Thomson Reuters
Reports First-Quarter 2020 Results and Updates Full-Year
Outlook
TORONTO, May 5, 2020 /PRNewswire/ -- Thomson Reuters
(TSX/NYSE: TRI) today reported results for the first quarter ended
March 31, 2020 and updated its
full-year 2020 Outlook to reflect its currently estimated impact of
the COVID-19 pandemic.
Logo -
https://mma.prnewswire.com/media/13199/THOMSON_REUTERS_LOGO.jpg
"Given the challenges we are all facing from the COVID-19
pandemic, our main priority remains the health and safety of all of
our employees. I want to thank them for how they have stepped up to
support our customers around the globe as they help businesses,
communities and economies do what they can to move forward," said
Steve Hasker, president and CEO of
Thomson Reuters. "We entered the year with an encouragingly strong
start and delivered a good first quarter as our Legal, Corporates
and Tax & Accounting segments - 80% of total revenues – grew 4%
organically. As we generate most of our revenues from selling
information and software solutions electronically and on a
subscription basis, our businesses have historically been resilient
over time, but they are not immune to the recent downturn in the
global economy. We are confident that our 'must-have' products and
solutions, deep and long-term customer relationships, and strong
balance sheet and liquidity position will enable us to emerge on
the other side even stronger."
This news release discusses the evolving impact of the COVID-19
pandemic on Thomson Reuters business, financial condition and
results of operations as well as Thomson Reuters response to the
pandemic.
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) |
2020 |
2019(2) |
Change |
Change at
Constant
Currency |
|
Revenues |
$1,520 |
$1,487 |
2% |
|
|
Operating profit |
$290 |
$274 |
6% |
|
|
Diluted earnings per share (EPS) |
$0.39 |
$0.20 |
95% |
|
|
Cash flow from operations |
$176 |
$(30) |
n/m |
|
|
Non-IFRS Financial Measures
(1) |
|
|
|
|
|
Revenues |
$1,520 |
$1,487 |
2% |
3% |
|
Adjusted EBITDA |
$480 |
$397 |
21% |
22% |
|
Adjusted EBITDA margin |
31.6% |
26.7% |
490bp |
480bp |
|
Adjusted EPS |
$0.48 |
$0.36 |
33% |
36% |
|
Free cash flow |
$35 |
$(177) |
n/m |
|
|
|
|
|
|
|
|
n/m: not meaningful |
|
|
|
|
|
|
|
|
|
|
|
(1) In addition to
results reported in accordance with International Financial
Reporting Standards (IFRS), the company uses certain non-IFRS
financial measures as supplemental indicators of its operating
performance and financial position. These and other non-IFRS
financial measures are defined and reconciled to the most directly
comparable IFRS measures in the tables appended to this news
release.
(2) 2019 results have been revised to correct for certain
immaterial misstatements. For additional information, see the
"Revision of Prior-Period Financial Statements" section of this
news release. |
|
|
|
|
|
|
|
Revenues increased 2% due to growth in recurring revenues
but also from higher transactions revenues, which were driven by
acquisitions. Foreign currency had a $14
million (approximately 1%) negative impact.
- Organic revenue growth was 2%, driven by 4% growth in recurring
revenues, which comprised 77% of total revenues. The company's "Big
3" segments (Legal Professionals, Corporates and Tax &
Accounting Professionals), which collectively comprised
approximately 80% of first-quarter revenues, reported organic
revenue growth of 4%.
Operating profit increased as higher revenues and lower
costs more than offset a negative impact from the revaluation of
warrants that the company holds in Refinitiv relating to the
proposed sale of Refinitiv to London Stock Exchange Group plc
(LSEG). Lower costs reflected the completion of the program, in
2019, to reposition the company following the separation from
Financial & Risk (F&R).
- Adjusted EBITDA, which excludes the impact of the
warrant revaluation among other items, increased 21%, reflecting
the completion of the F&R separation program, which required
significant costs and investments in the prior-year period. The
related margin increased to 31.6% compared to 26.7% in the
prior-year period.
Diluted EPS increased to $0.39 compared to $0.20 per share in the prior-year period as
higher operating profit, lower losses from the company's 45% equity
interest in Refinitiv, and currency benefits from the revaluation
of certain intercompany funding arrangements more than offset
higher tax expense.
- Adjusted EPS, which excludes the company's equity
interest in Refinitiv, the currency revaluation benefits as well as
other adjustments, increased to $0.48
from $0.36 in the prior-year period,
primarily due to higher adjusted EBITDA.
Cash flow from operations increased, primarily due to a
$167 million pension plan
contribution in the prior-year period.
- Free cash flow increased for the same reason.
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 |
|
|
|
2020 |
2019
(1) |
|
Total |
Constant
Currency |
Organic (2) |
|
Revenues |
|
|
|
|
|
|
|
|
Legal Professionals |
|
$626 |
$600 |
|
4% |
5% |
4% |
|
Corporates |
|
367 |
346 |
|
6% |
7% |
5% |
|
Tax & Accounting
Professionals |
|
218 |
222 |
|
-2% |
0% |
0% |
|
"Big 3" Segments Combined |
|
1,211 |
1,168 |
|
4% |
5% |
4% |
|
Reuters News |
|
155 |
155 |
|
0% |
0% |
-4% |
|
Global Print |
|
155 |
165 |
|
-6% |
-5% |
-5% |
|
Eliminations/Rounding |
|
(1) |
(1) |
|
|
|
|
|
Revenues |
|
$1,520 |
$1,487 |
|
2% |
3% |
2% |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
Legal Professionals |
|
$230 |
$229 |
|
0% |
1% |
|
|
Corporates |
|
117 |
111 |
|
5% |
5% |
|
|
Tax & Accounting
Professionals |
|
84 |
92 |
|
-8% |
-6% |
|
|
"Big 3" Segments Combined |
|
431 |
432 |
|
0% |
1% |
|
|
Reuters News |
|
19 |
23 |
|
-14% |
-27% |
|
|
Global Print |
|
63 |
74 |
|
-15% |
-15% |
|
|
Corporate costs |
|
(33) |
(132) |
|
n/a |
n/a |
|
|
Adjusted EBITDA |
|
$480 |
$397 |
|
21% |
22% |
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
Margin |
|
|
|
|
|
|
|
|
Legal Professionals |
|
36.7% |
38.1% |
|
-140bp |
-130bp |
|
|
Corporates |
|
31.9% |
32.1% |
|
-20bp |
-60bp |
|
|
Tax & Accounting
Professionals |
|
38.7% |
41.4% |
|
-270bp |
-290bp |
|
|
"Big 3" Segments Combined |
|
35.6% |
37.0% |
|
-140bp |
-140bp |
|
|
Reuters News |
|
12.6% |
14.6% |
|
-200bp |
-400bp |
|
|
Global Print |
|
40.5% |
44.7% |
|
-420bp |
-450bp |
|
|
Corporate costs |
|
n/a |
n/a |
|
n/a |
n/a |
|
|
Adjusted EBITDA margin |
|
31.6% |
26.7% |
|
490bp |
480bp |
|
|
|
|
|
|
|
|
|
|
|
n/a: not applicable
(1) For comparative purposes, 2019 segment results have been
adjusted to reflect the current period presentation. For additional
information, see the "Adjustments to Prior-Period Segment Results"
section of this news release.
(2) Computed for revenue growth only. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unless otherwise noted, all revenue
growth comparisons by customer segment in this news release are at
constant currency (or exclude the impact of foreign
currency) as Thomson Reuters believes this provides the best basis
to measure their performance.
Legal Professionals
Revenues increased 5% (4% organic) to $626 million.
- Recurring revenues grew 6% (94% of total), driven by organic
revenue growth of 5% and strong growth from HighQ, which was
acquired in July 2019.
- Transactions revenues declined 11% (6% of total) due to the
sale of several small businesses in 2019 and declined 5%
organically.
Adjusted EBITDA of $230
million was flat.
- The margin decreased to 36.7% from 38.1%, primarily due to the
dilutive impact of the HighQ acquisition and timing of
expenses.
Corporates
Revenues increased 7% (5% organic) to $367 million, primarily due to strong recurring
revenue growth. Growth of 7% also reflected the acquisitions of
Confirmation (July 2019) and HighQ
(July 2019), which more than offset a
loss of revenues following the sale of the Pangea3/Legal Managed
Services business (May 2019).
- Recurring revenues grew 8% (77% of total), driven by organic
revenue growth of 7% and revenues from the acquisition of
HighQ.
- Transactions revenues grew 4% (23% of total), as revenues from
the acquisition of Confirmation more than offset the loss of
revenues following the sale of the Pangea3/Legal Managed Services
business. Transactions revenues declined 2% organically.
Adjusted EBITDA increased 5% to $117 million.
- The margin decreased from 32.1% to 31.9% reflecting slightly
higher expenses.
Tax & Accounting Professionals
Revenues of $218
million were unchanged (organic also unchanged) as expected,
due to the permanent acceleration of some UltraTax U.S. state tax
software releases from January 2020
to December 2019 to more closely
align with the traditional December release of U.S. federal tax
software. If the UltraTax software had been released in
January 2020, revenue growth for the
segment in the first quarter of 2020 would have been 6%.
- Recurring revenues declined 7% (72% of total), driven by an
organic revenue decline of 1%, due to the acceleration of UltraTax
software releases and by the loss of revenues from the sale of the
segment's Government business in November
2019.
- Transactions revenues grew 26% (28% of total), primarily due to
revenues contributed by Confirmation. Transactions revenues grew 3%
organically.
Adjusted EBITDA declined 8% to $84 million.
- The margin decreased from 41.4% to 38.7% due to the UltraTax
revenue timing.
- The Tax & Accounting Professionals segment is the company's
most seasonal business with nearly 60% of full-year revenues
typically generated in the first and fourth quarters. Because of
this, the margin performance in this segment historically has been
generally higher in the first and fourth quarters as costs
historically have been incurred in a more linear fashion throughout
the year.
Reuters News
Revenues of $155
million were flat and organic revenues decreased 4% due to
COVID-19 related cancellations of events in the Reuters Events
business (formerly FC Business Intelligence), which was acquired in
October 2019.
- Nearly all of Reuters Events in-person conferences have been
postponed through August 2020, which
is expected to result in lost revenues of approximately
$25 million in the second quarter, or
about 50% of Reuters Events expected full-year revenues. The
Reuters Events business could forgo an additional $15 million of revenues in the fourth quarter of
2020 if it is unable to resume in-person conferences.
- Reuters News full-year 2020 revenues are expected to decline
between 4% and 6%.
Adjusted EBITDA was $19 million, down $4
million from the prior-year period mainly due to costs
associated with the cancellation of Reuters Events and higher
investments.
Global Print
Revenues decreased 5% to
$155 million.
In the second quarter of 2020, the company expects Global
Print's revenues to decline by about $35
million, reflecting about a 15% to 25% decline in the
segment's organic revenues. While the company's manufacturing plant
in Minnesota remains open, as it
has been classified as an "essential business", the company is
experiencing significant customer requests to delay shipments.
These requests reflect that customers are not in their business
locations to accept the shipments due to government mandated
business shutdowns in the U.S. and many other countries. As these
materials have historically been viewed as critical content by law
firms and government agencies, the company currently expects most
of these shipments will eventually take place. As such, the company
believes that most of the second-quarter revenue loss will be
recouped in the third and fourth quarters if the economy gradually
re-opens and stabilizes. Full-year revenues for Global Print are
expected to decline between 7%-11%.
Adjusted EBITDA decreased 15% to
$63 million.
- The margin decreased from 44.7% to 40.5% due to the decline in
revenues.
Corporate Costs
Corporate costs at the adjusted EBITDA level were
$33 million compared to $132 million in the prior-year period. The
decline reflects the completion of the company's program in 2019 to
reposition Thomson Reuters following the separation of F&R,
which required significant costs and investments.
Updated Business Outlook for 2020
Thomson Reuters today updated its full-year outlook for 2020.
The company originally communicated a 2020 full-year business
outlook in February 2020. Since the
middle of March, the global economy has
experienced unprecedented disruption due to the COVID-19
pandemic. Given the uncertainty about the duration and impact
of the crisis, it is still too early to predict how and when world
markets may recover.
Thomson Reuters has updated its outlook based on its current
view, and the company expects to provide another update with the
release of its second-quarter results. In addition, the company
provided a new full-year 2020 outlook for its "Big 3" segments
(Legal Professionals, Corporates and Tax & Accounting
Professionals) for total revenue growth, organic revenue growth and
adjusted EBITDA margin.
The updated outlook assumes diminished economic activity through
the second quarter followed by a gradual recovery through the
second half of 2020. The updated outlook also assumes the financial
and operational health of the company's customer base in both the
U.S. and global economies will gradually improve, which the company
believes will coincide with the easing of lockdowns and other
restrictions.
The company utilized three scenarios to update its
outlook. The three scenarios assume the gradual economic
improvement will begin in July 2020,
October 2020 and January 2021.
The company's updated outlook was derived by taking the mid-point
of the July 2020 and October 2020 scenarios.
The updated outlook also assumes that the company will be able
to mitigate the impact of anticipated lower 2020 revenues through
its $100 million cost reduction
program. While the company believes it will still generate strong
free cash flow, it has lowered its free cash flow forecast to
approximately $1.0 billion for the
full-year 2020. The lower free cash flow guidance assumes lower
revenues and temporary delays in collecting payments from some
customers, but the company believes this cash will be collected as
the economy improves.
The company's updated outlook for 2020 continues to assume
constant currency rates and excludes the impact of any future
acquisitions or dispositions that may occur in 2020. Thomson
Reuters believes that this type of guidance provides useful insight
into the performance of its businesses.
Second-Quarter
2020 Outlook (New)
Total company revenues for the second quarter of 2020 are
expected to decline between 1% and 2% and organic revenues are
expected to decline between 2% and 3%, primarily due to
cancellations of events in the Reuters News business and delays in
shipping of certain Global Print materials.
The company's "Big 3" segments (Legal Professionals, Corporates
and Tax & Accounting Professionals) collectively are expected
to achieve revenue growth between 2.5% and 3.5% and organic revenue
growth between 2% and 3% in the second quarter of 2020.
Full-Year 2020
Outlook
Total Thomson Reuters |
Original 2020 Outlook
(Communicated on
February 25, 2020) |
Updated
2020 Outlook |
|
Before currency
and excluding the impact of future
acquisitions/dispositions |
Total Revenue Growth |
4.5% - 5.5% |
1.0% - 2.0% |
Organic Revenue Growth |
4.0% - 4.5% |
0% - 1.0% |
Adjusted EBITDA Margin |
31.5% – 32.0% |
31.0% – 32.0% |
Corporate Costs |
$140 - $150 million |
Unchanged |
Free Cash Flow |
$1.2+ billion |
~$1.0 billion |
Capital Expenditures - % of
Revenue |
7.5% - 8.0% |
Unchanged |
Depreciation & Amortization of
Computer Software |
$625 - $650 million |
Unchanged |
Interest Expense (P&L) |
$175 - $200 million |
$190 - $215 million |
Effective Tax Rate on Adjusted
Earnings |
Approx. 17% - 19% |
Unchanged |
"Big 3" – Legal Professionals,
Corporates and Tax
& Accounting Professionals |
2020 Outlook |
|
Before currency and excluding
the impact of future
acquisitions/dispositions |
Total Revenue Growth |
3.0% - 4.0% |
Organic Revenue Growth |
3.0% - 4.0% |
Adjusted EBITDA Margin |
36.0% - 37.0% |
The information in
this section is forward-looking. Actual results, which include the
impact of currency and acquisitions and dispositions completed
during 2020, may differ materially from the company's outlook. Some
of the forward-looking financial measures in the outlook above
are provided on a non-IFRS basis. See the section below entitled
"Non-IFRS Financial Measures" for more information. The information
in this section should also be read in conjunction with the section
below entitled "Special Note Regarding Forward-Looking Statements,
Material Risks and Material Assumptions."
Thomson Reuters Response to COVID-19:
Supporting Employees, Customers and Communities
- Thomson Reuters main priority has been the health and safety of
its employees and the company's actions have been driven by local
health authority directions and government mandates and guidelines.
The company is currently operating its business with approximately
98% of its employees working remotely from their homes. In parts of
Asia, the company is beginning a
gradual phased return to work in the office. Staff returning to
Thomson Reuters offices and essential employees around the world
who are not working from home, such as Reuters News journalists and
those running the company's print facilities, follow social
distancing and cleaning protocols. The company has also expanded
its health and welfare programs to help employees during the crisis
and has transitioned recruiting, onboarding and training of new
employees to a virtual experience. Thomson Reuters created a
dedicated site for its employees on the company intranet to serve
as a focal point for COVID-19 related information, including
updated company policies and Q&As, in multiple languages.
Technology utilized across the company has allowed Thomson Reuters
employees to continue to collaborate with customers and among
themselves regardless of where they are in the world, with
relatively little disruption.
- Thomson Reuters has approximately 500,000 customers that are
largely comprised of legal and tax professionals in corporations
and professional services firms. The U.S. Federal Government is
Thomson Reuters largest customer and comprised approximately 2% of
its 2019 revenues. As the company's customers can access most
Thomson Reuters products and services remotely and through the
Internet, the company has been able to help legal and tax
professionals remain productive during the period that they work
from home. Levels of product usage by customers remains high and
the company remains focused on supporting customers who are also
working in new operating environments by maintaining timely
responsiveness in call centers and continuing to implement products
into their infrastructures remotely. Thomson Reuters believes that
COVID-19 may result in more lawyers and accountants accelerating
their transformation to more technology-driven models on which the
company's products are built, given the changes that they are
experiencing in working remotely.
- Thomson Reuters relies on a global network of suppliers,
including third party service providers for telecommunications, as
well as other services that the company has outsourced, such as
certain accounting services, human resources administrative
functions, facilities management and IT services. Most of Thomson
Reuters' suppliers have also been impacted by the COVID-19 pandemic
and many of them are also working from home. Thomson Reuters has
not experienced any significant COVID-19 related supplier
disruptions or issues as of the date of this news release.
- The company believes that its Reuters News journalists are
delivering outstanding global reporting on COVID-19. In direct
response to COVID-19, Thomson Reuters legal and tax editorial staff
launched a COVID-19 resource center to support customers with free
resources regarding emerging regulatory guidance. Additionally,
Thomson Reuters court case management team is working to establish
virtual court hearings in selected locations to enable court
operations that otherwise would have ceased to continue. Thomson
Reuters Government business leveraged its investigative analytic
skills to help the U.S. government prevent distribution of
counterfeit COVID-19 testing kits and other unlicensed medical
equipment.
Liquidity and Capital Resources;
Dividend and Share Repurchases
Thomson Reuters principal sources of liquidity continue to be
cash on hand, cash provided by its operations, its $1.8 billion syndicated credit facility and its
$1.8 billion commercial paper
program. As set forth in the company's updated full-year 2020
outlook, Thomson Reuters expects to generate approximately
$1.0 billion of free cash flow this
year. As of March 31, 2020, Thomson
Reuters had $823 million of cash on
hand. As the economic crisis began to emerge, the company borrowed
$1.0 billion under its credit
facility in the first quarter of 2020 primarily to repay commercial
paper, but also as a precautionary measure given the economic
uncertainty caused by the COVID-19 pandemic. Amounts borrowed
under the credit facility are not due until 2024 although the
company may consider replacing some of these borrowings with
longer term debt in the near term. As of March 31, 2020, the company had $120 million of outstanding commercial
paper.
Thomson Reuters does not have debt securities maturing until
2023. Its net debt to adjusted EBITDA leverage ratio as of
March 31, 2020 was approximately
2.1x, which is lower than the company's target of 2.5x. As
calculated under its credit facility covenant, the company's net
debt to adjusted EBITDA leverage ratio was 1.9:1, well below the
allowed maximum of 4.5x.
The company does not anticipate any changes to its plans to pay
the annualized dividend. In February
2020, the company announced that its Board of Directors
approved a $0.08 per share annualized
increase in the dividend to $1.52 per
common share (representing the 27th consecutive year of
dividend increases). A quarterly dividend of $0.38 per share is payable on June 15, 2020 to common shareholders of record as
of May 21, 2020.
In October 2019, the company
announced that it planned to repurchase up to an additional
$200 million of its common shares
under its normal course issuer bid in 2020. These repurchases were
completed in February 2020 and the
company does not anticipate repurchasing more of its shares in the
near term.
The company believes that its existing sources of liquidity,
cash on hand, cash generated from operations and funds available
from its credit and commercial paper facilities, will be sufficient
to fund its projected cash requirements for the next 12 months.
Refinitiv Ownership Interest and
Proposed Sale to LSEG
On October 1, 2018, the company
sold a 55% interest in its F&R business to private equity funds
affiliated with Blackstone. Thomson Reuters retained a 45% interest
in the business, which is now known as Refinitiv. Thomson Reuters
includes its share of post-tax losses from its 45% interest in
Refinitiv, an equity method investment, in its net earnings,
however, it removes these amounts from its non-IFRS
calculation of adjusted EPS. Refinitiv achieved run-rate savings of
$538 million as of March 31, 2020. Refinitiv believes it is on track
to achieve its full annual cost savings run-rate target of
$650 million by the end of 2020.
Additional information regarding Refinitiv's financial results is
provided in the appendix to this news release.
On August 1, 2019, Thomson Reuters
and private equity funds affiliated with Blackstone agreed to
sell Refinitiv to LSEG in an all share transaction for a total
enterprise value of approximately $27
billion (as of the announcement date). The proposed
transaction is subject to regulatory clearances and other customary
closing conditions and is expected to close in the second half of
2020. Upon the closing of this transaction, Thomson Reuters is
projected to indirectly own approximately 82.5 million LSEG shares,
which would have a market value of approximately $7.6 billion based on LSEG's closing
share price on May 4, 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), net debt
to adjusted EBITDA leverage ratio, free cash flow, adjusted EPS,
selected measures excluding the impact of foreign currency, and
changes in revenues computed on an organic basis. Thomson Reuters
uses these non-IFRS financial measures as supplemental indicators
of its operating performance and financial position. These measures
do not have any standardized meanings prescribed by IFRS and
therefore are unlikely to be comparable to the calculation of
similar measures used by other companies, and should not be viewed
as alternatives to measures of financial performance calculated in
accordance with IFRS. Non-IFRS financial measures are defined and
reconciled to the most directly comparable IFRS measures in the
appended tables.
The company's outlook contains
various non-IFRS financial measures. The company believes that
providing reconciliations of forward-looking non-IFRS financial
measures in its outlook would be potentially misleading and not
practical due to the difficulty of projecting items that are not
reflective of ongoing operations in any future period. The
magnitude of these items may be significant. Consequently, for
outlook purposes only, the company is unable to reconcile these
non-IFRS measures to the most comparable IFRS measures because it
cannot predict, with reasonable certainty, the 2020 impact of
changes in foreign exchange rates which impact (i) the translation
of its results reported at average foreign currency rates for the
year, and (ii) other finance income or expense related to
intercompany financing arrangements. Additionally, the company
cannot reasonably predict the occurrence or amount of other
operating gains and losses, which include fair value adjustments
relating to the warrants the company holds in Refinitiv as well as
gains or losses that generally arise from business transactions
that the company does not currently anticipate.
ROUNDING
Other than EPS, the company reports
its results in millions of U.S. dollars, but computes percentage
changes and margins using whole dollars to be more precise. As a
result, percentages and margins calculated from reported amounts
may differ from those presented, and growth components may not
total due to rounding.
ADJUSTMENTS TO PRIOR-PERIOD SEGMENT
RESULTS
The company adjusted its prior-period
segment amounts to reflect the current presentation. In the first
quarter of 2020, in connection with the completion of its program
to reposition its businesses after the separation from Refinitiv,
the company re-assessed its methodology for allocating costs to its
business segments and adjusted its allocations. For comparative
purposes, the prior period of 2019 was adjusted to reflect the
current methodology, with the effect of increasing adjusted EBITDA
for Reuters News by $7 million and
decreasing adjusted EBITDA for the Corporates segment by the same
amount. The other customer segments reflected minor adjustments to
adjusted EBITDA. Additionally, the 2019 segment amounts were
adjusted to reflect the transfer of $6
million of revenues from the Corporates segment to the Legal
Professionals segment, where they are better aligned. These changes
impacted the 2019 financial results of the segments, but did not
change consolidated 2019 financial results.
REVISION OF PRIOR-PERIOD FINANCIAL
STATEMENTS
Since October
1, 2018, the company has included its share of post-tax
losses from its 45% interest in Refinitiv, an equity method
investment, in its net earnings. As initially disclosed by the
company on October 31, 2019, a
misstatement was identified in the third quarter of 2019 that
understated the company's share of Refinitiv's post-tax losses
since the fourth quarter of 2018. The misstatement related to
an accounting principle difference for preferred stock issued by
Refinitiv to the Blackstone consortium between U.S. GAAP, the basis
on which Refinitiv prepares its financial statements, and IFRS, the
basis on which Thomson Reuters prepares its financial statements.
The misstatement, which does not impact
revenue, operating profit, segment measures,
adjusted EBITDA, adjusted EPS, cash flow from operations
or free cash flow, was immaterial to the company's
previously issued financial statements. As the correction of
the cumulative misstatement in the third quarter of 2019 would have
been material to net earnings in the quarter, the company revised
its previously issued financial statements. In conjunction with
correcting this misstatement, the company corrected other unrelated
misstatements in the applicable prior periods which were also not
material to the company's previously issued financial
statements.
The company revised its previously
issued financial statements for the nine months ended September 30, 2018, the year ended December 31, 2018, the three months ended
March 31, 2019 and the six months
ended June 30, 2019.
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 "Updated
Business Outlook for 2020" section, statements regarding the
potential or expected impact of the COVID-19 pandemic on Thomson
Reuters, its customers and the general economy, Mr. Hasker's
comments, the company's expectations regarding dividends, share
repurchases and its liquidity and capital resources, the number of
LSEG shares that Thomson Reuters is projected to indirectly own
upon closing of the proposed sale of Refinitiv, the company's
current expectations regarding the timing for closing of the
proposed LSEG/Refinitiv transaction, and Refinitiv's belief
regarding achieving its full annual cost savings run-rate target by
the end of 2020, are forward-looking. The words "will", "expect",
"believe", "target", "estimate", "could", "should", "intend",
"predict", "project" 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, including those related to the COVID-19
pandemic, 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 the company's control and
the effects of them can be difficult to predict. In particular, the
full extent of the impact of the COVID-19 pandemic on the company's
business, operations and financial results will depend on numerous
evolving factors that it may not be able to accurately 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, the ongoing impact of the COVID-19 pandemic
on the company's business and risks that the pandemic could have a
longer duration or a more significant impact on Thomson Reuters
than the company currently expects; changes in the general economy
(including the impact of the pandemic on the U.S. and global
economies); actions of competitors; fraudulent or unpermitted data
access or other cyber-security or privacy breaches; failures or
disruptions of data centers, network systems, telecommunications,
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; changes to
law and regulations; failure to adapt to organizational changes and
effectively implement strategic initiatives; failure to attract,
motivate and retain high quality management and key employees;
failure to derive fully the anticipated benefits from existing or
future acquisitions, joint ventures, investments or dispositions;
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; inadequate protection of
intellectual property rights; tax matters, including changes to tax
laws, regulations and treaties; fluctuations in foreign currency
exchange and interest rates; failure to protect the brands and
reputation of Thomson Reuters; threat of legal actions and claims;
downgrading of credit ratings and adverse conditions in the credit
markets; failure to efficiently complete the separation of
Refinitiv from Thomson Reuters; failure to complete the proposed
LSEG/Refinitiv transaction; 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. Many of the foregoing risks are, and
could be, exacerbated by the COVID-19 pandemic and any
worsening of the global business and economic environment as a
result. These and other risk 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 updated 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
(including those related to the COVID-19 pandemic), as well as
other factors that the company believes are appropriate under the
circumstances. Material assumptions and material risks may cause
actual performance to differ from the company's expectations
underlying its updated 2020 business outlook, which reflects the
global economic crisis caused by the COVID-19 pandemic. Material
assumptions related to the company's revenue outlook are that there
will be diminished economic activity through the second quarter
followed by a gradual recovery through the second half of 2020; the
financial and operational health of the company's customer base in
both the U.S. and global economies will gradually improve, which
the company believes will coincide with the easing of lockdowns and
other restrictions; the company will incur limited cancellations of
subscription contracts during the economic crisis, as its products
and services will remain critical for legal and tax professionals;
during the extended work from home period, Thomson Reuters'
customers will continue to access the company's products remotely
and will value high quality information and tools that drive
productivity and efficiency; the company will maintain its ability
to acquire some new customers during the economic crisis, as it
enhances its digital platforms and propositions or through other
sales initiatives; Reuters News will experience a significant
reduction in demand in its Reuters Events business due to the
cancellation of in-person events, as well as lower demand in its
consumer and news agency business; Thomson Reuters' workforce will
continue to be effective in a remote working environment for an
extended period, including the ability to implement new products
and service and support existing products for the company's
customers; the company's Global Print facility will continue to
remain open and its Reuters News journalists will continue to be
able to report on global events; customer requested shipment delays
of print materials will be temporary and will peak in the second
quarter and most delayed shipments will resume in the third and
fourth quarters of 2020; related to customer use of Tax &
Accounting Professionals' products, the original April 15, 2020 filing deadline for U.S. federal
income tax returns is not further extended beyond July 15, 2020 and the segment's estimated tax
product usage for the second quarter compared to the third quarter
does not materially vary from expectations; a limited number of
Thomson Reuters' smaller customers will be unable to pay the
company or will seek financial accommodations or alternative
payment terms due to their financial condition; and customers will
continue to seek software-as-a-service or other cloud-based
offerings. Material assumptions related to the company's adjusted
EBITDA margin outlook are its ability to achieve revenue growth
targets; the company's business mix continues to shift to
higher-growth product offerings; continued investment in growth
markets, customer service, product development and digital
capabilities; and the company will be able to mitigate a
significant portion of the impact of lost revenues on adjusted
EBITDA margin through its cost savings programs, including reduced
spending on consulting and advisory services, travel and
entertainment, certain development initiatives and other
discretionary spend. Material assumptions related to the company's
free cash flow outlook are its ability to achieve its revenue and
adjusted EBITDA margin targets; capital expenditures are expected
to be approximately between 7.5% to 8.0% of revenues in 2020; a
limited number of Thomson Reuters' smaller customers will be unable
to pay the company or will seek financial accommodations or
alternative payment terms due to their financial condition; and
deferrals of payments from customers will be limited, and the
company's access to credit facilities will be sufficient to bridge
any gap. Material assumptions related to the company's
effective tax rate on adjusted earnings outlook are its ability to
achieve its adjusted EBITDA target; the mix of taxing jurisdictions
where the company recognized pre-tax profit or losses in 2019 does
not significantly change; no unexpected changes in tax laws or
treaties within the jurisdictions where the company operates; the
completion of the proposed sale of Refinitiv to LSEG or the sale of
another significant, but non-strategic, equity investment at a
significant gain in the second half of 2020; depreciation and
amortization of computer software between $625 million and $650
million; and interest expense between $190 million and $215
million.
Material risks related to the company's revenue outlook are
that business disruptions associated with the COVID-19 pandemic,
including government enforced quarantines and stay-at-home orders,
may continue longer than the company expects or may be interrupted
by secondary outbreaks of the virus, delaying the anticipated
recovery of the global economy; global economic uncertainty due to
the COVID-19 pandemic as well as related regulatory reform and
changes in the political environment may lead to limited business
opportunities for the company's customers, creating significant
cost pressures for them and potentially constraining the number of
professionals employed, which could lead to lower demand for
Thomson Reuters' products and services; competitive pricing actions
and product innovation could impact the company's revenues; the
company's sales, commercial simplification and product initiatives
may be insufficient to retain customers or generate new sales;
factors that the company cannot anticipate may reduce the
effectiveness of its employees working remotely, including the
inability to execute on key product or customer support initiatives
or to perform implementation services remotely; factors that the
company cannot anticipate may require it to suspend or cease
operations at its Global Print facility or may limit the ability of
Reuters News journalists to report on certain global events; a
decline in Global Print revenues may be larger than the company
anticipates if customers do not resume shipments because they are
not able to return to their business locations or for other
reasons; and the expected seasonality of the company's
second-quarter revenues and profit, in particular Tax &
Accounting Professionals' results, could be further adversely
impacted if the filing deadline for U.S. federal income tax returns
is further extended beyond July 15,
2020 or if more tax product usage, which historically peaks
around U.S. filing deadlines, occurs in the third quarter than
expected. Material risks related to the company's adjusted
EBITDA margin outlook are the same as the risks above related to
the revenue outlook; the costs of required investments exceed
expectations or actual returns are below expectations; acquisition
and disposal activity may dilute the company's adjusted EBITDA
margin; and the company's cost savings programs may be insufficient
to offset lost revenues. Material risks related to the company's
free cash flow outlook are the same as the risks above related to
the revenue and adjusted EBITDA margin outlook; capital
expenditures may be higher than currently expected resulting in
higher cash outflows; the timing and amount of tax payments to
governments may differ from the company's expectations; a
significant deterioration in the macroeconomic environment could
negatively impact the ability of Thomson Reuters' customers to pay
the company leading to reduced free cash flow and the tightening of
credit markets could limit the company's ability to bridge gaps in
payments leading to unexpected operational impacts on its
business. Material risks related to the company's effective
tax rate on adjusted earnings outlook are the same as the risks
above related to adjusted EBITDA; a material change in the
geographical mix of the company's pre-tax profits and losses; a
material change in current tax laws or treaties to which the
company is subject, and did not expect; the tax rates and
calculations that apply to the company's taxable income could be
impacted if the transactions described in the material assumptions
for the effective tax rate on adjusted earnings outlook do not
occur; and depreciation and amortization of computer software as
well as interest expense may be significantly higher or lower than
expected.
The company has provided an updated
Outlook for the purpose of presenting information about current
expectations for 2020. This information may not be appropriate for
other purposes. You are cautioned not to place undue reliance on
forward-looking statements which reflect expectations only as of
the date of this news release.
Except as may be required by
applicable law, Thomson Reuters disclaims any obligation to update
or revise any forward-looking statements, including those related
to the COVID-19 pandemic.
CONTACTS
MEDIA
David Crundwell
Head of Corporate Affairs
+44 7909 898 605
david.crundwell@tr.com |
INVESTORS
Frank J. Golden
Head of Investor Relations
+1 646 223 5288
frank.golden@tr.com |
Thomson Reuters will webcast a
discussion of its first-quarter 2020 results and updated business
outlook for 2020 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, |
|
2020 |
2019 |
CONTINUING OPERATIONS |
|
|
Revenues |
$1,520 |
$1,487 |
Operating expenses |
(1,017) |
(1,091) |
Depreciation |
(40) |
(34) |
Amortization of computer software |
(111) |
(105) |
Amortization of other identifiable intangible
assets |
(30) |
(27) |
Other operating (losses) gains, net |
(32) |
44 |
Operating profit |
290 |
274 |
Finance costs, net: |
|
|
Net interest expense |
(45) |
(35) |
Other finance income
(costs) |
47 |
(11) |
Income before tax and equity method
investments |
292 |
228 |
Share of post-tax losses in equity method
investments |
(54) |
(113) |
Tax expense |
(47) |
(1) |
Earnings from continuing operations |
191 |
114 |
Earnings (loss) from discontinued operations, net
of tax |
2 |
(10) |
Net earnings |
$193 |
$104 |
Earnings attributable to common shareholders |
$193 |
$104 |
|
|
|
Earnings (loss) per share: |
|
|
Basic earnings (loss) per share: |
|
|
From continuing operations |
$0.38 |
$0.23 |
From discontinued operations |
0.01 |
(0.02) |
Basic earnings per share |
$0.39 |
$0.21 |
|
|
|
Diluted earnings (loss) per share: |
|
|
From continuing operations |
$0.38 |
$0.22 |
From discontinued operations |
0.01 |
(0.02) |
Diluted earnings per share |
$0.39 |
$0.20 |
|
|
|
Basic weighted-average common shares |
496,205,027 |
501,888,688 |
Diluted weighted-average common shares |
498,145,078 |
503,649,290 |
Thomson Reuters
Corporation
Consolidated Statement of Financial Position
(millions of U.S. dollars)
(unaudited) |
|
|
March 31, |
|
December 31, |
2020 |
|
2019 |
Assets |
|
|
|
Cash and cash equivalents |
$823 |
|
$825 |
Trade and other receivables |
1,120 |
|
1,167 |
Other financial assets |
441 |
|
533 |
Prepaid expenses and other current assets |
558 |
|
546 |
Current assets |
2,942 |
|
3,071 |
|
|
|
|
Property and equipment, net |
591 |
|
615 |
Computer software, net |
901 |
|
900 |
Other identifiable intangible assets, net |
3,476 |
|
3,518 |
Goodwill |
5,823 |
|
5,853 |
Equity method investments |
1,387 |
|
1,551 |
Other non-current assets |
639 |
|
611 |
Deferred tax |
1,157 |
|
1,176 |
Total assets |
$16,916 |
|
$17,295 |
|
|
|
|
Liabilities and equity |
|
|
|
Liabilities |
|
|
|
Current indebtedness |
$1,121 |
|
$579 |
Payables, accruals and provisions |
1,143 |
|
1,373 |
Deferred revenue |
780 |
|
833 |
Other financial liabilities |
131 |
|
434 |
Current liabilities |
3,175 |
|
3,219 |
|
|
|
|
Long-term indebtedness |
2,676 |
|
2,676 |
Provisions and other non-current liabilities |
1,317 |
|
1,264 |
Deferred tax |
512 |
|
576 |
Total liabilities |
7,680 |
|
7,735 |
|
|
|
|
Equity |
|
|
|
Capital |
5,385 |
|
5,377 |
Retained earnings |
4,934 |
|
4,965 |
Accumulated other comprehensive loss |
(1,083) |
|
(782) |
Total equity |
9,236 |
|
9,560 |
Total liabilities and equity |
$16,916 |
|
$17,295 |
Thomson Reuters
Corporation
Consolidated Statement of Cash Flow
(millions of U.S. dollars)
(unaudited) |
|
|
Three Months
Ended
March 31, |
|
2020 |
2019 |
Cash provided by (used in): |
|
|
Operating activities |
|
|
Earnings from continuing operations |
$191 |
$114 |
Adjustments for: |
|
|
Depreciation |
40 |
34 |
Amortization of computer software |
111 |
105 |
Amortization of other identifiable intangible
assets |
30 |
27 |
Net losses (gains) on disposals of businesses and
investments |
3 |
(24) |
Deferred tax |
(3) |
(68) |
Other |
62 |
144 |
Pension contribution |
- |
(167) |
Changes in working capital and other
items |
(243) |
(138) |
Operating cash flows from continuing
operations |
191 |
27 |
Operating cash flows from discontinued
operations |
(15) |
(57) |
Net cash provided by (used in) operating
activities |
176 |
(30) |
|
|
|
Investing activities |
|
|
Acquisitions, net of cash acquired |
(124) |
(4) |
(Payments) proceeds from disposals of businesses
and investments |
(3) |
34 |
Capital expenditures |
(142) |
(138) |
Proceeds from disposals of property and
equipment |
19 |
- |
Other investing activities |
1 |
3 |
Investing cash flows from continuing
operations |
(249) |
(105) |
Investing cash flows from discontinued
operations |
- |
29 |
Net cash used in investing activities |
(249) |
(76) |
|
|
|
Financing activities |
|
|
Proceeds from debt |
1,020 |
- |
Repayments of debt |
(645) |
- |
Net borrowings under short-term loan
facilities |
118 |
- |
Payments of lease principal |
(18) |
(11) |
Repurchases of common shares |
(200) |
(190) |
Dividends paid on preference shares |
(1) |
(1) |
Dividends paid on common shares |
(182) |
(174) |
Other financing activities |
(12) |
35 |
Net cash provided by (used in) financing
activities |
80 |
(341) |
Increase (decrease) in cash and bank
overdrafts |
7 |
(447) |
Translation adjustments |
(10) |
2 |
Cash and bank overdrafts at beginning of
period |
825 |
2,703 |
Cash and bank overdrafts at end of period |
$822 |
$2,258 |
Cash and bank overdrafts at end of period
comprised of: |
|
|
Cash and cash equivalents |
$823 |
$2,258 |
Bank overdrafts |
(1) |
- |
|
$822 |
$2,258 |
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, |
|
|
2020 |
2019 |
|
Earnings from continuing operations |
$191 |
$114 |
|
Adjustments to remove: |
|
|
|
Tax expense |
47 |
1 |
|
Other finance (income) costs |
(47) |
11 |
|
Net interest expense |
45 |
35 |
|
Amortization of other identifiable intangible
assets |
30 |
27 |
|
Amortization of computer software |
111 |
105 |
|
Depreciation |
40 |
34 |
|
EBITDA |
$417 |
$327 |
|
Adjustments to remove: |
|
|
|
Share of post-tax losses in equity method
investments |
54 |
113 |
|
Other operating losses (gains), net |
32 |
(44) |
|
Fair value adjustments |
(23) |
1 |
|
Adjusted EBITDA |
$480 |
$397 |
|
Adjusted EBITDA margin(1) |
31.6% |
26.7% |
|
Thomson Reuters
Corporation |
Reconciliation of
Net Earnings to Adjusted Earnings(2) |
Reconciliation of
Total Change in Adjusted EPS to Change in Constant
Currency(4) |
(millions of U.S.
dollars, except for share and per share data) |
(unaudited) |
|
|
Three Months
Ended |
|
|
March 31, |
|
|
2020 |
2019 |
Change |
Net earnings |
$193 |
$104 |
|
Adjustments to remove: |
|
|
|
Fair value adjustments |
(23) |
1 |
|
Amortization of other identifiable intangible
assets |
30 |
27 |
|
Other operating losses (gains), net |
32 |
(44) |
|
Other finance (income) costs |
(47) |
11 |
|
Share of post-tax losses in equity method
investments |
54 |
113 |
|
Tax on above items |
(31) |
(29) |
|
Tax items impacting comparability |
30 |
(11) |
|
(Earnings) loss from discontinued operations, net
of tax |
(2) |
10 |
|
Interim period effective tax rate
normalization(3) |
4 |
- |
|
Dividends declared on preference shares |
(1) |
(1) |
|
Adjusted earnings(2) |
$239 |
$181 |
|
Adjusted EPS(2) |
$0.48 |
$0.36 |
33% |
Foreign currency(4) |
|
|
-3% |
Constant currency(4) |
|
|
36% |
|
|
|
|
Diluted weighted-average common shares
(millions) |
498.1 |
503.6 |
|
|
Refer to page 19 for footnotes. |
Thomson Reuters
Corporation |
Reconciliation of
Net Cash Provided By (Used In) Operating Activities to Free Cash
Flow(5) |
(millions of U.S.
dollars) |
(unaudited) |
|
|
Three Months
Ended |
March 31, |
|
2020 |
2019 |
Net cash provided by (used in) operating
activities |
$176 |
$(30) |
Capital expenditures |
(142) |
(138) |
Proceeds from disposals of property and
equipment |
19 |
- |
Other investing activities |
1 |
3 |
Payments of lease principal |
(18) |
(11) |
Dividends paid on preference shares |
(1) |
(1) |
Free cash flow |
$35 |
$(177) |
Thomson Reuters
Corporation |
Reconciliation of
Net Debt and Leverage Ratio of Net Debt to Adjusted
EBITDA(7) |
(millions of U.S.
dollars) |
(unaudited) |
|
|
|
March 31,
2020 |
Current indebtedness |
|
$1,121 |
|
Long-term indebtedness |
|
2,676 |
|
Total debt |
|
3,797 |
|
Remove transaction costs and discounts included in
the carrying value of debt |
|
35 |
|
Add: lease liabilities |
|
321 |
|
Less: cash and cash equivalents |
|
(823) |
|
Net debt |
|
$3,330 |
|
|
|
|
|
Adjusted EBITDA* |
|
$1,576 |
|
|
|
|
|
Net Debt / Adjusted EBITDA* |
|
2.1x |
|
|
|
|
|
|
* Our target leverage ratio of 2.5:1
is a non-IFRS measure. For purposes of this calculation, adjusted
EBITDA is computed on a rolling twelve-month basis and includes
adjusted EBITDA of $480 million, $396 million, $345 million and
$355 million for the three months ended March 31, 2020, December
31, 2019, September 30, 2019 and June 30, 2019, respectively. Refer
to the tables appended to this news release and Appendix C of the
company's 2019 annual management's discussions and analysis, which
is contained in the company's 2019 annual report, for additional
information regarding the calculation of adjusted EBITDA in each of
these periods. |
|
|
|
Refer to page 19 for
footnotes. |
|
|
|
|
|
|
Thomson Reuters
Corporation |
Reconciliation of
Changes in Revenues (Total, Recurring and Transactions) to Changes
in Revenues on a Constant Currency (4) and Organic
Basis(6) |
(millions of U.S.
dollars) |
(unaudited) |
|
|
|
|
Three Months
Ended |
|
|
|
|
|
|
|
|
March 31, |
|
Change |
|
|
2020 |
2019* |
|
Total |
Foreign
Currency |
SUBTOTAL
Constant
Currency |
Acquisitions/
(Divestitures) |
Organic |
Total Revenues |
|
|
|
|
|
|
|
|
|
Legal Professionals |
|
$626 |
$600 |
|
4% |
-1% |
5% |
1% |
4% |
Corporates |
|
367 |
346 |
|
6% |
-1% |
7% |
2% |
5% |
Tax & Accounting
Professionals |
|
218 |
222 |
|
-2% |
-2% |
0% |
1% |
0% |
"Big 3" Segments Combined |
|
1,211 |
1,168 |
|
4% |
-1% |
5% |
1% |
4% |
Reuters News |
|
155 |
155 |
|
0% |
0% |
0% |
4% |
-4% |
Global Print |
|
155 |
165 |
|
-6% |
-1% |
-5% |
0% |
-5% |
Eliminations/Rounding |
|
(1) |
(1) |
|
|
|
|
|
|
Revenues |
|
$1,520 |
$1,487 |
|
2% |
-1% |
3% |
1% |
2% |
|
|
|
|
|
|
|
|
|
|
Recurring Revenues |
|
|
|
|
|
|
|
|
|
Legal Professionals |
|
$587 |
$556 |
|
6% |
-1% |
6% |
1% |
5% |
Corporates |
|
281 |
263 |
|
7% |
-1% |
8% |
1% |
7% |
Tax & Accounting
Professionals |
|
158 |
173 |
|
-9% |
-2% |
-7% |
-5% |
-1% |
"Big 3" Segments Combined |
|
1,026 |
992 |
|
3% |
-1% |
4% |
0% |
4% |
Reuters News |
|
142 |
143 |
|
-1% |
-1% |
-1% |
0% |
-1% |
Total Recurring Revenues |
|
$1,168 |
$1,135 |
|
3% |
-1% |
4% |
0% |
4% |
|
|
|
|
|
|
|
|
|
|
Transactions Revenues |
|
|
|
|
|
|
|
|
|
Legal Professionals |
|
$39 |
$44 |
|
-12% |
-1% |
-11% |
-6% |
-5% |
Corporates |
|
86 |
83 |
|
3% |
-1% |
4% |
6% |
-2% |
Tax & Accounting
Professionals |
|
60 |
49 |
|
24% |
-1% |
26% |
22% |
3% |
"Big 3" Segments Combined |
|
185 |
176 |
|
5% |
-1% |
6% |
7% |
-1% |
Reuters News |
|
13 |
12 |
|
9% |
5% |
4% |
36% |
-32% |
Total Transactions
Revenues |
|
$198 |
$188 |
|
5% |
-1% |
6% |
10% |
-4% |
|
|
|
|
|
|
|
|
|
|
* For comparative purposes, 2019
segment results have been adjusted to reflect the current period
presentation. For additional information, see the "Adjustments to
Prior-Period Segment Results" section of this news
release. |
|
Growth percentages are computed
using whole dollars. As a result, percentages calculated from
reported amounts may differ from those presented, and growth
components may not total due to rounding. |
|
Refer to page 19 for footnotes. |
|
|
|
|
|
|
|
|
|
|
|
|
Thomson Reuters
Corporation |
Reconciliation of
Changes in Adjusted EBITDA to Changes on a Constant
Currency Basis(4) |
(millions of U.S.
dollars) |
(unaudited) |
|
|
|
|
Three Months
Ended |
|
|
|
|
March 31, |
|
Change |
|
|
2020 |
2019* |
|
Total |
Foreign
Currency |
Constant
Currency |
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
Legal Professionals |
|
$230 |
$229 |
|
0% |
-1% |
1% |
|
Corporates |
|
117 |
111 |
|
5% |
0% |
5% |
|
Tax & Accounting
Professionals |
|
84 |
92 |
|
-8% |
-2% |
-6% |
|
"Big 3" Segments Combined |
|
431 |
432 |
|
0% |
-1% |
1% |
|
Reuters News |
|
19 |
23 |
|
-14% |
12% |
-27% |
|
Global Print |
|
63 |
74 |
|
-15% |
0% |
-15% |
|
Corporate costs |
|
(33) |
(132) |
|
n/a |
n/a |
n/a |
|
Adjusted EBITDA |
|
$480 |
$397 |
|
21% |
-1% |
22% |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
Margin |
|
|
|
|
|
|
|
|
Legal Professionals |
|
36.7% |
38.1% |
|
-140bp |
-10bp |
-130bp |
|
Corporates |
|
31.9% |
32.1% |
|
-20bp |
40bp |
-60bp |
|
Tax & Accounting
Professionals |
|
38.7% |
41.4% |
|
-270bp |
20bp |
-290bp |
|
"Big 3" Segments Combined |
|
35.6% |
37.0% |
|
-140bp |
0bp |
-140bp |
|
Reuters News |
|
12.6% |
14.6% |
|
-200bp |
200bp |
-400bp |
|
Global Print |
|
40.5% |
44.7% |
|
-420bp |
30bp |
-450bp |
|
Corporate costs |
|
n/a |
n/a |
|
n/a |
n/a |
n/a |
|
Adjusted EBITDA margin |
|
31.6% |
26.7% |
|
490bp |
10bp |
480bp |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
n/a: not applicable |
|
|
|
* For comparative purposes, 2019
segment results have been adjusted to reflect the current period
presentation. For additional information, see the "Adjustments to
Prior-Period Segment Results" section of this news
release. |
|
|
|
Growth percentages and margins are
computed using whole dollars. As a result, percentages and margins
calculated from reported amounts may differ from those presented,
and growth components may not total due to rounding. |
|
|
|
Refer to page 19 for footnotes. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Footnotes |
(1) |
Thomson Reuters defines adjusted EBITDA for its
business segments as earnings or losses from continuing operations
before tax expense or benefit, net interest expense, other finance
costs or income, depreciation, amortization of software and other
identifiable intangible assets, Thomson Reuters share of post-tax
earnings or losses in equity method investments, other operating
gains and losses, certain asset impairment charges, fair value
adjustments and corporate related items. Consolidated adjusted
EBITDA is comprised of adjusted EBITDA for its business segments
and corporate costs. Adjusted EBITDA margin is adjusted EBITDA
expressed as a percentage of revenues. Thomson Reuters uses
adjusted EBITDA because it provides a consistent basis to evaluate
operating profitability and performance trends by excluding items
that the company does not consider to be controllable activities
for this purpose. Adjusted EBITDA also represents a measure
commonly reported and widely used by investors as a valuation
metric. Additionally, this measure is used by Thomson Reuters and
investors to assess a company's ability to incur and service
debt. |
(2) |
Thomson Reuters defines adjusted earnings as net
earnings or loss including dividends declared on preference shares
but excluding the post-tax impacts of fair value adjustments,
amortization of other identifiable intangible assets, other
operating gains and losses, certain asset impairment charges, other
finance costs or income, Thomson Reuters share of post-tax earnings
or losses in equity method investments, discontinued operations and
other items affecting comparability. Thomson Reuters calculates the
post-tax amount of each item excluded from adjusted earnings based
on the specific tax rules and tax rates associated with the nature
and jurisdiction of each item. Adjusted EPS is calculated from
adjusted earnings using diluted weighted-average shares and does
not represent actual earnings or loss per share attributable to
shareholders. Thomson Reuters uses adjusted earnings and adjusted
EPS as they provide a more comparable basis to analyze earnings and
they are also measures commonly used by shareholders to measure the
company's performance. |
(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 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. Thomson Reuters
uses free cash flow as it helps assess the company's ability, over
the long term, to create value for its shareholders as it
represents cash available to repay debt, pay common dividends and
fund share repurchases and new acquisitions. |
(6) |
Represents changes in revenues of our existing
businesses at constant currency. The metric excludes the
distortive impacts of acquisitions and dispositions from not owning
the business in both comparable periods. 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. |
(7) |
Net debt is total indebtedness (including the
associated fair value of hedging instruments, but excluding the
associated unamortized transaction costs and premiums or discounts
and the interest-related fair value component of hedging
instruments), and lease liabilities less cash and cash
equivalents. For purposes of calculating the leverage ratio,
net debt is divided by adjusted EBITDA for the previous
twelve-month period ending with the current fiscal quarter. |
APPENDIX –
INFORMATION ABOUT REFINITIV
Thomson Reuters owns a 45% interest in Refinitiv, which was
formerly its wholly owned F&R business. 55% of Refinitiv is
owned by private equity funds affiliated with Blackstone. Thomson
Reuters IFRS results include the company's 45% share of Refinitiv's
results reported in a single line item on the company's
consolidated income statement titled
"Share of post-tax losses in equity method
investments."
Thomson Reuters non-IFRS measures, including
adjusted earnings, exclude its
share of post-tax results in Refinitiv and
other equity method investments.
The table below sets forth selected financial information for
100% of Refinitiv for the three months ended March 31, 2020 and 2019 on both an IFRS and
non-IFRS basis. Refinitiv reports on a US GAAP basis and provides a
reconciliation to IFRS in accordance with Thomson Reuters
accounting policies. A reconciliation from these IFRS measures to
the related non-IFRS measures is also included in this
appendix.
(millions of U.S. dollars, except for
margins) |
|
|
Change |
(unaudited)
Three months ended March 31, |
2020 |
2019 |
Total |
Before
Currency
& Excluding
Businesses
Disposed |
IFRS Measures |
|
|
|
|
Revenues |
$1,633 |
$1,567 |
4% |
5% |
|
|
|
|
|
Net loss |
$(93) |
$(243) |
|
|
Cash flow from operations |
$(54) |
$(200) |
|
|
Capital expenditures, less proceeds from
disposals |
$186 |
$131 |
|
|
Debt at March 31, 2020 and March 31, 2019 |
$13,698 |
$13,895 |
|
|
|
|
|
|
|
Non-IFRS Measures |
|
|
|
|
Adjusted EBITDA |
$620 |
$557 |
|
|
Adjusted EBITDA margin |
38.0% |
35.5% |
|
|
Free cash flow |
$(245) |
$(341) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following reconciliations of IFRS measures to non-IFRS
measures are based on Refinitiv's definition of non-GAAP measures,
which is not the same as the definitions used by Thomson
Reuters.
Refinitiv |
Reconciliation of
Net Loss to Adjusted EBITDA |
(millions of U.S.
dollars, except for margins) |
(unaudited) |
|
|
|
|
|
|
|
Three Months
Ended
March 31, |
|
2020 |
2019 |
Net loss |
$(93) |
$(243) |
Adjustments to remove: |
|
|
Tax benefit |
- |
(22) |
Finance costs |
166 |
235 |
Depreciation and amortization |
471 |
463 |
EBITDA |
$544 |
$433 |
Adjustments to remove: |
|
|
Share of post-tax earnings in equity
method investments |
(1) |
- |
Other operating (gains) losses |
(54) |
1 |
Fair value adjustments |
6 |
22 |
Share-based compensation |
13 |
4 |
Transformation-related costs |
112 |
97 |
Adjusted EBITDA |
$620 |
$557 |
Adjusted EBITDA margin |
38.0% |
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, |
|
2020 |
2019 |
Net cash used in operating activities |
$(54) |
$(200) |
Capital expenditures, less proceeds from
disposals |
(186) |
(131) |
Other investing activities |
1 |
(1) |
Dividends paid to non-controlling interests
|
(6) |
(9) |
Free cash flow |
$(245) |
$(341) |