Thomson Reuters Corp 6-K, filed Nov 1, 2022
Thomson Reuters Corp (TRI)
About this 6-K
Thomson Reuters Corp filed this 6-K on November 1, 2022.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
| For the month of November 2022 | Commission File Number: 1-31349 |
THOMSON REUTERS CORPORATION
(Translation of registrant’s name into English)
333 Bay Street, Suite 300
Toronto, Ontario M5H 2R2, Canada
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F ☐ Form 40-F ☒
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ☐
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| THOMSON REUTERS CORPORATION (Registrant) | ||
| By: | /s/ Jennifer Ruddick | |
| Name: Jennifer Ruddick | ||
| Title: Assistant Secretary | ||
| Date: November 1, 2022 |
||||
EXHIBIT INDEX
| Exhibit Number |
Description | |
| 99.1 | News release dated November 1, 2022 – Thomson Reuters Reports Third-Quarter 2022 Results | |
Exhibit 99.1
Thomson Reuters Reports Third-Quarter 2022 Results
TORONTO, November 1, 2022 – Thomson Reuters (TSX/NYSE: TRI) today reported results for the third quarter ended September 30, 2022:
| • | Healthy revenue growth continued in the third quarter |
| o | Total company revenue up 3% / organic revenue up 6% |
| • | Organic revenue up 6% for the “Big 3” segments (Legal Professionals, Corporates and Tax & Accounting Professionals) |
| • | Third consecutive quarter of 7% recurring revenue growth |
| • | Maintained full-year 2022 and 2023 guidance |
| • | Westlaw Precision successfully launched on September 14 |
| • | Repurchased $855 million of company shares through October 28 under the $2 billion share buyback program announced on June 8, 2022 |
“I’m pleased to report good momentum continued in the third quarter, with revenue and margins modestly ahead of our expectations. Importantly, we also saw a positive early response to the September launch of Westlaw Precision, a major upgrade to our key Westlaw franchise. Given our year-to-date performance, we are maintaining our full-year 2022 outlook,” said Steve Hasker, President and CEO of Thomson Reuters. “While we acknowledge growing macroeconomic uncertainty, our underlying business is resilient, and we remain focused on investing for the long term.”
Consolidated Financial Highlights—Three Months Ended September 30
| Three Months Ended September 30, (Millions of U.S. dollars, except for adjusted EBITDA margin and EPS) (unaudited) |
| |||||||||||||||
| 2022 | 2021 | Change | Change at Constant Currency |
|||||||||||||
| IFRS Financial Measures(1) | ||||||||||||||||
| Revenues |
$ | 1,574 | $ | 1,526 | 3 | % | ||||||||||
| Operating profit |
$ | 398 | $ | 282 | 41 | % | ||||||||||
| Diluted earnings (loss) per share (EPS) |
$ | 0.47 | $ | (0.49 | ) | n/m | ||||||||||
| Net cash provided by operating activities |
$ | 531 | $ | 534 | 0 | % | ||||||||||
| Non-IFRS Financial Measures(1) |
||||||||||||||||
| Revenues |
$ | 1,574 | $ | 1,526 | 3 | % | 5 | % | ||||||||
| Adjusted EBITDA |
$ | 535 | $ | 458 | 17 | % | 17 | % | ||||||||
| Adjusted EBITDA margin |
34.0 | % | 30.0 | % | 400bp | 310bp | ||||||||||
| Adjusted EPS |
$ | 0.57 | $ | 0.46 | 24 | % | 24 | % | ||||||||
| Free cash flow |
$ | 386 | $ | 383 | 2 | % | ||||||||||
|
(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. See the “Non-IFRS Financial Measures” section and the tables appended to this news release for additional information on these and other non-IFRS financial measures, including how they are defined and reconciled to the most directly comparable IFRS measures. n/m: not meaningful |
| |||||||||||||||
Thomson Reuters Reports Third-Quarter 2022 Results
Page 2 of 23
Revenues increased 3%, driven by growth across four of the company’s five business segments. Foreign currency had a 2% negative impact on revenues.
| o | Organic revenues increased 6%, driven by 7% growth in recurring revenues (82% of total revenues). Transactions revenues declined 3%, and Global Print revenues were nearly unchanged. |
| o | The company’s “Big 3” segments (Legal Professionals, Corporates and Tax & Accounting Professionals) reported organic revenue growth of 6% and collectively comprised 80% of total revenues. |
Operating profit increased 41% driven by higher revenues and lower costs, which included cost benefits resulting from the Change Program, as well as gains on the sale of certain non-core businesses that were divested in the quarter.
| o | Adjusted EBITDA, which excludes gains on the sale of certain non-core businesses, increased 17% due to higher revenues and lower costs. The related margin increased to 34.0% from 30.0% in the prior-year period, of which foreign currency contributed 90bp. Investments in the Change Program negatively impacted the third quarter of 2022 adjusted EBITDA margin by 300bp. |
Diluted EPS was $0.47 compared to diluted loss per share of $(0.49) in the prior-year period. While both periods included significant reductions in the value of the company’s investment in London Stock Exchange Group (LSEG), the current period benefited from gains on foreign exchange contracts related to a portion of the investment, which is denominated in British pound sterling.
| o | Adjusted EPS, which excludes the change in value of the company’s LSEG investment, related foreign exchange contracts and other adjustments, increased to $0.57 per share from $0.46 per share in the prior-year period as higher adjusted EBITDA more than offset higher income tax expense. |
Net cash provided by operating activities decreased $3 million as unfavorable movements in working capital, which included higher payments associated with the Change Program, essentially offset the cash benefits from higher operating profit.
| o | Free cash flow, which included dividends from the Company’s LSEG investment, increased $3 million. |
Thomson Reuters Reports Third-Quarter 2022 Results
Page 3 of 23
Highlights by Customer Segment—Three Months Ended September 30
| (Millions of U.S. dollars, except for adjusted EBITDA margins) (unaudited) |
||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||
| September 30, | Change | |||||||||||||||||||
| 2022 | 2021(2) | Total | Constant Currency(1) |
Organic(1)(3) | ||||||||||||||||
| Revenues |
||||||||||||||||||||
| Legal Professionals |
$ | 701 | $ | 682 | 3 | % | 5 | % | 6 | % | ||||||||||
| Corporates |
373 | 354 | 5 | % | 7 | % | 7 | % | ||||||||||||
| Tax & Accounting Professionals |
190 | 177 | 7 | % | 8 | % | 9 | % | ||||||||||||
|
|
|
|
|
|||||||||||||||||
| “Big 3” Segments Combined(1) |
1,264 | 1,213 | 4 | % | 6 | % | 6 | % | ||||||||||||
| Reuters News |
171 | 169 | 1 | % | 5 | % | 5 | % | ||||||||||||
| Global Print |
146 | 149 | -3 | % | 0 | % | 0 | % | ||||||||||||
| Eliminations/Rounding |
(7 | ) | (5 | ) | ||||||||||||||||
|
|
|
|
|
|||||||||||||||||
| Revenues |
$ | 1,574 | $ | 1,526 | 3 | % | 5 | % | 6 | % | ||||||||||
|
|
|
|
|
|||||||||||||||||
| Adjusted EBITDA(1) |
||||||||||||||||||||
| Legal Professionals |
$ | 324 | $ | 288 | 13 | % | 14 | % | ||||||||||||
| Corporates |
147 | 130 | 13 | % | 13 | % | ||||||||||||||
| Tax & Accounting Professionals |
59 | 50 | 17 | % | 15 | % | ||||||||||||||
|
|
|
|
|
|||||||||||||||||
| “Big 3” Segments Combined(1) |
530 | 468 | 13 | % | 14 | % | ||||||||||||||
| Reuters News |
33 | 25 | 37 | % | 22 | % | ||||||||||||||
| Global Print |
50 | 52 | -4 | % | -1 | % | ||||||||||||||
| Corporate costs |
(78 | ) | (87 | ) | n/a | n/a | ||||||||||||||
|
|
|
|
|
|||||||||||||||||
| Adjusted EBITDA |
$ | 535 | $ | 458 | 17 | % | 17 | % | ||||||||||||
|
|
|
|
|
|||||||||||||||||
| Adjusted EBITDA Margin(1) | ||||||||||||||||||||
| Legal Professionals |
46.2 | % | 42.3 | % | 390bp | 380bp | ||||||||||||||
| Corporates |
39.2 | % | 36.7 | % | 250bp | 180bp | ||||||||||||||
| Tax & Accounting Professionals |
31.0 | % | 28.5 | % | 250bp | 170bp | ||||||||||||||
| “Big 3” Segments Combined(1) |
41.9 | % | 38.6 | % | 330bp | 290bp | ||||||||||||||
| Reuters News |
19.7 | % | 14.5 | % | 520bp | 230bp | ||||||||||||||
| Global Print |
34.4 | % | 35.0 | % | -60bp | -10bp | ||||||||||||||
| Adjusted EBITDA margin |
34.0 | % | 30.0 | % | 400bp | 310bp | ||||||||||||||
|
(1) See the “Non-IFRS Financial Measures” section and the tables appended to this news release for additional information on these and other non-IFRS financial measures. (2) For comparative purposes, 2021 segment results have been revised to reflect the current period presentation. For additional information, see the “Revision to Prior-Year Segment Results” section of this news release. (3) Computed for revenue growth only. 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.
Thomson Reuters Reports Third-Quarter 2022 Results
Page 4 of 23
Legal Professionals
Revenues increased 5% (6% organic) to $701 million.
| o | Recurring revenues grew 6% (94% of total, all organic), driven by strong performances from Practical Law, Westlaw, HighQ and the Government business. |
| o | Transactions revenues decreased 10% (6% of total, decreased 7% organic). |
Adjusted EBITDA increased 13% to $324 million.
| o | The margin increased to 46.2% from 42.3%, driven by higher revenues and Change Program savings. |
Corporates
Revenues increased 7% (all organic) to $373 million.
| o | Recurring revenues grew 9% (89% of total, all organic), driven by strong performances from Practical Law, CLEAR, Direct Tax and HighQ. |
| o | Transactions revenues decreased 7% (11% of total, all organic), primarily driven by the lower number of software implementations. |
Adjusted EBITDA increased 13% to $147 million.
| o | The margin increased to 39.2% from 36.7%, due to higher revenues and Change Program savings. |
Tax & Accounting Professionals
Revenues increased 8% (9% organic) to $190 million.
| o | Recurring revenues grew 8% (83% of total, 9% organic), driven by strong growth from UltraTax and the segment’s Latin America business. |
| o | Transactions revenues increased 12% (17% of total, all organic), driven by UltraTax and training revenues. |
Adjusted EBITDA increased 17% to $59 million.
| o | The margin increased to 31.0% from 28.5%, driven by higher revenues, Change Program savings, and a benefit from a lower reserve for accounts receivable. |
The Tax & Accounting Professionals segment is the company’s most seasonal business with approximately 60% of full-year revenues typically generated in the first and fourth quarters. As a result, the margin performance of this segment has been generally higher in the first and fourth quarters as costs are typically incurred in a more linear fashion throughout the year.
Thomson Reuters Reports Third-Quarter 2022 Results
Page 5 of 23
Reuters News
Revenues of $171 million increased 5% (all organic), primarily driven by the Agency business and by the company’s news agreement with the Refinitiv business of LSEG.
Adjusted EBITDA increased 37% to $33 million, due to higher revenues and currency benefits.
Global Print
Revenues were flat for the quarter, which was better than the decline the company expected due to improved retention and timing of new sales. The timing benefit is expected to normalize in the fourth quarter.
Adjusted EBITDA decreased 4% to $50 million.
| o | The margin decreased to 34.4% from 35.0% primarily due to foreign exchange. |
Corporate Costs
Corporate costs at the adjusted EBITDA level were $78 million and included $47 million of Change Program costs. Corporate costs were $87 million in the prior-year period and included $53 million of Change Program costs. Additional information regarding the Change Program is provided below.
Consolidated Financial Highlights—Nine Months Ended September 30
| Nine Months Ended September 30, (Millions of U.S. dollars, except for adjusted EBITDA margin and EPS) (unaudited) |
| |||||||||||||||
| 2022 | 2021 | Change | Change at Constant Currency |
|||||||||||||
| IFRS Financial Measures(1) | ||||||||||||||||
| Revenues |
$ | 4,862 | $ | 4,638 | 5 | % | ||||||||||
| Operating profit |
$ | 1,203 | $ | 985 | 22 | % | ||||||||||
| Diluted EPS |
$ | 2.30 | $ | 11.80 | n/m | |||||||||||
| Net cash provided by operating activities |
$ | 1,239 | $ | 1,376 | -10 | % | ||||||||||
| Non-IFRS Financial Measures(1) | ||||||||||||||||
| Revenues |
$ | 4,862 | $ | 4,638 | 5 | % | 6 | % | ||||||||
| Adjusted EBITDA |
$ | 1,696 | $ | 1,518 | 12 | % | 11 | % | ||||||||
| Adjusted EBITDA margin |
34.9 | % | 32.7 | % | 220bp | 150bp | ||||||||||
| Adjusted EPS |
$ | 1.82 | $ | 1.52 | 20 | % | 18 | % | ||||||||
| Free cash flow |
$ | 814 | $ | 1,001 | -19 | % | ||||||||||
|
(1) In addition to results reported in accordance with IFRS, the company uses certain non-IFRS financial measures as supplemental indicators of its operating performance and financial position. See the “Non-IFRS Financial Measures” section and the tables appended to this news release for additional information on these and other non-IFRS financial measures, including how they are defined and reconciled to the most directly comparable IFRS measures. n/m: not meaningful |
| |||||||||||||||
Thomson Reuters Reports Third-Quarter 2022 Results
Page 6 of 23
Revenues increased 5%, driven by growth across four of the company’s five business segments. Foreign currency had a 1% negative impact on revenues.
| o | Organic revenues increased 6%, driven by 7% growth in recurring revenues (80% of total revenues) as well as 6% growth in transactions revenues. Global Print revenues decreased 1% organically. |
| o | The company’s “Big 3” segments reported organic revenue growth of 7% and collectively comprised 81% of total revenues. |
Operating profit increased 22% as higher revenues more than offset higher costs, which included investments associated with the company’s Change Program.
| o | Adjusted EBITDA increased 12% reflecting the same factors that impacted operating profit. The related margin increased to 34.9% from 32.7% in the prior-year period, of which foreign currency contributed 70bp. Investments in the Change Program negatively impacted the adjusted EBITDA margin by 230bp in the nine-month period of 2022. |
Diluted EPS was $2.30 per share compared to $11.80 per share in the prior-year period. The prior-year period included a gain of approximately $8.1 billion on the sale of Refinitiv to LSEG.
| o | Adjusted EPS, which excludes the gain on the sale of Refinitiv, as well as other adjustments, increased to $1.82 per share from $1.52 per share in the prior-year period, as higher adjusted EBITDA more than offset higher tax expense. |
Net cash provided by operating activities decreased $137 million due to higher payments associated with the Change Program and higher annual incentive plan bonuses.
| o | Free cash flow decreased $187 million due to lower cash flows from operating activities and higher capital expenditures, primarily associated with the Change Program. |
Thomson Reuters Reports Third-Quarter 2022 Results
Page 7 of 23
Highlights by Customer Segment—Nine Months Ended September 30
| (Millions of U.S. dollars, except for adjusted EBITDA margins) (unaudited) |
||||||||||||||||||||
| Nine Months Ended | ||||||||||||||||||||
| September 30, | Change | |||||||||||||||||||
| 2022 | 2021(2) | Total | Constant Currency(1) |
Organic(1)(3) | ||||||||||||||||
| Revenues |
||||||||||||||||||||
| Legal Professionals |
$ | 2,099 | $ | 2,023 | 4 | % | 5 | % | 6 | % | ||||||||||
| Corporates |
1,157 | 1,082 | 7 | % | 8 | % | 8 | % | ||||||||||||
| Tax & Accounting Professionals |
660 | 603 | 9 | % | 10 | % | 10 | % | ||||||||||||
|
|
|
|
|
|||||||||||||||||
| “Big 3” Segments Combined(1) |
3,916 | 3,708 | 6 | % | 7 | % | 7 | % | ||||||||||||
| Reuters News |
535 | 507 | 5 | % | 9 | % | 9 | % | ||||||||||||
| Global Print |
430 | 439 | -2 | % | -1 | % | -1 | % | ||||||||||||
| Eliminations/Rounding |
(19 | ) | (16 | ) | ||||||||||||||||
|
|
|
|
|
|||||||||||||||||
| Revenues |
$ | 4,862 | $ | 4,638 | 5 | % | 6 | % | 6 | % | ||||||||||
|
|
|
|
|
|||||||||||||||||
| Adjusted EBITDA(1) |
||||||||||||||||||||
| Legal Professionals |
$ | 933 | $ | 852 | 9 | % | 11 | % | ||||||||||||
| Corporates |
443 | 403 | 10 | % | 10 | % | ||||||||||||||
| Tax & Accounting Professionals |
262 | 223 | 18 | % | 17 | % | ||||||||||||||
|
|
|
|
|
|||||||||||||||||
| “Big 3” Segments Combined(1) |
1,638 | 1,478 | 11 | % | 11 | % | ||||||||||||||
| Reuters News |
114 | 88 | 31 | % | 21 | % | ||||||||||||||
| Global Print |
153 | 165 | -7 | % | -5 | % | ||||||||||||||
| Corporate costs |
(209 | ) | (213 | ) | n/a | n/a | ||||||||||||||
|
|
|
|
|
|||||||||||||||||
| Adjusted EBITDA |
$ | 1,696 | $ | 1,518 | 12 | % | 11 | % | ||||||||||||
|
|
|
|
|
|||||||||||||||||
| Adjusted EBITDA Margin(1) | ||||||||||||||||||||
| Legal Professionals |
44.5 | % | 42.1 | % | 240bp | 220bp | ||||||||||||||
| Corporates |
38.2 | % | 37.2 | % | 100bp | 50bp | ||||||||||||||
| Tax & Accounting Professionals |
39.7 | % | 36.9 | % | 280bp | 230bp | ||||||||||||||
| “Big 3” Segments Combined(1) |
41.8 | % | 39.9 | % | 190bp | 160bp | ||||||||||||||
| Reuters News |
21.4 | % | 17.3 | % | 410bp | 200bp | ||||||||||||||
| Global Print |
35.6 | % | 37.5 | % | -190bp | -190bp | ||||||||||||||
| Adjusted EBITDA margin |
34.9 | % | 32.7 | % | 220bp | 150bp | ||||||||||||||
|
(1) See the “Non-IFRS Financial Measures” section and the tables appended to this news release for additional information on these and other non-IFRS financial measures. (2) For comparative purposes, 2021 segment results have been revised to reflect the current period presentation. For additional information, see the “Revision to Prior-Year Segment Results” section of this news release. (3) Computed for revenue growth only. n/a: not applicable |
| |||||||||||||||||||
Change Program
In February 2021, the company announced a two-year Change Program to transition from a holding company to an operating company, and from a content provider to a content-driven technology company. The company is 22 months into the program, which is expected to be largely complete by the end of 2022. The program is projected to require an investment of approximately $600 million during that time of which $503 million has been invested as of September 30, 2022. The company continues to anticipate that Change Program spending will be approximately 60% operating expenses and 40% capital expenditures.
Thomson Reuters Reports Third-Quarter 2022 Results
Page 8 of 23
2022 and 2023 Outlook
The company is maintaining its outlook for 2022 and 2023, as reflected in the table below, which incorporates the forecasted impacts associated with the Change Program, assumes constant currency rates, and excludes the impact of any future acquisitions or dispositions. Thomson Reuters believes that this type of guidance provides useful insight into the anticipated performance of its businesses.
The company expects its fourth-quarter 2022 revenue growth and EBITDA margin to be approximately in-line with its full-year 2022 outlook target. For the full year, capital expenditures as a percentage of revenues are likely to be at the upper end of the 7.5%-8.0% guidance range, while the effective tax rate is expected to be at the lower end of the 19%-21% outlook.
While we are maintaining our outlook for 2023, 2023 margins are trending towards the lower end of the current 39%-40% range amid heightened inflation and select investments we are making to drive customer success and fund growth initiatives. Additionally, 2023 accrued capital expenditures as a percentage of revenues is trending towards the upper end of the current 6.0%-6.5% range. Lastly, we expect that our 2023 effective tax rate will be approximately consistent with 2022.
We are maintaining our previously announced outlook on the basis of information and assumptions that we believe are reasonable. However, while the company’s third-quarter 2022 performance provides it with increasing confidence about its 2022 outlook, the global economy recently has experienced substantial disruption due to concerns regarding economic effects associated with the macroeconomic backdrop and ongoing geopolitical risks. Any worsening of the global economic or business environment could impact the company’s ability to achieve its outlook. The company intends to revisit its 2023 outlook in the first quarter of 2023 and provide an update in connection with its fourth-quarter and full-year 2022 earnings release.
Thomson Reuters Reports Third-Quarter 2022 Results
Page 9 of 23
Full-Year 2022 Outlook
| Total Thomson Reuters |
FY 2022 Outlook 2/23/21 |
FY 2022 Outlook 2/8/22 |
FY 2022 Outlook 5/3/22 |
FY 2022 Outlook 8/4/22 |
FY 2022 Outlook 11/1/22 | ||||||||||||||||||||
| Total Revenue Growth | 4.0% - 5.0% | ~ 5% | ~ 5.5% | ~ 6.0% | Unchanged | ||||||||||||||||||||
| Organic Revenue Growth(1) | 4.0% -5.0% | ~ 5% | ~ 5.5% | ~ 6.0% | Unchanged | ||||||||||||||||||||
| Adjusted EBITDA Margin(1) | 34% - 35% | ~ 35% | Unchanged | Unchanged | Unchanged | ||||||||||||||||||||
| Corporate Costs Core Corporate Costs Change Program Opex |
$245 - $280 million $120 - $130 million $125 - $150 million |
$280 - $330 million Unchanged $160 - $200 million |
Unchanged Unchanged Unchanged |
Unchanged Unchanged Unchanged |
Unchanged Unchanged Unchanged | ||||||||||||||||||||
| Free Cash Flow(1) | $1.2 - $1.3 billion | ~ $1.3 billion | Unchanged | Unchanged | Unchanged | ||||||||||||||||||||
| Accrued Capex as % of Revenue(1) Change Program Accrued Capex |
7.5% - 8.0% $75 - $100 million |
Unchanged $100 - $140 million |
Unchanged Unchanged |
Unchanged Unchanged |
Unchanged Unchanged | ||||||||||||||||||||
| Depreciation & Amortization of Computer Software | $620 - $645 million | Unchanged | Unchanged | Unchanged | Unchanged | ||||||||||||||||||||
| Interest Expense (P&L) | $190 - $210 million | Unchanged | Unchanged | Unchanged | Unchanged | ||||||||||||||||||||
| Effective Tax Rate on Adjusted Earnings(1) | n/a | 19% - 21% | Unchanged | Unchanged | Unchanged | ||||||||||||||||||||
| “Big 3” Segments(1) | FY 2022 Outlook 2/23/21 |
FY 2022 Outlook 2/8/22 |
FY 2022 Outlook 5/3/22 |
FY 2022 Outlook 8/4/22 |
FY 2022 Outlook 11/1/22 | ||||||||||||||||||||
| Total Revenue Growth | 5.5% - 6.5% | 6.0% - 6.5% | ~ 6.5% | ~ 7.0% | Unchanged | ||||||||||||||||||||
| Organic Revenue Growth | 5.5% - 6.5% | 6.0% - 6.5% | ~ 6.5% | ~ 7.0% | Unchanged | ||||||||||||||||||||
| Adjusted EBITDA Margin | 41% - 42% | ~ 42% | Unchanged | Unchanged | Unchanged | ||||||||||||||||||||
| (1) | Non-IFRS financial measures. See the “Non-IFRS Financial Measures” section below as well as the tables and footnotes appended to this news release for more information. |
Thomson Reuters Reports Third-Quarter 2022 Results
Page 10 of 23
Reported Full-Year 2021 and Full-Year 2022 – 2023 Outlook
| Total Thomson Reuters | FY 2021 Reported |
FY 2022 Outlook Maintained |
FY 2023 Outlook Maintained | ||||||||||||
| Total Revenue Growth |
6.1% | ~ 6.0% | 5.5% - 6.0% | ||||||||||||
| Organic Revenue Growth(1) |
5.2% | ~ 6.0% | 5.5% - 6.0% | ||||||||||||
| Adjusted EBITDA Margin(1) |
31.0% | ~ 35% | 39% - 40% | ||||||||||||
| Corporate Costs Core Corporate Costs Change Program Opex |
$325 million $142 million $183 million |
$280 - $330 million $120 - $130 million $160 - $200 million |
$110 - $120 million $110 - $120 million $0 | ||||||||||||
| Free Cash Flow(1) |
$1.3 billion | ~ $1.3 billion | $1.9 – $2.0 billion | ||||||||||||
| Accrued Capex as % of Revenue(1) Change Program Accrued Capex |
8.5% $112 million |
7.5% - 8.0% $100 - $140 million |
6.0% - 6.5% $0 | ||||||||||||
|
Depreciation & Amortization of Computer Software |
$651 million | $620 - $645 million | $580 - $605 million | ||||||||||||
| Interest Expense (P&L) |
$196 million | $190 - $210 million | $190 - $210 million | ||||||||||||
|
Effective Tax Rate on Adjusted Earnings(1) |
13.9% | 19% - 21% | n/a | ||||||||||||
| “Big 3” Segments(1) | FY 2021 Reported |
FY 2022 Outlook Maintained |
FY 2023 Outlook Maintained | ||||||||||||
| Total Revenue Growth |
6.9% | ~ 7.0% | 6.5% - 7.0% | ||||||||||||
| Organic Revenue Growth |
6.2% | ~ 7.0% | 6.5% - 7.0% | ||||||||||||
|
Adjusted EBITDA Margin |
38.8% | ~ 42% | 44% – 45% | ||||||||||||
| (1) | Non-IFRS financial measures. See the “Non-IFRS Financial Measures” section below as well as the tables and footnotes appended to this news release for more information. |
The information in this section is forward-looking. Actual results, which will include the impact of currency and future acquisitions and dispositions completed during 2022 and 2023, may differ materially from the company’s outlook. 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 Reports Third-Quarter 2022 Results
Page 11 of 23
Share Repurchases—Update on $2.0 Billion Buyback Program
In June 2022, Thomson Reuters announced its plans to buy back up to $2.0 billion of its common shares.
From June 2022 through October 28, 2022, the company repurchased approximately 8.0 million of its common shares under the new buyback program, for a total spend of $855 million. As of October 28, 2022, Thomson Reuters had approximately 479.7 million common shares outstanding.
Dividends
In February 2022, the company announced a 10% or $0.16 per-share annualized increase in the dividend to $1.78 per common share, representing the 29th consecutive year of dividend increases. A quarterly dividend of $0.445 per share is payable on December 15, 2022, to common shareholders of record as of November 17, 2022.
LSEG Ownership Interest
In January 2021, Thomson Reuters and private equity funds affiliated with Blackstone sold Refinitiv to LSEG in an all-share transaction. Thomson Reuters indirectly owns LSEG shares through an entity that it jointly owns with Blackstone’s consortium and a group of current LSEG and former Refinitiv senior management.
As of October 28, 2022, Thomson Reuters indirectly owned approximately 72.0 million LSEG shares which had a market value of approximately $6.3 billion based on LSEG’s closing share price on that day. Through the same date, the company received $87 million of dividends from its LSEG investment, and $33 million related to share repurchases conducted by LSEG.
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, which include ratios that incorporate one or more non-IFRS financial measures, such as adjusted EBITDA and the related margin (other than at the customer segment level), free cash flow, adjusted EPS and the effective tax rate on adjusted EPS, accrued capital expenditures expressed as a percentage of revenues, selected measures excluding the impact of foreign currency, changes in revenues computed on an organic basis as well as all financial measures for the “Big 3” segments. Thomson Reuters uses these non-IFRS financial measures as supplemental indicators of its operating performance and financial position as well as for internal planning purposes and the company’s business outlook. Additionally, Thomson Reuters uses non-IFRS measures as the basis for management incentive programs. 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 directly comparable IFRS measures because it cannot predict, with reasonable certainty, the 2022 and 2023 impacts 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 and foreign exchange contracts. Additionally, the company cannot reasonably predict (i) its share of post-tax earnings or losses in equity method investments, which is subject to changes in the stock price of LSEG or (ii) the occurrence or amount of other operating gains and losses that generally arise from business transactions that the company does not currently anticipate.
Thomson Reuters Reports Third-Quarter 2022 Results
Page 12 of 23
ROUNDING
Other than EPS, the company reports its results in millions of U.S. dollars, but computes percentage changes and margins using whole dollars to be more precise. As a result, percentages and margins calculated from reported amounts may differ from those presented, and growth components may not total due to rounding.
REVISION TO PRIOR-YEAR SEGMENT RESULTS
In the first quarter of 2022, the company made two changes to its segment reporting to reflect how it currently manages its businesses. The changes (i) reflect the transfer of certain revenues from its Corporates business to its Tax & Accounting Professionals business where they are better aligned; and (ii) record intercompany revenue in Reuters News for content-related services that it provides to Legal Professionals, Corporates and Tax & Accounting Professionals. Previously, these services had been reported as a transfer of expense from Reuters News to these businesses. These changes impact the financial results of the company’s segments, but do not change the company’s consolidated financial results. The table below summarizes the changes for the three and nine months ended September 30, 2021.
| Three Months Ended September 30, 2021 | Nine Months Ended September 30, 2021 | |||||||||||||||||||||||
| (millions of U.S. dollars) | As Reported | Adjustments | As Revised | As Reported | Adjustments | As Revised | ||||||||||||||||||
| Revenues |
||||||||||||||||||||||||
| Legal Professionals |
$ | 682 | — | $ | 682 | $ | 2,023 | — | $ | 2,023 | ||||||||||||||
| Corporates |
356 | $ | (2 | ) | 354 | 1,088 | $ | (6 | ) | 1,082 | ||||||||||||||
| Tax & Accounting Professionals |
175 | 2 | 177 | 597 | 6 | 603 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| “Big 3” Segments Combined(1) |
1,213 | — | 1,213 | 3,708 | — | 3,708 | ||||||||||||||||||
| Reuters News |
164 | 5 | 169 | 492 | 15 | 507 | ||||||||||||||||||
| Global Print |
149 | — | 149 | 439 | — | 439 | ||||||||||||||||||
| Eliminations/Rounding |
— | (5 | ) | (5 | ) | (1 | ) | (15 | ) | (16 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Revenues |
$ | 1,526 | — | $ | 1,526 | $ | 4,638 | — | $ | 4,638 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Adjusted EBITDA(1) |
||||||||||||||||||||||||
| Legal Professionals |
$ | 288 | — | $ | 288 | $ | 852 | — | $ | 852 | ||||||||||||||
| Corporates |
131 | $ | (1 | ) | 130 | 407 | $ | (4 | ) | 403 | ||||||||||||||
| Tax & Accounting Professionals |
49 | 1 | 50 | 219 | 4 | 223 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| “Big 3” Segments Combined(1) |
468 | — | 468 | 1,478 | — | 1,478 | ||||||||||||||||||
| Reuters News |
25 | — | 25 | 88 | — | 88 | ||||||||||||||||||
| Global Print |
52 | — | 52 | 165 | — | 165 | ||||||||||||||||||
| Corporate costs |
(87 | ) | — | (87 | ) | (213 | ) | — | (213 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Adjusted EBITDA |
$ | 458 | — | $ | 458 | $ | 1,518 | — | $ | 1,518 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
(1) See “Non-IFRS Financial Measures” section and the tables appended to this news release for additional information on these and other non-IFRS financial measures. |
| |||||||||||||||||||||||
Thomson Reuters Reports Third-Quarter 2022 Results
Page 13 of 23
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS, MATERIAL RISKS AND MATERIAL ASSUMPTIONS
Certain statements in this news release, including, but not limited to, statements in Mr. Hasker’s comments, the “Change Program,” “2022 and 2023 Outlook” and “LSEG Ownership Interest” sections, and the company’s expectations regarding share repurchases 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 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 the 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, those discussed on pages 17-30 in the “Risk Factors” section of the company’s 2021 annual report. 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 (SEC). Thomson Reuters annual and quarterly reports are also available in the “Investor Relations” section of tr.com.
The company’s 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. Material assumptions and material risks may cause actual performance to differ from the company’s expectations underlying its business outlook. In particular, during the last quarter the global economy has experienced substantial disruption due to concerns regarding economic effects associated with the macroeconomic backdrop and ongoing geopolitical risks. The company’s business outlook assumes that uncertain macroeconomic and geopolitical conditions will continue to disrupt the economy and cause periods of volatility, however, these conditions may last substantially longer than expected and any worsening of the global economic or business environment could impact the company’s ability to achieve its outlook and affect its results and other expectations. For a discussion of material assumptions and material risks related to the company’s 2022 and 2023 outlook, please see pages 19-20 of the company’s second-quarter management’s discussion and analysis (MD&A) for the period ended June 30, 2022. Material assumptions and material risks related to the company’s outlook will also be included in the company’s third-quarter management’s discussion and analysis for the period ended September 30, 2022, which is expected to be filed shortly. The company’s quarterly MD&A and annual report are filed with, or furnished to, the Canadian securities regulatory authorities and the U.S. SEC and are also available in the “Investor Relations” section of tr.com.
The company has provided an outlook for the purpose of presenting information about current expectations for the periods presented. This information may not be appropriate for other purposes. You are cautioned not to place undue reliance on forward-looking statements which reflect expectations only as of the date of this news release.
Except as may be required by applicable law, Thomson Reuters disclaims any obligation to update or revise any forward-looking statements.
CONTACTS
| MEDIA | INVESTORS | |
| Andrew Green | Gary Bisbee | |
| Senior Director, Corporate Affairs | Head of Investor Relations | |
| +1 332 219 1511 | +1 646 540 3249 | |
| andrew.green@tr.com | gary.bisbee@tr.com |
Thomson Reuters will webcast a discussion of its third-quarter 2022 results and its business outlook today beginning at 9:00 a.m. Eastern Daylight Time (EDT). You can access the webcast by visiting ir.tr.com. An archive of the webcast will be available following the presentation.
Thomson Reuters Reports Third-Quarter 2022 Results
Page 14 of 23
Thomson Reuters Corporation
Consolidated Income Statement
(millions of U.S. dollars, except per share data)
(unaudited)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| CONTINUING OPERATIONS |
||||||||||||||||
| Revenues |
$ | 1,574 | $ | 1,526 | $ | 4,862 | $ | 4,638 | ||||||||
| Operating expenses |
(1,023 | ) | (1,060 | ) | (3,145 | ) | (3,114 | ) | ||||||||
| Depreciation |
(34 | ) | (40 | ) | (110 | ) | (128 | ) | ||||||||
| Amortization of computer software |
(119 | ) | (119 | ) | (354 | ) | (356 | ) | ||||||||
| Amortization of other identifiable intangible assets |
(25 | ) | (29 | ) | (76 | ) | (90 | ) | ||||||||
| Other operating gains, net |
25 | 4 | 26 | 35 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating profit |
398 | 282 | 1,203 | 985 | ||||||||||||
| Finance costs, net: |
||||||||||||||||
| Net interest expense |
(48 | ) | (46 | ) | (145 | ) | (146 | ) | ||||||||
| Other finance income |
448 | 34 | 862 | 30 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income before tax and equity method investments |
798 | 270 | 1,920 | 869 | ||||||||||||
| Share of post-tax (losses) earnings in equity method investments |
(525 | ) | (672 | ) | (552 | ) | 6,717 | |||||||||
| Tax (expense) benefit |
(8 | ) | 161 | (156 | ) | (1,722 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Earnings (loss) from continuing operations |
265 | (241 | ) | 1,212 | 5,864 | |||||||||||
| (Loss) earnings from discontinued operations, net of tax |
(37 | ) | 1 | (92 | ) | — | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net earnings (loss) |
$ | 228 | $ | (240 | ) | $ | 1,120 | $ | 5,864 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Earnings (loss) attributable to common shareholders |
$ | 228 | $ | (240 | ) | $ | 1,120 | $ | 5,864 | |||||||
| Earnings (loss) per share: |
||||||||||||||||
| Basic earnings (loss) per share: |
||||||||||||||||
| From continuing operations |
$ | 0.55 | $ | (0.49 | ) | $ | 2.49 | $ | 11.83 | |||||||
| From discontinued operations |
(0.08 | ) | — | (0.19 | ) | — | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Basic earnings (loss) per share |
$ | 0.47 | $ | (0.49 | ) | $ | 2.30 | $ | 11.83 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted earnings (loss) per share: |
||||||||||||||||
| From continuing operations |
$ | 0.55 | $ | (0.49 | ) | $ | 2.49 | $ | 11.80 | |||||||
| From discontinued operations |
(0.08 | ) | — | (0.19 | ) | — | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted earnings (loss) per share |
$ | 0.47 | $ | (0.49 | ) | $ | 2.30 | $ | 11.80 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Basic weighted-average common shares |
483,103,155 | 494,624,854 | 485,616,132 | 495,515,310 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted weighted-average common shares |
483,888,186 | 494,624,854 | 486,309,037 | 496,593,404 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Thomson Reuters Reports Third-Quarter 2022 Results
Page 15 of 23
Thomson Reuters Corporation
Consolidated Statement of Financial Position
(millions of U.S. dollars)
(unaudited)
| September 30, 2022 |
December 31, 2021(1) |
|||||||
| Assets |
||||||||
| Cash and cash equivalents |
$ | 459 | $ | 778 | ||||
| Trade and other receivables |
949 | 1,057 | ||||||
| Other financial assets |
375 | 108 | ||||||
| Prepaid expenses and other current assets |
429 | 462 | ||||||
|
|
|
|
|
|||||
| Current assets excluding assets held for sale |
2,212 | 2,405 | ||||||
| Assets held for sale |
129 | 48 | ||||||
|
|
|
|
|
|||||
| Current assets |
2,341 | 2,453 | ||||||
| Property and equipment, net |
414 | 502 | ||||||
| Computer software, net |
886 | 822 | ||||||
| Other identifiable intangible assets, net |
3,242 | 3,331 | ||||||
| Goodwill |
5,818 | 5,940 | ||||||
| Equity method investments |
6,098 | 6,736 | ||||||
| Other financial assets |
618 | 429 | ||||||
| Other non-current assets |
626 | 797 | ||||||
| Deferred tax |
1,119 | 1,139 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 21,162 | $ | 22,149 | ||||
|
|
|
|
|
|||||
| Liabilities and equity |
||||||||
| Liabilities |
||||||||
| Current indebtedness |
$ | 370 | — | |||||
| Payables, accruals and provisions |
994 | $ | 1,326 | |||||
| Current tax liabilities |
343 | 169 | ||||||
| Deferred revenue |
837 | 874 | ||||||
| Other financial liabilities |
758 | 175 | ||||||
|
|
|
|
|
|||||
| Current liabilities excluding liabilities associated with assets held for sale |
3,302 | 2,544 | ||||||
| Liabilities associated with assets held for sale |
118 | 37 | ||||||
|
|
|
|
|
|||||
| Current liabilities |
3,420 | 2,581 | ||||||
| Long-term indebtedness |
3,700 | 3,786 | ||||||
| Provisions and other non-current liabilities |
757 | 709 | ||||||
| Other financial liabilities |
216 | 234 | ||||||
| Deferred tax |
791 | 1,005 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
8,884 | 8,315 | ||||||
|
|
|
|
|
|||||
| Equity |
||||||||
| Capital |
5,401 | 5,496 | ||||||
| Retained earnings |
8,192 | 9,149 | ||||||
| Accumulated other comprehensive loss |
(1,315 | ) | (811 | ) | ||||
|
|
|
|
|
|||||
| Total equity |
12,278 | 13,834 | ||||||
|
|
|
|
|
|||||
| Total liabilities and equity |
$ | 21,162 | $ | 22,149 | ||||
|
|
|
|
|
|||||
| (1) | Prior-year period amounts have been reclassified to reflect the current period presentation. |
Thomson Reuters Reports Third-Quarter 2022 Results
Page 16 of 23
Thomson Reuters Corporation
Consolidated Statement of Cash Flow
(millions of U.S. dollars)
(unaudited)
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Cash provided by (used in): |
||||||||||||||||
| Operating activities |
||||||||||||||||
| Earnings (loss) from continuing operations |
$ | 265 | $ | (241 | ) | $ | 1,212 | $ | 5,864 | |||||||
| Adjustments for: |
||||||||||||||||
| Depreciation |
34 | 40 | 110 | 128 | ||||||||||||
| Amortization of computer software |
119 | 119 | 354 | 356 | ||||||||||||
| Amortization of other identifiable intangible assets |
25 | 29 | 76 | 90 | ||||||||||||
| Share of post-tax losses (earnings) in equity method investments |
525 | 672 | 552 | (6,717 | ) | |||||||||||
| Deferred tax |
(176 | ) | (153 | ) | (193 | ) | 770 | |||||||||
| Other |
(447 | ) | (7 | ) | (771 | ) | 56 | |||||||||
| Changes in working capital and other items |
181 | 101 | (35 | ) | 901 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating cash flows from continuing operations |
526 | 560 | 1,305 | 1,448 | ||||||||||||
| Operating cash flows from discontinued operations |
5 | (26 | ) | (66 | ) | (72 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net cash provided by operating activities |
531 | 534 | 1,239 | 1,376 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Investing activities |
||||||||||||||||
| Acquisitions, net of cash acquired |
(19 | ) | (2 | ) | (190 | ) | (5 | ) | ||||||||
| Proceeds from disposals of businesses and investments |
29 | 13 | 29 | 28 | ||||||||||||
| Dividend from sale of LSEG shares |
24 | — | 24 | 994 | ||||||||||||
| Capital expenditures |
(152 | ) | (131 | ) | (460 | ) | (364 | ) | ||||||||
| Other investing activities |
25 | 3 | 87 | 56 | ||||||||||||
| Taxes paid on sale of Refinitiv and LSEG shares |
— | (218 | ) | — | (662 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Investing cash flows from continuing operations |
(93 | ) | (335 | ) | (510 | ) | 47 | |||||||||
| Investing cash flows from discontinued operations |
— | (210 | ) | (16 | ) | (252 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net cash used in investing activities |
(93 | ) | (545 | ) | (526 | ) | (205 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Financing activities |
||||||||||||||||
| Net borrowings under short-term loan facilities |
319 | — | 369 | — | ||||||||||||
| Payments of lease principal |
(17 | ) | (22 | ) | (50 | ) | (65 | ) | ||||||||
| Repurchases of common shares |
(504 | ) | (603 | ) | (698 | ) | (803 | ) | ||||||||
| Dividends paid on preference shares |
(1 | ) | (1 | ) | (2 | ) | (2 | ) | ||||||||
| Dividends paid on common shares |
(208 | ) | (194 | ) | (627 | ) | (582 | ) | ||||||||
| Other financing activities |
(25 | ) | 3 | (16 | ) | 8 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net cash used in financing activities |
(436 | ) | (817 | ) | (1,024 | ) | (1,444 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Translation adjustments |
(4 | ) | (3 | ) | (8 | ) | (3 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Decrease in cash and cash equivalents |
(2 | ) | (831 | ) | (319 | ) | (276 | ) | ||||||||
| Cash and cash equivalents at beginning of period |
461 | 2,342 | 778 | 1,787 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Cash and cash equivalents at end of period |
$ | 459 | $ | 1,511 | $ | 459 | $ | 1,511 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Thomson Reuters Reports Third-Quarter 2022 Results
Page 17 of 23
Thomson Reuters Corporation
Reconciliation of Earnings (Loss) from Continuing Operations to Adjusted EBITDA(1)
(millions of U.S. dollars, except for margins)
(unaudited)
| Three Months Ended September 30, |
Nine Months Ended September 30, |
Year Ended December 31, |
||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | 2021 | ||||||||||||||||
| Earnings (loss) from continuing operations |
$ | 265 | $ | (241 | ) | $ | 1,212 | $ | 5,864 | $ | 5,687 | |||||||||
| Adjustments to remove: |
||||||||||||||||||||
| Tax expense (benefit) |
8 | (161 | ) | 156 | 1,722 | 1,607 | ||||||||||||||
| Other finance income |
(448 | ) | (34 | ) | (862 | ) | (30 | ) | (8 | ) | ||||||||||
| Net interest expense |
48 | 46 | 145 | 146 | 196 | |||||||||||||||
| Amortization of other identifiable intangible assets |
25 | 29 | 76 | 90 | 119 | |||||||||||||||
| Amortization of computer software |
119 | 119 | 354 | 356 | 474 | |||||||||||||||
| Depreciation |
34 | 40 | 110 | 128 | 177 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| EBITDA |
$ | 51 | $ | (202 | ) | $ | 1,191 | $ | 8,276 | $ | 8,252 | |||||||||
| Adjustments to remove: |
||||||||||||||||||||
| Share of post-tax losses (earnings) in equity method investments |
525 | 672 | 552 | (6,717 | ) | (6,240 | ) | |||||||||||||
| Other operating gains, net |
(25 | ) | (4 | ) | (26 | ) | (35 | ) | (34 | ) | ||||||||||
| Fair value adjustments* |
(16 | ) | (8 | ) | (21 | ) | (6 | ) | (8 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjusted EBITDA(1) |
$ | 535 | $ | 458 | $ | 1,696 | $ | 1,518 | $ | 1,970 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjusted EBITDA margin(1) |
34.0 | % | 30.0 | % | 34.9 | % | 32.7 | % | 31.0 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| * | Fair value adjustments primarily represent gains or losses on intercompany balances that arise in the ordinary course of business due to changes in foreign currency exchange rates, which are a component of operating expenses. |
Thomson Reuters Corporation
Reconciliation of Net Cash Provided By Operating Activities to Free Cash Flow(1)
(millions of U.S. dollars)
(unaudited)
| Three Months Ended September 30, |
Nine Months Ended September 30, |
Year Ended December 31, |
||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | 2021 | ||||||||||||||||
| Net cash provided by operating activities |
$ | 531 | $ | 534 | $ | 1,239 | $ | 1,376 | $ | 1,773 | ||||||||||
| Capital expenditures |
(152 | ) | (131 | ) | (460 | ) | (364 | ) | (487 | ) | ||||||||||
| Other investing activities |
25 | 3 | 87 | 56 | 81 | |||||||||||||||
| Payments of lease principal |
(17 | ) | (22 | ) | (50 | ) | (65 | ) | (109 | ) | ||||||||||
| Dividends paid on preference shares |
(1 | ) | (1 | ) | (2 | ) | (2 | ) | (2 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Free cash flow(1) |
$ | 386 | $ | 383 | $ | 814 | $ | 1,001 | $ | 1,256 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Year Ended December 31, |
||||||||||||||||||||
| 2021 | ||||||||||||||||||||
| Capital expenditures |
$ | 487 | ||||||||||||||||||
| Remove: IFRS adjustment to cash basis |
54 | |||||||||||||||||||
|
|
|
|||||||||||||||||||
| Accrued capital expenditures(1) |
$ | 541 | ||||||||||||||||||
|
|
|
|||||||||||||||||||
| Accrued capital expenditures as a percentage of revenues(1) |
|
8.5 | % | |||||||||||||||||
|
|
|
|||||||||||||||||||
| (1) | Refer to page 23 for additional information on non-IFRS financial measures. |
Thomson Reuters Reports Third-Quarter 2022 Results
Page 18 of 23
Thomson Reuters Corporation
Reconciliation of Net Earnings (Loss) to Adjusted Earnings(1)
Reconciliation of Total Change in Adjusted EPS to Change in Constant Currency(1)
(millions of U.S. dollars, except for share and per share data)
(unaudited)
| Three Months Ended September 30, |
Nine Months Ended September 30, |
Year Ended December 31, |
||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | 2021 | ||||||||||||||||
| Net earnings (loss) |
$ | 228 | $ | (240 | ) | $ | 1,120 | $ | 5,864 | $ | 5,689 | |||||||||
| Adjustments to remove: |
||||||||||||||||||||
| Fair value adjustments* |
(16 | ) | (8 | ) | (21 | ) | (6 | ) | (8 | ) | ||||||||||
| Amortization of other identifiable intangible assets |
25 | 29 | 76 | 90 | 119 | |||||||||||||||
| Other operating gains, net |
(25 | ) | (4 | ) | (26 | ) | (35 | ) | (34 | ) | ||||||||||
| Other finance income |
(448 | ) | (34 | ) | (862 | ) | (30 | ) | (8 | ) | ||||||||||
| Share of post-tax losses (earnings) in equity method investments |
525 | 672 | 552 | (6,717 | ) | (6,240 | ) | |||||||||||||
| Tax on above items(1) |
(51 | ) | (174 | ) | — | 1,616 | 1,475 | |||||||||||||
| Tax items impacting comparability(1) |
— | (4 | ) | (45 | ) | (15 | ) | (24 | ) | |||||||||||
| Loss (earnings) from discontinued operations, net of tax |
37 | (1 | ) | 92 | — | (2 | ) | |||||||||||||
| Interim period effective tax rate normalization(1) |
— | (8 | ) | 3 | (10 | ) | — | |||||||||||||
| Dividends declared on preference shares |
(1 | ) | (1 | ) | (2 | ) | (2 | ) | (2 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjusted earnings(1) |
$ | 274 | $ | 227 | $ | 887 | $ | 755 | $ | 965 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS(1) |
$ | 0.57 | $ | 0.46 | $ | 1.82 | $ | 1.52 | n/a | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total change |
24 | % | 20 | % | ||||||||||||||||
| Foreign currency |
0 | % | 2 | % | ||||||||||||||||
| Constant currency |
24 | % | 18 | % | ||||||||||||||||
| Diluted weighted-average common shares (millions) |
483.9 | 495.9 | (2) | 486.3 | 496.6 | n/a | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Year-ended December 31, |
||||
| 2021 | ||||
| Adjusted earnings |
$ | 965 | ||
| Plus: Dividends declared on preference shares |
2 | |||
| Plus: Tax expense on adjusted earnings |
156 | |||
|
|
|
|||
| Pre-Tax Adjusted earnings |
$ | 1,123 | ||
|
|
|
|||
| IFRS Tax expense |
$ | 1,607 | ||
|
|
|
|||
| Remove tax related to: |
||||
| Amortization of other identifiable intangible assets |
26 | |||
| Share of post-tax earnings in equity method investments |
(1,497 | ) | ||
| Other operating gains, net |
(9 | ) | ||
| Other items |
5 | |||
|
|
|
|||
| Subtotal - Tax on pre-tax items removed from adjusted earnings |
(1,475 | ) | ||
| Remove: Tax items impacting comparability |
24 | |||
|
|
|
|||
| Total: Remove all items above impacting comparability |
(1,451 | ) | ||
|
|
|
|||
| Tax expense on adjusted earnings |
$ | 156 | ||
|
|
|
|||
| Effective tax rate on adjusted earnings |
13.9 | % | ||
|
|
|
|||
| n/a: | not applicable |
| * | Fair value adjustments primarily represent gains or losses on intercompany balances that arise in the ordinary course of business due to changes in foreign currency exchange rates, which are a component of operating expenses. |
| (1) | Refer to page 23 for additional information on non-IFRS financial measures. |
| (2) | Refer to page 19 regarding IFRS and non-IFRS share information. |
Thomson Reuters Reports Third-Quarter 2022 Results
Page 19 of 23
The following table reconciles IFRS and non-IFRS common share information:
| (weighted-average common shares) | Three Months Ended September 30, 2021 |
|||
| IFRS: Basic and Diluted |
494,624,854 | |||
| Effect of stock options and other equity incentive awards |
1,275,150 | |||
|
|
|
|||
| Non-IFRS Diluted |
495,900,004 | |||
|
|
|
|||
Because Thomson Reuters reported a net loss for continuing operations under IFRS for the three months ended September 30, 2021, the weighted-average number of common shares used for basic and diluted loss per share is the same for all per-share calculations in the period, as the effect of stock options and other equity incentive awards would reduce the loss per share, and therefore be anti-dilutive. Since the company’s non-IFRS measure “adjusted earnings” is a profit, potential common shares are included, as they lower adjusted EPS and are therefore dilutive.
Thomson Reuters Corporation
Reconciliation of Changes in Revenues to Changes in Revenues on a Constant Currency(1) and Organic Basis(1)
(millions of U.S. dollars)
(unaudited)
| Three Months Ended | ||||||||||||||||||||||||||||
| September 30, | Change | |||||||||||||||||||||||||||
| 2022 | 2021(2) | Total | Foreign Currency |
SUBTOTAL Constant Currency |
Acquisitions/ (Divestitures) |
Organic | ||||||||||||||||||||||
| Total Revenues |
||||||||||||||||||||||||||||
| Legal Professionals |
$ | 701 | $ | 682 | 3 | % | -2 | % | 5 | % | 0 | % | 6 | % | ||||||||||||||
| Corporates |
373 | 354 | 5 | % | -2 | % | 7 | % | 0 | % | 7 | % | ||||||||||||||||
| Tax & Accounting Professionals |
190 | 177 | 7 | % | -1 | % | 8 | % | -1 | % | 9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| “Big 3” Segments Combined(1) |
1,264 | 1,213 | 4 | % | -2 | % | 6 | % | 0 | % | 6 | % | ||||||||||||||||
| Reuters News |
171 | 169 | 1 | % | -4 | % | 5 | % | 0 | % | 5 | % | ||||||||||||||||
| Global Print |
146 | 149 | -3 | % | -2 | % | 0 | % | 0 | % | 0 | % | ||||||||||||||||
| Eliminations/Rounding |
(7 | ) | (5 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Revenues |
$ | 1,574 | $ | 1,526 | 3 | % | -2 | % | 5 | % | 0 | % | 6 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Recurring Revenues |
||||||||||||||||||||||||||||
| Legal Professionals |
$ | 658 | $ | 634 | 4 | % | -2 | % | 6 | % | 0 | % | 6 | % | ||||||||||||||
| Corporates |
330 | 307 | 8 | % | -2 | % | 9 | % | 0 | % | 9 | % | ||||||||||||||||
| Tax & Accounting Professionals |
158 | 149 | 6 | % | -2 | % | 8 | % | -1 | % | 9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| “Big 3” Segments Combined(1) |
1,146 | 1,090 | 5 | % | -2 | % | 7 | % | 0 | % | 8 | % | ||||||||||||||||
| Reuters News |
152 | 148 | 2 | % | -4 | % | 6 | % | 0 | % | 6 | % | ||||||||||||||||
| Eliminations/Rounding |
(7 | ) | (5 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total Recurring Revenues |
$ | 1,291 | $ | 1,233 | 5 | % | -2 | % | 7 | % | 0 | % | 7 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Transactions Revenues |
||||||||||||||||||||||||||||
| Legal Professionals |
$ | 43 | $ | 48 | -10 | % | 0 | % | -10 | % | -3 | % | -7 | % | ||||||||||||||
| Corporates |
43 | 47 | -9 | % | -2 | % | -7 | % | 0 | % | -7 | % | ||||||||||||||||
| Tax & Accounting Professionals |
32 | 28 | 11 | % | -1 | % | 12 | % | 0 | % | 12 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| “Big 3” Segments Combined(1) |
118 | 123 | -5 | % | -1 | % | -4 | % | -1 | % | -3 | % | ||||||||||||||||
| Reuters News |
19 | 21 | -10 | % | -6 | % | -4 | % | 0 | % | -4 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total Transactions Revenues |
$ | 137 | $ | 144 | -5 | % | -2 | % | -4 | % | -1 | % | -3 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
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.
| (1) | Refer to page 23 for additional information on non-IFRS financial measures. |
| (2) | Revised to reflect the changes made to the company’s segment reporting in the first quarter of 2022. |
Thomson Reuters Reports Third-Quarter 2022 Results
Page 20 of 23
Thomson Reuters Corporation
Reconciliation of Changes in Revenues to Changes in Revenues on a Constant Currency(1) and Organic Basis(1)
(millions of U.S. dollars)
(unaudited)
| Nine Months Ended | ||||||||||||||||||||||||||||
| September 30, | Change | |||||||||||||||||||||||||||
| 2022 | 2021(2) | Total | Foreign Currency |
SUBTOTAL Constant Currency |
Acquisitions/ (Divestitures) |
Organic | ||||||||||||||||||||||
| Total Revenues |
||||||||||||||||||||||||||||
| Legal Professionals |
$ | 2,099 | $ | 2,023 | 4 | % | -1 | % | 5 | % | 0 | % | 6 | % | ||||||||||||||
| Corporates |
1,157 | 1,082 | 7 | % | -1 | % | 8 | % | 0 | % | 8 | % | ||||||||||||||||
| Tax & Accounting Professionals |
660 | 603 | 9 | % | -1 | % | 10 | % | 0 | % | 10 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| “Big 3” Segments Combined(1) |
3,916 | 3,708 | 6 | % | -1 | % | 7 | % | 0 | % | 7 | % | ||||||||||||||||
| Reuters News |
535 | 507 | 5 | % | -3 | % | 9 | % | 0 | % | 9 | % | ||||||||||||||||
| Global Print |
430 | 439 | -2 | % | -2 | % | -1 | % | 0 | % | -1 | % | ||||||||||||||||
| Eliminations/Rounding |
(19 | ) | (16 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Revenues |
$ | 4,862 | $ | 4,638 | 5 | % | -1 | % | 6 | % | 0 | % | 6 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Recurring Revenues |
||||||||||||||||||||||||||||
| Legal Professionals |
$ | 1,967 | $ | 1,881 | 5 | % | -1 | % | 6 | % | 0 | % | 6 | % | ||||||||||||||
| Corporates |
968 | 898 | 8 | % | -1 | % | 9 | % | 0 | % | 9 | % | ||||||||||||||||
| Tax & Accounting Professionals |
507 | 463 | 9 | % | -1 | % | 10 | % | 0 | % | 10 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| “Big 3” Segments Combined(1) |
3,442 | 3,242 | 6 | % | -1 | % | 7 | % | 0 | % | 8 | % | ||||||||||||||||
| Reuters News |
459 | 446 | 3 | % | -3 | % | 5 | % | 0 | % | 5 | % | ||||||||||||||||
| Eliminations/Rounding |
(19 | ) | (16 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total Recurring Revenues |
$ | 3,882 | $ | 3,672 | 6 | % | -1 | % | 7 | % | 0 | % | 7 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Transactions Revenues |
||||||||||||||||||||||||||||
| Legal Professionals |
$ | 132 | $ | 142 | -7 | % | -1 | % | -6 | % | -2 | % | -3 | % | ||||||||||||||
| Corporates |
189 | 184 | 3 | % | -1 | % | 4 | % | 0 | % | 4 | % | ||||||||||||||||
| Tax & Accounting Professionals |
153 | 140 | 9 | % | 0 | % | 9 | % | 0 | % | 9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| “Big 3” Segments Combined(1) |
474 | 466 | 2 | % | -1 | % | 2 | % | -1 | % | 3 | % | ||||||||||||||||
| Reuters News |
76 | 61 | 26 | % | -6 | % | 31 | % | 0 | % | 31 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total Transactions Revenues |
$ | 550 | $ | 527 | 4 | % | -1 | % | 6 | % | -1 | % | 6 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Year Ended | ||||||||||||||||||||||||||||
| December 31, | Change | |||||||||||||||||||||||||||
| 2021(2) | 2020(2) | Total | Foreign Currency |
SUBTOTAL Constant Currency |
Acquisitions/ (Divestitures) |
Organic | ||||||||||||||||||||||
| Total Revenues |
||||||||||||||||||||||||||||
| Legal Professionals |
$ | 2,712 | $ | 2,535 | 7 | % | 1 | % | 6 | % | 0 | % | 6 | % | ||||||||||||||
| Corporates |
1,440 | 1,361 | 6 | % | 1 | % | 5 | % | 0 | % | 5 | % | ||||||||||||||||
| Tax & Accounting Professionals |
915 | 842 | 9 | % | 0 | % | 9 | % | 0 | % | 9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| “Big 3” Segments Combined(1) |
5,067 | 4,738 | 7 | % | 1 | % | 6 | % | 0 | % | 6 | % | ||||||||||||||||
| Reuters News |
694 | 645 | 8 | % | 1 | % | 7 | % | 0 | % | 7 | % | ||||||||||||||||
| Global Print |
609 | 620 | -2 | % | 1 | % | -3 | % | 0 | % | -3 | % | ||||||||||||||||
| Eliminations/Rounding |
(22 | ) | (19 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Revenues |
$ | 6,348 | $ | 5,984 | 6 | % | 1 | % | 5 | % | 0 | % | 5 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
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.
| (1) | Refer to page 23 for additional information on non-IFRS financial measures. |
| (2) | Revised to reflect the changes made to the company’s segment reporting in the first quarter of 2022. |
Thomson Reuters Reports Third-Quarter 2022 Results
Page 21 of 23
Thomson Reuters Corporation
Reconciliation of Changes in Adjusted EBITDA(1) to Changes on a Constant Currency Basis(1)
(millions of U.S. dollars)
(unaudited)
| Three Months Ended | ||||||||||||||||||||
| September 30, | Change | |||||||||||||||||||
| 2022 | 2021(2) | Total | Foreign Currency |
Constant Currency |
||||||||||||||||
| Adjusted EBITDA(1) |
||||||||||||||||||||
| Legal Professionals |
$ | 324 | $ | 288 | 13 | % | -2 | % | 14 | % | ||||||||||
| Corporates |
147 | 130 | 13 | % | 0 | % | 13 | % | ||||||||||||
| Tax & Accounting Professionals |
59 | 50 | 17 | % | 1 | % | 15 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| “Big 3” Segments Combined(1) |
530 | 468 | 13 | % | -1 | % | 14 | % | ||||||||||||
| Reuters News |
33 | 25 | 37 | % | 15 | % | 22 | % | ||||||||||||
| Global Print |
50 | 52 | -4 | % | -4 | % | -1 | % | ||||||||||||
| Corporate costs |
(78 | ) | (87 | ) | n/a | n/a | n/a | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjusted EBITDA |
$ | 535 | $ | 458 | 17 | % | 0 | % | 17 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjusted EBITDA Margin(1) |
||||||||||||||||||||
| Legal Professionals |
46.2 | % | 42.3 | % | 390bp | 10bp | 380bp | |||||||||||||
| Corporates |
39.2 | % | 36.7 | % | 250bp | 70bp | 180bp | |||||||||||||
| Tax & Accounting Professionals |
31.0 | % | 28.5 | % | 250bp | 80bp | 170bp | |||||||||||||
| “Big 3” Segments Combined(1) |
41.9 | % | 38.6 | % | 330bp | 40bp | 290bp | |||||||||||||
| Reuters News |
19.7 | % | 14.5 | % | 520bp | 290bp | 230bp | |||||||||||||
| Global Print |
34.4 | % | 35.0 | % | -60bp | -50bp | -10bp | |||||||||||||
| Adjusted EBITDA margin |
34.0 | % | 30.0 | % | 400bp | 90bp | 310bp | |||||||||||||
n/a: not applicable
Growth percentages and margins are computed using whole dollars. As a result, percentages and margins calculated from reported amounts may differ from those presented, and growth components may not total due to rounding.
| (1) | Refer to page 23 for additional information on non-IFRS financial measures. |
| (2) | Revised to reflect the changes made to the company’s segment reporting in the first quarter of 2022. |
Thomson Reuters Reports Third-Quarter 2022 Results
Page 22 of 23
Thomson Reuters Corporation
Reconciliation of Changes in Adjusted EBITDA(1) to Changes on a Constant Currency Basis(1)
(millions of U.S. dollars)
(unaudited)
| Nine Months Ended | ||||||||||||||||||||
| September 30, | Change | |||||||||||||||||||
| 2022 | 2021(2) | Total | Foreign Currency |
Constant Currency |
||||||||||||||||
| Adjusted EBITDA(1) |
||||||||||||||||||||
| Legal Professionals |
$ | 933 | $ | 852 | 9 | % | -1 | % | 11 | % | ||||||||||
| Corporates |
443 | 403 | 10 | % | 0 | % | 10 | % | ||||||||||||
| Tax & Accounting Professionals |
262 | 223 | 18 | % | 1 | % | 17 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| “Big 3” Segments Combined(1) |
1,638 | 1,478 | 11 | % | 0 | % | 11 | % | ||||||||||||
| Reuters News |
114 | 88 | 31 | % | 10 | % | 21 | % | ||||||||||||
| Global Print |
153 | 165 | -7 | % | -2 | % | -5 | % | ||||||||||||
| Corporate costs |
(209 | ) | (213 | ) | n/a | n/a | n/a | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjusted EBITDA |
$ | 1,696 | $ | 1,518 | 12 | % | 0 | % | 11 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjusted EBITDA Margin(1) |
||||||||||||||||||||
| Legal Professionals |
44.5 | % | 42.1 | % | 240bp | 20bp | 220bp | |||||||||||||
| Corporates |
38.2 | % | 37.2 | % | 100bp | 50bp | 50bp | |||||||||||||
| Tax & Accounting Professionals |
39.7 | % | 36.9 | % | 280bp | 50bp | 230bp | |||||||||||||
| “Big 3” Segments Combined(1) |
41.8 | % | 39.9 | % | 190bp | 30bp | 160bp | |||||||||||||
| Reuters News |
21.4 | % | 17.3 | % | 410bp | 210bp | 200bp | |||||||||||||
| Global Print |
35.6 | % | 37.5 | % | -190bp | 0bp | -190bp | |||||||||||||
| Adjusted EBITDA margin |
34.9 | % | 32.7 | % | 220bp | 70bp | 150bp | |||||||||||||
| Year Ended December 31, |
||||||||
| 2021(2) | ||||||||
| Adjusted EBITDA(1) | ||||||||
| Legal Professionals |
$ | 1,091 | ||||||
| Corporates |
496 | |||||||
| Tax & Accounting Professionals |
379 | |||||||
|
|
|
|||||||
| “Big 3” Segments Combined(1) |
1,966 | |||||||
| Reuters News |
103 | |||||||
| Global Print |
226 | |||||||
| Corporate costs |
(325 | ) | ||||||
|
|
|
|||||||
| Adjusted EBITDA |
$ | 1,970 | ||||||
|
|
|
|||||||
| Adjusted EBITDA Margin(1) |
||||||||
| Legal Professionals |
40.2 | % | ||||||
| Corporates |
34.4 | % | ||||||
| Tax & Accounting Professionals |
41.3 | % | ||||||
| “Big 3” Segments Combined(1) |
38.8 | % | ||||||
| Reuters News |
14.8 | % | ||||||
| Global Print |
37.1 | % | ||||||
| Adjusted EBITDA margin |
31.0 | % | ||||||
n/a: not applicable
Growth percentages and margins are computed using whole dollars. As a result, percentages and margins calculated from reported amounts may differ from those presented, and growth components may not total due to rounding.
| (1) | Refer to page 23 for additional information on non-IFRS financial measures. |
| (2) | Revised to reflect the changes made to the company’s segment reporting in the first quarter of 2022. |
Thomson Reuters Reports Third-Quarter 2022 Results
Page 23 of 23
| Non-IFRS Financial Measures | Definition | Why Useful to the Company and Investors | ||
| Adjusted EBITDA and the related margin |
Represents 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 and fair value adjustments, including those related to acquired deferred revenue.
The related margin is adjusted EBITDA expressed as a percentage of revenues. For purposes of this calculation, revenues are before fair value adjustments to acquired deferred revenue. |
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.
Also, represents a measure commonly reported and widely used by investors as a valuation metric, as well as to assess the company’s ability to incur and service debt. | ||
| Adjusted earnings and adjusted EPS | Net earnings or loss including dividends declared on preference shares but excluding the post-tax impacts of fair value adjustments, including those related to acquired deferred revenue, 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.
The post-tax amount of each item is 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. |
Provides a more comparable basis to analyze earnings.
These measures are commonly used by shareholders to measure performance. | ||
| Effective tax rate on adjusted earnings | Adjusted tax expense divided by pre-tax adjusted earnings. Adjusted tax expense is computed as income tax (benefit) expense plus or minus the income tax impacts of all items impacting adjusted earnings (as described above), and other tax items impacting comparability.
In interim periods, we also make an adjustment to reflect income taxes based on the 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. |
Provides a basis to analyze the effective tax rate associated with adjusted earnings.
Because the geographical mix of pre-tax profits and losses in interim periods may be different from that for the full year, our effective tax rate computed in accordance with IFRS may be more volatile by quarter. Therefore, we believe that using the expected full-year effective tax rate provides more comparability among interim periods. | ||
| Free cash flow | Net cash provided by operating activities, proceeds from disposals of property and equipment, and other investing activities, less capital expenditures, payments of lease principal and dividends paid on the company’s preference shares. | 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 acquisitions. | ||
| Changes before the impact of foreign currency or at “constant currency” | The changes in revenues, adjusted EBITDA and the related margin, and adjusted EPS before currency (at constant currency or excluding the effects of currency) are determined by converting the current and equivalent prior period’s local currency results using the same foreign currency exchange rate. | Provides better comparability of business trends from period to period. | ||
| Changes in revenues computed on an “organic” basis | Represent changes in revenues of the company’s existing businesses at constant currency. The metric excludes the distortive impacts of acquisitions and dispositions from not owning the business in both comparable periods. | Provides further insight into the performance of the company’s 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. | ||
| Accrued capital expenditures as a percentage of revenues | Accrued capital expenditures divided by revenues, where accrued capital expenditures include amounts that remain unpaid at the end of the reporting period. For purposes of this calculation, revenues are before fair value adjustments to acquired deferred revenue.
Prior to December 31, 2021, the company used capital expenditures paid in this calculation, from its consolidated statement of cash flow, as measured under IFRS. The prior period has been revised to reflect the current methodology. |
Reflects the basis on which the company manages capital expenditures for internal budgeting purposes. | ||
| “Big 3” segments | The company’s combined Legal Professionals, Corporates and Tax & Accounting Professionals segments. All measures reported for the “Big 3” segments are non-IFRS financial measures. | The “Big 3” segments comprised approximately 80% of revenues and represent the core of the company’s business information service product offerings. | ||
Please refer to reconciliations for the most directly comparable IFRS financial measures.