of the
warrant revaluation among other items, decreased 3% and the margin
decreased to 25.8%, as higher revenues were more than offset by
higher expenses that included costs and investments relating to the
repositioning of the company following the separation of the
F&R business to create Refinitiv.
Diluted EPS also increased to $0.60 from $0.40
due to the benefit from the revaluation of warrants that the
company holds in Refinitiv, relating to the proposed transaction
with LSEG.
-
Adjusted EPS, which excludes the warrant revaluation
among other items, increased to $0.65
from $0.44 in the prior-year period,
primarily reflecting a benefit from fewer common shares outstanding
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.
Highlights by Customer Segment – Six
Months Ended June 30
(Millions of U.S. dollars, except for adjusted EBITDA
margins)
(unaudited) |
|
|
|
Six Months Ended |
|
|
|
|
|
|
|
June 30, |
|
Change |
|
|
|
2019 |
2018 |
|
Total |
Foreign Currency |
Constant Currency |
Revenues |
|
|
|
|
|
|
|
Legal
Professionals |
|
$1,197 |
$1,178 |
|
2% |
-1% |
3% |
Corporates |
|
670 |
625 |
|
7% |
-1% |
9% |
Tax &
Accounting Professionals |
|
404 |
393 |
|
3% |
-3% |
6% |
Reuters
News |
|
311 |
144 |
|
116% |
-4% |
120% |
Global
Print |
|
329 |
351 |
|
-6% |
-2% |
-4% |
Eliminations |
|
(1) |
(1) |
|
|
|
|
Revenues |
|
$2,910 |
$2,690 |
|
8% |
-2% |
10% |
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
Legal
Professionals |
|
$459 |
$389 |
|
18% |
0% |
18% |
Corporates |
|
220 |
206 |
|
7% |
1% |
6% |
Tax &
Accounting Professionals |
|
153 |
121 |
|
26% |
-3% |
29% |
Reuters
News |
|
26 |
16 |
|
67% |
25% |
42% |
Global
Print |
|
147 |
157 |
|
-7% |
-1% |
-6% |
Corporate
costs |
|
(253) |
(111) |
|
n/a |
n/a |
n/a |
Adjusted EBITDA |
|
$752 |
$778 |
|
-3% |
1% |
-4% |
|
|
|
|
|
|
|
|
Adjusted EBITDA Margin |
|
|
|
|
|
|
|
Legal
Professionals |
|
38.4% |
33.1% |
|
530bp |
60bp |
470bp |
Corporates |
|
32.9% |
32.9% |
|
0bp |
80bp |
-80bp |
Tax &
Accounting Professionals |
|
37.9% |
30.9% |
|
700p |
10bp |
690bp |
Reuters
News |
|
8.4% |
10.9% |
|
-250bp |
150bp |
-400bp |
Global
Print |
|
44.5% |
44.7% |
|
-20bp |
80bp |
-100bp |
Corporate
costs |
|
n/a |
n/a |
|
n/a |
n/a |
n/a |
Adjusted EBITDA margin |
|
25.8% |
28.9% |
|
-310bp |
70bp |
-380bp |
|
|
|
|
|
|
|
|
|
n/a: not applicable |
|
Growth
percentages and adjusted EBITDA margins are computed using whole
dollars. Accordingly, percentages and margins calculated from
reported amounts may differ from those presented, and components of
growth may not total due to rounding. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Outlook for 2019 and 2020
(At Constant Currency and Excluding Future
Acquisitions/Dispositions)
Thomson Reuters today raised its Outlook for 2019 and 2020
revenue growth and adjusted EBITDA. The company’s Outlook for 2019
and 2020 assumes constant currency rates compared to 2018 and
excludes the impact of any future acquisitions or dispositions that
may occur in 2019 or 2020. Thomson Reuters believes that this type
of guidance provides useful insight into the performance of our
businesses.
The company has provided a full-year Outlook for two years
because 2019 will be materially impacted by costs to separate the
business from Refinitiv and reposition it for growth, while 2020
should represent the first year that the company’s financial
performance will reflect the benefits from its actions, without
material costs related to the actions.
|
Original 2019 Outlook |
Updated 2019 Outlook |
Original 2020 Outlook |
Updated 2020 Outlook |
|
Before currency and excluding the impact of
future acquisitions/dispositions |
Revenue Growth |
7% -
8.5%
3.0% - 3.5% Organic(1) |
7% -
8.5%
3.5% - 4.0% Organic(1) |
3.5% -
4.5% Organic |
4.0% -
4.5% Organic |
Adjusted EBITDA |
$1.4 -
$1.5 billion(2) |
$1.45 - $1.5 billion(2) |
30.0% -
31.0%(2) |
~31%(2) |
Corporate Costs |
~$570
million |
Unchanged |
$140 -
$190 million |
$140 -
$150 million |
Free Cash Flow |
$0 -
$300 million |
Unchanged |
$1.0 -
$1.2 billion |
Unchanged |
Capital Expenditures -
% of Revenue |
~9% |
Unchanged |
7.5% -
8.0% |
Unchanged |
Depreciation &
Amortization of Computer Software |
$600 -
$625 million(2) |
Unchanged |
TBD |
TBD |
Interest Expense
(P&L) |
$150 -
$175 million |
Unchanged |
TBD |
TBD |
Effective Tax Rate on
Adjusted Earnings |
16% -
19% |
Unchanged |
~20% |
Unchanged |
-
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.
-
The impact of the new lease
accounting standard (IFRS 16) is expected to increase both adjusted
EBITDA and depreciation and amortization of computer software by an
estimated $40 million in 2019 and
$50 million in 2020 and is reflected
in this Outlook. IFRS 16 has no impact on free cash flow.
The information in this section is
forward-looking. Actual results, which include the
impact of currency and acquisitions and dispositions completed
during 2019 and 2020, may differ materially from the company’s
Outlook. Some of theforward-looking
financial measures in the Outlook above are provided on a non-IFRS
basis. See the section below entitled “Non-IFRS Financial Measures”
for more information. The information in this section should also
be read in conjunction with the section below entitled “Special
Note Regarding Forward-Looking Statements, Material Risks and
Material Assumptions.”
Recent Developments
Agreement to Sell
Refinitiv to LSEG
Thomson Reuters announced today that it and private equity funds
affiliated with Blackstone have agreed to sell Refinitiv to LSEG in
an all share transaction for a total enterprise value of
approximately $27 billion. Refinitiv
is currently owned 55% by Blackstone and 45% by Thomson Reuters.
Based on LSEG’s issued share capital as of July 31, 2019, 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%. Thomson Reuters’ interest in the LSEG shares
will be held in an entity jointly owned by Blackstone and Thomson
Reuters (the “Blackstone/Thomson Reuters Entity”). Upon the closing
of this transaction, Thomson Reuters is projected to indirectly own
up to 82.5 million LSEG shares, which would have a market value of
approximately $6.7 billion based on
LSEG’s closing share price on July 31,
2019. Thomson Reuters’ estimated ownership interest above
reflects its expected acquisition of an additional interest in
Refinitiv pursuant to a warrant agreement entered into with
Blackstone, which will be exercised in connection with the
transaction closing.
Ownership interests
At closing, LSEG will acquire the Refinitiv business and in
exchange, the Blackstone/Thomson Reuters Entity will receive
ordinary voting LSEG shares and exchangeable shares in a subsidiary
of LSEG. The exchangeable shares will be exchangeable for ordinary
shares on a one-for-one basis and will carry the same dividend per
share as paid on the ordinary shares. In connection with the
closing, Blackstone’s consortium will separately receive additional
LSEG securities in respect of their Refinitiv preferred stock.
Transaction rationale
The transaction will bring together two highly complementary
businesses to create a leading, UK headquartered, global financial
market infrastructure provider with a leading data and analytics
business, significant capital markets capabilities across multiple
asset classes, and a broad post-trade offering, well positioned for
future growth in a fast evolving landscape. The combined
LSEG/Refinitiv business will be well positioned in all key
geographies and will offer significant customer benefits across the
full range of LSEG’s businesses by extending its trading
capabilities across asset classes; expanding its data content,
management and distribution capabilities; increasing its global
footprint and range of customer offerings; and enabling LSEG,
Refinitiv and their customers to benefit from future data and
technology-enabled innovation and growth opportunities. Together,
LSEG and Refinitiv generated combined annual revenues of over £6
billion in 2018, which would have made the combined business the
largest listed global financial markets infrastructure provider by
revenue last year.
Governance
The Blackstone/Thomson Reuters Entity will be entitled to
nominate three non-executive LSEG directors for as long as they
hold at least 25% of LSEG, two LSEG directors for as long as they
hold at least 17.5% but less than 25% of LSEG and one LSEG director
for as long as they hold at least 10% but less than 17.5% of LSEG
(with all percentages calculated based on the assumed exchange of
the exchangeable shares). For so long as the Blackstone/Thomson
Reuters Entity is entitled to nominate three directors, one nominee
will be a Thomson Reuters representative.
Subject to certain exceptions, the Blackstone/Thomson Reuters
Entity has agreed to be subject to a lock-up for their LSEG shares
for the first two years following closing of the transaction. In
each of years three and four following closing, the
Blackstone/Thomson Reuters Entity will become entitled to sell in
aggregate one-third of the LSEG shares issued to them. The lock-up
arrangement will terminate on the fourth anniversary of closing.
Once the Blackstone/Thomson Reuters Entity is released from the
lock-up, any disposals of LSEG shares will be subject to orderly
marketing restrictions. A standstill restriction will also apply to
the Blackstone/Thomson Reuters Entity under which it (and the
underlying investors) will agree not to, among other matters,
acquire further LSEG shares, or make a bid for the LSEG for
designated time periods. The Blackstone/Thomson Reuters Entity has
also committed to vote its LSEG shares in line with the LSEG
Board’s recommendation on resolutions to be voted on by the LSEG
shareholders, subject to certain exceptions.
Dividends
After the transaction closes, Thomson Reuters free cash flow
will benefit from any future dividends paid by LSEG to its
shareholders.
Expected synergies
The following information regarding
expected cost and revenue synergies has been provided to Thomson
Reuters by LSEG and is forward-looking information. Readers are
encouraged to consult LSEG’s public disclosures (including its
announcement today regarding the proposed transaction) for
additional information.
LSEG expects aligned efficiency initiatives to support material
cost synergies and has identified annual run-rate cost synergies in
excess of £350 million by the end of year five following closing.
These synergies are separate from and in addition to Refinitiv’s
previously announced and ongoing $650
million target cost savings program. LSEG is also
targeting annual run-rate revenue synergies of in excess of £225
million by the end of year five following closing.
Reuters News Agreement
Reuters News’ 30-year agreement with Refinitiv signed last year
will continue after the closing of the transaction within the
combined LSEG/Refinitiv business.
Advisors and Legal Counsel
Guggenheim Securities, LLC, TD Securities Inc., and Centerview
Partners LLC are serving as advisors to Thomson Reuters. Wachtell,
Lipton, Rosen & Katz is
serving as legal counsel to Thomson Reuters.
Other
Transactions
Consistent with Thomson Reuters strategy of seeking to acquire
cloud-based software businesses and capabilities that support its
legal, tax and accounting and corporates businesses, the company
recently acquired Confirmation, a leading provider of audit
confirmation services, and HighQ, a leading collaboration platform
for the legal and regulatory market segment.
The company also sold its Pangea3/LMS business in the second
quarter of 2019.
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 September 16, 2019 to common shareholders of
record as of August 22, 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
six-month period (approximately $40
million of which were repurchased using part of the
remaining proceeds of the F&R transaction, as announced in
2018). The company did not repurchase any shares in the second
quarter.
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 in the “Recent
Developments” section.
Refinitiv cost savings program
update
Refinitiv achieved run-rate savings of $380 million as of the end of the second quarter
and expects to achieve over two-thirds of its total cost savings
run-rate target by the end of 2019. Refinitiv believes it is on
track to achieve its full cost savings run-rate target of
$650 million by the end of 2020.
Thomson Reuters
Thomson Reuters is a leading provider
of business information services. Our products include highly
specialized information-enabled software and tools for legal, tax,
accounting and compliance professionals combined with the world’s
most global news service – Reuters. For more information on Thomson
Reuters, visit tr.com and for the latest world news,
reuters.com.
NON-IFRS FINANCIAL MEASURES
Thomson Reuters prepares its
financial statements in accordance with International Financial
Reporting Standards (IFRS), as issued by the International
Accounting Standards Board (IASB).
This news release includes certain
non-IFRS financial measures, such as adjusted EBITDA and the
related margin (other than at the customer segment level), free
cash flow, adjusted EPS, selected measures excluding the impact of
foreign currency, and changes in revenues computed on an organic
basis. Thomson Reuters uses these non-IFRS financial measures as
supplemental indicators of its operating performance and financial
position. These measures do not have any standardized meanings
prescribed by IFRS and therefore are unlikely to be comparable to
the calculation of similar measures used by other companies, and
should not be viewed as alternatives to measures of financial
performance calculated in accordance with IFRS. Non-IFRS financial
measures are defined and reconciled to the most directly comparable
IFRS measures in the appended tables.
The company's Outlook contains
various non-IFRS financial measures. The company believes that
providing reconciliations of forward-looking non-IFRS financial
measures in its Outlook would be potentially misleading and not
practical due to the difficulty of projecting items that are not
reflective of ongoing operations in any future period. The
magnitude of these items may be significant. Consequently, for
Outlook purposes only, the company is unable to reconcile these
non-IFRS measures to the most comparable IFRS measures because it
cannot predict, with reasonable certainty, the 2019 or 2020 impact
of changes in foreign exchange rates which impact (i) the
translation of its results reported at average foreign currency
rates for the year, and (ii) other finance income or expense
related to intercompany financing arrangements. Additionally, the
company cannot reasonably predict the occurrence or amount of other
operating gains and losses, which include fair value adjustments
relating to the warrants the company holds in Refinitiv as well as
gains or losses that generally arise from business transactions we
do not currently anticipate.
SPECIAL NOTE REGARDING FORWARD-LOOKING
STATEMENTS, MATERIAL RISKS AND MATERIAL ASSUMPTIONS
Certain statements in this news
release, including, but not limited to, statements in the "Business
Outlook for 2019 and 2020 (At Constant Currency and Excluding
Future Acquisitions/Dispositions)" section, Mr. Smith’s comments,
expectations for Corporate costs, the parties’ expectations for a
combined LSEG/Refinitiv business, LSEG’s expectations for cost and
revenue synergies from the proposed LSEG/Refinitiv combination,
potential dividends to be paid by LSEG to its shareholders and the
company’s current expectations regarding the timing for closing of
the proposed LSEG/Refinitiv transaction, are forward-looking. There
is no assurance that a transaction involving all or part of the
Refinitiv business will be completed. The words “expect”,
“believe”, “target” and “will” and similar expressions identify
forward-looking statements. While the company believes that it has
a reasonable basis for making forward-looking statements in this
news release, they are not a guarantee of future performance or
outcomes and there is no assurance that the proposed LSEG/Refinitiv
transaction will be completed or that any of the other events
described in any forward-looking statement will materialize.
Forward-looking statements are subject to a number of risks,
uncertainties and assumptions that could cause actual results or
events to differ materially from current expectations. Many of
these risks, uncertainties and assumptions are beyond our company’s
control and the effects of them can be difficult to predict.
Some of the material risk factors that could cause
actual results or events to differ materially from those expressed
in or implied by forward-looking statements in this news release
include, but are not limited to, changes in the general economy;
actions of competitors; fraudulent or unpermitted data access or
other cyber-security or privacy breaches; failures or disruptions
of telecommunications, data centers, network systems or the
Internet; failure to develop new products, services, applications
and functionalities to meet customers' needs, attract new customers
and retain existing ones, or expand into new geographic markets and
identify areas of higher growth; increased accessibility to free or
relatively inexpensive information sources; failure to derive fully
the anticipated benefits from the Refinitiv strategic partnership
with Blackstone; failure to efficiently complete the separation of
Refinitiv from Thomson Reuters; failure to adapt to organizational
changes and effectively implement strategic initiatives; failure to
meet the challenges involved in operating globally; failure to
maintain a high renewal rate for recurring, subscription-based
services; dependency on third parties for data, information and
other services; changes to law and regulations; tax matters,
including changes to tax laws, regulations and treaties;
fluctuations in foreign currency exchange and interest rates;
failure to attract, motivate and retain high quality management and
key employees; failure to protect the brands and reputation of
Thomson Reuters; inadequate protection of intellectual property
rights; threat of legal actions and claims; downgrading of credit
ratings and adverse conditions in the credit markets; failure to
derive fully the anticipated benefits from existing or future
acquisitions, joint ventures, investments or dispositions; the
effect of factors outside of the control of Thomson Reuters on
funding obligations in respect of pension and post-retirement
benefit arrangements; risk of antitrust/competition-related claims
or investigations; actions or potential actions that could be taken
by the company’s principal shareholder, The Woodbridge Company
Limited; impairment of goodwill and other identifiable intangible
assets; and the ability of Thomson Reuters Founders Share Company
to affect the company’s governance and management. These and other
factors are discussed in materials that Thomson Reuters from time
to time files with, or furnishes to, the Canadian securities
regulatory authorities and the U.S. Securities and Exchange
Commission. Thomson Reuters annual and quarterly reports are also
available in the “Investor Relations” section of
www.thomsonreuters.com.
The company's 2019 and 2020 business
outlook is based on information currently available to the company
and is based on various external and internal assumptions made by
the company in light of its experience and perception of historical
trends, current conditions and expected future developments, as
well as other factors that the company believes are appropriate
under the circumstances. Economic and market assumptions include,
but are not limited to, GDP growth in the
United States (77% of the company’s 2018 revenues) and
secondarily, in other countries where Thomson Reuters operates; a
continued increase in the demand and need for high quality
information and tools that help automate or manage workflow
solutions and drive productivity and efficiency; a continued need
for trusted products and services that help customers navigate
evolving and complex legal, tax, accounting, regulatory,
geopolitical and commercial changes, developments and environments;
and a continued increase in customers seeking software-as-a-service
or other cloud-based offerings. Internal financial and operational
assumptions include, but are not limited to, continued growth in
the company’s recurring revenue base which offsets anticipated
declines in its global print business; acquiring new customers by
enhancing the company’s digital platforms and propositions and
through other sales initiatives; improving customer retention
through commercial simplification efforts and customer service
improvements; the company’s ability to continue to combine
information, technology and human expertise in offerings that meet
evolving customer demands and needs; the company’s ability to
eliminate stranded costs related to the F&R transaction and the
separation of the two businesses by the end of 2019; and the
successful execution of a number of efficiency initiatives that are
expected to generate cost savings, such as reducing headcount,
office locations and the number of products offered by the company
and the leveraging of fewer, shared technology platforms.
The company has provided an Outlook
for the purpose of presenting information about current
expectations for 2019 and 2020. This information may not be
appropriate for other purposes. You are cautioned not to place
undue reliance on forward-looking statements which reflect
expectations only as of the date of this news release.
Except as may be required by
applicable law, Thomson Reuters disclaims any obligation to update
or revise any forward-looking statements. Forward-looking
information with respect to the proposed LSEG/Refinitiv business
has been prepared by LSEG and Thomson Reuters assumes no obligation
to update or revise it.
CONTACTS
MEDIA
David Crundwell
Head of Communications
+44 7909 898 605
david.crundwell@tr.com |
INVESTORS
Frank J. Golden
Senior Vice President, Investor Relations
+1 646 223 5288
frank.golden@tr.com |
Thomson Reuters will webcast a discussion of its
second-quarter 2019 results today beginning at 9:00 a.m. Eastern Daylight Time (EDT). You
can access the webcast by visiting
ir.thomsonreuters.com. An archive of the webcast will be
available following the presentation.
Thomson Reuters
Corporation
Consolidated
Income Statement
(millions of U.S. dollars, except per
share data)
(unaudited)
|
Three Months Ended |
|
Six Months Ended |
|
June 30, |
|
June 30, |
|
2019 |
2018 |
|
2019 |
2018 |
CONTINUING
OPERATIONS |
|
|
|
|
|
Revenues |
$1,423 |
$1,311 |
|
$2,910 |
$2,690 |
Operating
expenses |
(1,070) |
(964) |
|
(2,161) |
(1,916) |
Depreciation |
(38) |
(29) |
|
(72) |
(59) |
Amortization of
computer software |
(104) |
(100) |
|
(209) |
(198) |
Amortization of other
identifiable intangible assets |
(25) |
(28) |
|
(52) |
(57) |
Other operating gains,
net |
261 |
14 |
|
305 |
12 |
Operating profit |
447 |
204 |
|
721 |
472 |
Finance costs,
net: |
|
|
|
|
|
Net interest expense |
(37) |
(81) |
|
(72) |
(159) |
Other finance (costs) income |
(18) |
14 |
|
(29) |
21 |
Income before tax and
equity method investments |
392 |
137 |
|
620 |
334 |
Share of
post-tax (losses) earnings in equity method
investments |
(126) |
2 |
|
(223) |
4 |
Tax (expense)
benefit |
(50) |
3 |
|
(55) |
(24) |
Earnings from
continuing operations |
216 |
142 |
|
342 |
314 |
(Loss) earnings from
discontinued operations, net of tax |
(27) |
515 |
|
(37) |
32 |
Net earnings |
$189 |
$657 |
|
$305 |
$346 |
|
|
|
|
|
|
Earnings attributable
to: |
|
|
|
|
|
Common
shareholders |
189 |
625 |
|
305 |
286 |
Non-controlling
interests |
- |
32 |
|
- |
60 |
|
|
|
|
|
|
Earnings per
share: |
|
|
|
|
|
Basic earnings (loss)
per share: |
|
|
|
|
|
From
continuing operations |
$0.43 |
$0.20 |
|
$0.68 |
$0.44 |
From
discontinued operations |
(0.05) |
0.68 |
|
(0.08) |
(0.04) |
Basic earnings per
share |
$0.38 |
$0.88 |
|
$0.60 |
$0.40 |
|
|
|
|
|
|
Diluted earnings
(loss) per share: |
|
|
|
|
|
From
continuing operations |
$0.43 |
$0.20 |
|
$0.68 |
$0.44 |
From
discontinued operations |
(0.06) |
0.68 |
|
(0.08) |
(0.04) |
Diluted earnings per
share |
$0.37 |
$0.88 |
|
$0.60 |
$0.40 |
|
|
|
|
|
|
Basic weighted-average
common shares |
501,231,212 |
709,674,170 |
|
501,558,134 |
710,215,950 |
Diluted
weighted-average common shares |
503,040,736 |
710,095,394 |
|
503,152,488 |
710,797,432 |
Thomson Reuters
Corporation
Consolidated
Statement of Financial Position
(millions of U.S. dollars)
(unaudited)
|
June
30, |
|
December 31, |
2019 |
|
2018 |
Assets |
|
|
|
Cash and cash
equivalents |
$2,108 |
|
$2,706 |
Trade and other
receivables |
1,178 |
|
1,313 |
Other financial
assets |
48 |
|
76 |
Prepaid expenses and
other current assets |
527 |
|
434 |
Current
assets |
3,861 |
|
4,529 |
|
|
|
|
Computer hardware and
other property, net |
470 |
|
473 |
Computer software,
net |
881 |
|
908 |
Other identifiable
intangible assets, net |
3,272 |
|
3,324 |
Goodwill |
5,078 |
|
5,076 |
Equity method
investments |
1,969 |
|
2,207 |
Other financial
assets |
363 |
|
53 |
Other non-current
assets |
528 |
|
446 |
Deferred tax |
31 |
|
31 |
Total
assets |
$16,453 |
|
$17,047 |
|
|
|
|
Liabilities and
equity |
|
|
|
Liabilities |
|
|
|
Current
indebtedness |
- |
|
$3 |
Payables, accruals and
provisions |
$1,063 |
|
1,549 |
Deferred revenue |
845 |
|
815 |
Other financial
liabilities |
92 |
|
95 |
Current
liabilities |
2,000 |
|
2,462 |
|
|
|
|
Long-term
indebtedness |
3,233 |
|
3,213 |
Provisions and other
non-current liabilities |
1,178 |
|
1,268 |
Other financial
liabilities |
232 |
|
79 |
Deferred tax |
712 |
|
799 |
Total
liabilities |
7,355 |
|
7,821 |
|
|
|
|
Equity |
|
|
|
Capital |
5,381 |
|
5,348 |
Retained earnings |
4,577 |
|
4,755 |
Accumulated other
comprehensive loss |
(860) |
|
(877) |
Total
equity |
9,098 |
|
9,226 |
Total liabilities
and equity |
$16,453 |
|
$17,047 |
Thomson Reuters
Corporation
Consolidated
Statement of Cash Flow
(millions of U.S. dollars)
(unaudited)
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
|
2019 |
2018 |
|
2019 |
2018 |
Cash provided by
(used in): |
|
|
|
|
|
Operating
activities |
|
|
|
|
|
Earnings from
continuing operations |
$216 |
$142 |
|
$342 |
$314 |
Adjustments for: |
|
|
|
|
|
Depreciation |
38 |
29 |
|
72 |
59 |
Amortization of
computer software |
104 |
100 |
|
209 |
198 |
Amortization of other
identifiable intangible assets |
25 |
28 |
|
52 |
57 |
Net losses (gains) on
disposals of businesses and investments |
3 |
- |
|
(21) |
- |
Deferred tax |
(9) |
(30) |
|
(73) |
(25) |
Other |
(77) |
11 |
|
53 |
58 |
Pension
contribution |
- |
- |
|
(167) |
- |
Changes in working
capital and other items |
(94) |
72 |
|
(262) |
(100) |
Operating cash flows
from continuing operations |
206 |
352 |
|
205 |
561 |
Operating cash flows
from discontinued operations |
(65) |
451 |
|
(122) |
661 |
Net cash provided by
operating activities |
141 |
803 |
|
83 |
1,222 |
|
|
|
|
|
|
Investing
activities |
|
|
|
|
|
Acquisitions, net of
cash acquired |
(1) |
(1) |
|
(5) |
(28) |
Proceeds
from disposals of businesses and investments,
net of taxes paid |
23 |
- |
|
57 |
- |
Capital
expenditures |
(130) |
(131) |
|
(240) |
(310) |
Proceeds from
disposals of property and equipment |
2 |
27 |
|
2 |
27 |
Other investing
activities |
1 |
18 |
|
4 |
18 |
Investing cash flows
from continuing operations |
(105) |
(87) |
|
(182) |
(293) |
Investing cash flows
from discontinued operations |
- |
(138) |
|
29 |
(246) |
Net cash used in
investing activities |
(105) |
(225) |
|
(153) |
(539) |
|
|
|
|
|
|
Financing
activities |
|
|
|
|
|
Proceeds from
debt |
- |
- |
|
- |
1,370 |
Repayments of
debt |
- |
(870) |
|
- |
(870) |
Net borrowings under
short-term loan facilities |
- |
1,313 |
|
- |
61 |
Payments of lease
principal |
(12) |
- |
|
(23) |
- |
Repurchases of common
shares |
- |
(359) |
|
(190) |
(359) |
Dividends paid on
preference shares |
(1) |
- |
|
(2) |
(1) |
Dividends paid on
common shares |
(175) |
(239) |
|
(349) |
(475) |
Other financing
activities |
2 |
1 |
|
37 |
1 |
Financing cash flows
from continuing operations |
(186) |
(154) |
|
(527) |
(273) |
Financing cash flows
from discontinued operations |
- |
(24) |
|
- |
(35) |
Net cash used in
financing activities |
(186) |
(178) |
|
(527) |
(308) |
(Decrease) increase in
cash and bank overdrafts |
(150) |
400 |
|
(597) |
375 |
Translation
adjustments |
- |
(13) |
|
2 |
(12) |
Cash and bank
overdrafts at beginning of period |
2,258 |
844 |
|
2,703 |
868 |
Cash and bank
overdrafts at end of period |
$2,108 |
$1,231 |
|
$2,108 |
$1,231 |
|
|
|
|
|
|
Cash and bank
overdrafts at end of period comprised of: |
|
|
|
|
|
Cash and cash
equivalents |
$2,108 |
$879 |
|
$2,108 |
$879 |
Cash and cash
equivalents in assets held for sale |
- |
356 |
|
- |
356 |
Bank overdrafts |
- |
(4) |
|
- |
(4) |
|
$2,108 |
$1,231 |
|
$2,108 |
$1,231 |
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 |
|
|
Six Months Ended |
|
|
June 30, |
|
|
June 30, |
|
|
|
2019 |
2018 |
|
|
2019 |
2018 |
|
|
|
|
|
|
|
|
|
Earnings from
continuing operations |
$216 |
$142 |
|
|
$342 |
$314 |
|
Adjustments to
remove: |
|
|
|
|
|
|
|
Tax expense
(benefit) |
50 |
(3) |
|
|
55 |
24 |
|
Other finance costs
(income) |
18 |
(14) |
|
|
29 |
(21) |
|
Net interest
expense |
37 |
81 |
|
|
72 |
159 |
|
Amortization of other
identifiable intangible assets |
25 |
28 |
|
|
52 |
57 |
|
Amortization of
computer software |
104 |
100 |
|
|
209 |
198 |
|
Depreciation |
38 |
29 |
|
|
72 |
59 |
|
EBITDA |
$488 |
$363 |
|
|
$831 |
$790 |
|
Adjustments to
remove: |
|
|
|
|
|
|
|
Share of
post-tax losses (earnings)in equity
method investments |
126 |
(2) |
|
|
223 |
(4) |
|
Other operating gains,
net |
(261) |
(14) |
|
|
(305) |
(12) |
|
Fair value
adjustments |
2 |
1 |
|
|
3 |
4 |
|
Adjusted
EBITDA |
$355 |
$348 |
|
|
$752 |
$778 |
|
Adjusted EBITDA
margin(1) |
25.0% |
26.6% |
|
|
25.8% |
28.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thomson Reuters Corporation |
Reconciliation of Net Earnings to Adjusted
Earnings(2) |
(millions of U.S. dollars, except for share and per
share data) |
(unaudited) |
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
|
|
|
2019 |
2018 |
Change |
|
2019 |
2018 |
Change |
Net
earnings |
$189 |
$657 |
|
|
$305 |
$346 |
|
Adjustments to
remove: |
|
|
|
|
|
|
|
Fair value
adjustments |
2 |
1 |
|
|
3 |
4 |
|
Amortization of other
identifiable intangible assets |
25 |
28 |
|
|
52 |
57 |
|
Other operating gains,
net |
(261) |
(14) |
|
|
(305) |
(12) |
|
Other finance costs
(income) |
18 |
(14) |
|
|
29 |
(21) |
|
Share of
post-tax losses (earnings) in equity method
investments |
126 |
(2) |
|
|
223 |
(4) |
|
Tax on above
items |
33 |
(6) |
|
|
8 |
(11) |
|
Tax items impacting
comparability |
(4) |
(14) |
|
|
(15) |
(12) |
|
Loss (earnings) from
discontinued operations, net of tax |
27 |
(515) |
|
|
37 |
(32) |
|
Interim period
effective tax rate normalization(3) |
(8) |
(2) |
|
|
(8) |
2 |
|
Dividends declared on
preference shares |
(1) |
- |
|
|
(2) |
(1) |
|
Adjusted
earnings |
$146 |
$119 |
|
|
$327 |
$316 |
|
Adjusted
EPS |
$0.29 |
$0.17 |
71% |
|
$0.65 |
$0.44 |
48% |
Foreign
currency(4) |
|
|
6% |
|
|
|
5% |
Constant
currency(4) |
|
|
65% |
|
|
|
43% |
|
|
|
|
|
|
|
|
Diluted
weighted-average common shares (millions) |
503.0 |
710.1 |
|
|
503.2 |
710.8 |
|
Refer to page 18 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 |
|
Six Months Ended |
|
June 30, |
|
June 30, |
|
2019 |
2018 |
|
2019 |
2018 |
Net
cash provided by operating activities |
$141 |
$803 |
|
$83 |
$1,222 |
Capital
expenditures |
(130) |
(131) |
|
(240) |
(310) |
Proceeds
from disposals of property and equipment |
2 |
27 |
|
2 |
27 |
Capital
expenditures from discontinued operations |
- |
(138) |
|
- |
(246) |
Other
investing activities |
1 |
18 |
|
4 |
18 |
Payments
of lease principal |
(12) |
- |
|
(23) |
- |
Dividends
paid on preference shares |
(1) |
- |
|
(2) |
(1) |
Dividends
paid to non-controlling interests from discontinued operations |
- |
(24) |
|
- |
(35) |
Free
cash flow |
$1 |
$555 |
|
$(176) |
$675 |
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
June 30, |
|
Change |
|
|
2019 |
2018 |
|
Total |
Foreign Currency |
Acquisitions/ (Divestitures) |
Organic |
Total
Revenues |
|
|
|
|
|
|
|
|
Legal
Professionals |
|
$603 |
$593 |
|
2% |
-1% |
-1% |
4% |
Corporates |
|
318 |
296 |
|
8% |
-1% |
2% |
7% |
Tax &
Accounting Professionals |
|
182 |
176 |
|
3% |
-3% |
0% |
6% |
Reuters
News |
|
156 |
72 |
|
116% |
-2% |
116%* |
2% |
Global
Print |
|
164 |
174 |
|
-6% |
-2% |
0% |
-3% |
Eliminations |
|
- |
- |
|
|
|
|
|
Revenues |
|
$1,423 |
$1,311 |
|
9% |
-2% |
6% |
4% |
|
|
|
|
|
|
|
|
|
Recurring Revenues |
|
|
|
|
|
|
|
|
Legal
Professionals |
|
$555 |
$539 |
|
3% |
-1% |
0% |
4% |
Corporates |
|
269 |
243 |
|
11% |
-1% |
3% |
9% |
Tax &
Accounting Professionals |
|
147 |
139 |
|
6% |
-3% |
0% |
9% |
Reuters
News |
|
144 |
63 |
|
129% |
-3% |
131%* |
1% |
Total
Recurring Revenues |
|
$1,115 |
$984 |
|
13% |
-2% |
9% |
5% |
|
|
|
|
|
|
|
|
|
Transactions Revenues |
|
|
|
|
|
|
|
|
Legal
Professionals |
|
$48 |
$54 |
|
-10% |
-1% |
-15% |
6% |
Corporates |
|
49 |
53 |
|
-8% |
-2% |
-4% |
-2% |
Tax &
Accounting Professionals |
|
35 |
37 |
|
-6% |
-2% |
0% |
-4% |
Reuters
News |
|
12 |
9 |
|
28% |
3% |
0% |
25% |
Total
Transactions Revenues |
|
$144 |
$153 |
|
-6% |
-1% |
-6% |
2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Growth percentages are computed using
whole dollars. Components of revenue growth may not total due to
rounding.
Refer to page 18 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 an Organic
Basis(6) |
(millions of U.S. dollars) |
(unaudited) |
|
|
|
Six Months Ended |
|
|
|
|
|
|
|
|
June 30, |
|
Change |
|
|
2019 |
2018 |
|
Total |
Foreign Currency |
Acquisitions/ (Divestitures) |
Organic |
Total
Revenues |
|
|
|
|
|
|
|
|
Legal
Professionals |
|
$1,197 |
$1,178 |
|
2% |
-1% |
-1% |
4% |
Corporates |
|
670 |
625 |
|
7% |
-1% |
2% |
6% |
Tax &
Accounting Professionals |
|
404 |
393 |
|
3% |
-3% |
0% |
6% |
Reuters
News |
|
311 |
144 |
|
116% |
-4% |
117%* |
3% |
Global
Print |
|
329 |
351 |
|
-6% |
-2% |
0% |
-4% |
Eliminations |
|
(1) |
(1) |
|
|
|
|
|
Revenues |
|
$2,910 |
$2,690 |
|
8% |
-2% |
6% |
4% |
|
|
|
|
|
|
|
|
|
Recurring Revenues |
|
|
|
|
|
|
|
|
Legal
Professionals |
|
$1,105 |
$1,072 |
|
3% |
-1% |
0% |
4% |
Corporates |
|
538 |
486 |
|
11% |
-1% |
3% |
9% |
Tax &
Accounting Professionals |
|
320 |
306 |
|
5% |
-3% |
0% |
8% |
Reuters
News |
|
287 |
125 |
|
129% |
-5% |
133%* |
1% |
Total
Recurring Revenues |
|
$2,250 |
$1,989 |
|
13% |
-2% |
9% |
5% |
|
|
|
|
|
|
|
|
|
Transactions Revenues |
|
|
|
|
|
|
|
|
Legal
Professionals |
|
$92 |
$106 |
|
-12% |
-1% |
-9% |
-2% |
Corporates |
|
132 |
139 |
|
-5% |
-1% |
0% |
-3% |
Tax &
Accounting Professionals |
|
84 |
87 |
|
-4% |
-2% |
0% |
-2% |
Reuters
News |
|
24 |
19 |
|
25% |
-3% |
0% |
28% |
Total
Transactions Revenues |
|
$332 |
$351 |
|
-5% |
-2% |
-3% |
-1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Growth percentages are computed using
whole dollars. Components of revenue growth may not total due to
rounding.
Footnotes
-
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.
-
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.
-
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.
-
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.
-
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.
-
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, itexcludes the initial
contract value of the 30-year Reuters News agreement signed in
2018. Thomson Reuters uses organic growth because it provides
further insight into the performance of its existing businesses by
excluding distortive impacts and serves as a better measure of the
company’s ability to grow its business over the long term.
APPENDIX –
INFORMATION ABOUT REFINITIV
As of October 1, 2018, Thomson
Reuters owns a 45% interest in Refinitiv, which was formerly its
wholly owned F&R business. 55% of Refinitiv is owned by private
equity funds 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 and six months ended
June 30, 2018. The table below sets
forth selected financial information for 100% of Refinitiv for the
first six months of 2019, on both an IFRS and non-IFRS basis as
provided to Thomson Reuters from Refinitiv for inclusion in this
news release. A reconciliation from Refinitiv’s IFRS measures to
its non-IFRS measures is also included in this appendix. The
information for the three and six months ended June 30, 2018 that was previously reported for
the F&R business by Thomson Reuters is not fully comparable to
Refinitiv’s current basis of presentation, as Refinitiv must apply
accounting rules related to the purchase of the business and
because Refinitiv defines its non-IFRS measures differently than
Thomson Reuters. To provide a reasonable basis to assess revenue
trends for the business, Thomson Reuters has noted the three and
six months ended June 30, 2018
F&R revenues, as previously reported by the company on a
discontinued operations basis prior to the change in ownership, and
provided a supplemental change before currency and excluding
businesses disposed.
(millions of U.S.
dollars, except margin) |
|
|
Change |
(unaudited) |
Refinitiv Actuals
2019 |
As
Reported by Thomson Reuters
2018 |
Total |
Before Currency
& Excluding Businesses Disposed |
Three months ended
June 30, |
|
|
|
|
IFRS
Measures |
|
|
|
|
Revenues |
$1,550 |
$1,553 |
0% |
3% |
|
|
|
|
|
Net loss |
$(267) |
|
|
|
Cash flow from
operations |
$273 |
|
|
|
Capital
expenditures |
$106 |
|
|
|
|
|
|
|
|
Non-IFRS
Measures |
|
|
|
|
Adjusted EBITDA |
$555 |
|
|
|
Adjusted EBITDA
margin |
35.8% |
|
|
|
Free cash flow |
$89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended
June 30, |
|
|
|
|
IFRS
Measures |
|
|
|
|
Revenues |
$3,117 |
$3,136 |
-1% |
3% |
|
|
|
|
|
Net loss |
$(477) |
|
|
|
Cash flow from
operations |
$73 |
|
|
|
Capital
expenditures |
$238 |
|
|
|
Debt at June 30,
2019 |
$12,954 |
|
|
|
Preferred equity at
June 30, 2019 |
$1,111 |
|
|
|
|
|
|
|
|
Non-IFRS
Measures |
|
|
|
|
Adjusted EBITDA |
$1,112 |
|
|
|
Adjusted EBITDA
margin |
35.7% |
|
|
|
Free cash flow |
$(252) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
Six Months Ended |
|
June 30, |
|
|
June 30, |
|
|
|
2019 |
|
|
|
2019 |
|
|
Net loss |
|
$(267) |
|
|
|
$(477) |
|
|
Adjustments to
remove: |
|
|
|
|
|
|
|
|
Tax benefit |
|
(41) |
|
|
|
(66) |
|
|
Finance costs |
|
223 |
|
|
|
426 |
|
|
Depreciation and
amortization |
|
488 |
|
|
|
961 |
|
|
EBITDA |
|
$403 |
|
|
|
$844 |
|
|
Adjustments to
remove: |
|
|
|
|
|
|
|
|
Share of post-tax
earnings in equity method investments |
|
(1) |
|
|
|
(1) |
|
|
Other operating
gains |
|
(1) |
|
|
|
- |
|
|
Fair value
adjustments |
|
25 |
|
|
|
46 |
|
|
Transformation-related
costs |
|
129 |
|
|
|
223 |
|
|
Adjusted
EBITDA |
|
$555 |
|
|
|
$1,112 |
|
|
Adjusted EBITDA
margin |
|
35.8% |
|
|
|
35.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Refinitiv |
|
Reconciliation of Net Cash Used In Operating
Activities to Free Cash Flow |
|
(millions of U.S. dollars) |
|
(unaudited) |
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
June 30, |
|
|
June 30, |
|
|
|
2019 |
|
|
|
2019 |
|
|
Net cash used in
operating activities |
|
$273 |
|
|
|
$73 |
|
|
Capital
expenditures |
|
(106) |
|
|
|
(238) |
|
|
Proceeds from
disposals of property and equipment |
|
- |
|
|
|
1 |
|
|
Other investing
activities |
|
1 |
|
|
|
- |
|
|
Dividends paid to
non-controlling interests |
|
(79) |
|
|
|
(88) |
|
|
Free cash
flow |
|
$89 |
|
|
|
$(252) |
|
|
|
|
|
|
|
|
|
|
|
|
|