TORONTO, Nov. 1, 2016 /PRNewswire/ -- Thomson Reuters (TSX
/ NYSE: TRI) today reported results for the third quarter ended September 30, 2016.
"It is encouraging to see our continued progress flow through in the third-quarter numbers," said Jim
Smith, president and chief executive officer of Thomson Reuters. "Our core subscription businesses are moving in the
right direction, our cost controls are working and we are increasingly confident in our execution capability. That is why
we are going to pick up the pace of our transformation efforts."
Consolidated Financial Highlights - Third Quarter
(All amounts are from continuing operations, except cash flow measures)
IFRS Financial Measures
|
Three Months Ended September 30,
(Millions of U.S. dollars, except earnings per share (EPS) and
margins)
|
IFRS Financial Measures
|
2016
|
2015(1)
|
Change
|
|
|
Revenues
|
$2,744
|
$2,747
|
0%
|
|
|
Operating profit
|
$385
|
$386
|
0%
|
|
|
Diluted EPS
|
$0.34
|
$0.32
|
6%
|
|
|
Cash flow from operations (includes discontinued operations)
|
$758
|
$680
|
11%
|
|
|
|
|
|
|
|
|
|
- Revenues were essentially unchanged as growth in subscription revenues was offset by the impact of foreign currency and a
decline in low margin recoveries revenues
- Operating profit was essentially unchanged as higher subscription revenues were offset by the impact of foreign currency,
which included unfavorable fair value adjustments associated with foreign currency derivatives embedded in certain customer
contracts
- Diluted EPS increased 6% to $0.34, with the increase driven by the benefit of lower common
shares outstanding
- Cash flow from operations, which includes discontinued operations, increased 11% to $758
million, primarily due to favorable timing of working capital
Non-IFRS Financial Measures (2)
|
2016
|
2015(1)
|
Change
|
Change Before
Currency
|
Revenues
|
$2,744
|
$2,747
|
0%
|
1%
|
Adjusted EBITDA
|
$814
|
$782
|
4%
|
2%
|
Adjusted EBITDA margin
|
29.7%
|
28.5%
|
120bp
|
20bp
|
Underlying operating profit
|
$559
|
$524
|
7%
|
3%
|
Underlying operating profit margin
|
20.4%
|
19.1%
|
130bp
|
30bp
|
Adjusted EPS
|
$0.54
|
$0.45
|
20%
|
13%
|
Free cash flow (includes discontinued operations)
|
$519
|
$449
|
16%
|
|
(1) Unless otherwise indicated, results exclude the Intellectual Property & Science (IP & Science) business, which was
sold in October 2016. IP & Science was classified as a discontinued operation for 2016
reporting purposes through the closing date of sale. 2015 amounts (except cash flow measures) are restated to conform to the
current year's presentation.
(2) 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. Additional information is provided in the explanatory footnotes to the appended tables.
- Revenues were unchanged. Before currency, revenues increased 1%
- Excluding recoveries, revenues increased 2% (before currency)
- Adjusted EBITDA increased 4% to $814 million, and the margin increased 120 basis points to
29.7% from 28.5% in the prior-year period. Excluding currency, the margin increased 20 basis points
- Underlying operating profit increased 7% to $559 million, and the margin increased 130 basis
points to 20.4% from 19.1% in the prior-year period. Excluding currency, the margin increased 30 basis points
- Adjusted EPS increased 20% to $0.54, an increase of $0.09 per
share. Currency had a $0.03 favorable impact
Planned Charge in Fourth-Quarter 2016 and Updated Full-Year 2016 Outlook
- Thomson Reuters today announced that it plans to record a charge of approximately $200 million to
$250 million to be incurred in the fourth quarter of 2016. This charge is intended to accelerate the pace of the
company's Transformation program by further simplifying and streamlining the business. The majority of the charges will
be taken in Financial & Risk and the Enterprise, Technology & Operations Group that was created in January 2016. The resulting run-rate cash savings in 2017 are estimated to be of a similar magnitude to the
planned charge, with some of the savings to be reinvested in the business.
- The company updated its 2016 full-year outlook to reflect the planned charge, as outlined in the Business Outlook
section of this news release.
Sale of IP & Science Business
The IP & Science business was sold for $3.55 billion in cash on October 3, 2016. The net proceeds from the sale will be approximately $3.2
billion. The company utilized $1.7 billion of the proceeds to repay commercial paper during
October and it plans to use the remaining proceeds primarily to buy back shares under its current $1.5
billion share repurchase program, further pay down debt and for reinvestment in the business.
Highlights by Business Unit
Unless otherwise noted, all revenue growth comparisons in this news release are before the impact of foreign
currency (constant currency) as Thomson Reuters believes this provides the best basis to measure the performance of its
business.
Financial & Risk
- Revenues increased 1%. Revenues grew approximately 2% excluding the impact of some temporary items, primarily the impact of
lower recoveries revenues and commercial pricing adjustments related to the migration of certain customers to new platforms.
- Recurring revenues (77% of the segment's revenues in the quarter) were up 2%, primarily due to the impact of an annual
price increase and a positive net sales trend, partly offset by lower revenues resulting from the pricing adjustments
referred to above and macro-economic conditions impacting large European banks and banks in several emerging markets.
- Transactions revenues (15% of the segment's revenues in the quarter) were up 4% due to increased revenue from Tradeweb,
BETA brokerage processing and transactional revenues from the Risk business. This increase was offset by the impact of
lower foreign exchange trading volumes.
- Low-margin recoveries revenues (8% of the segment's revenues in the quarter) decreased 12% as some third-party partners
continue to move to direct billing with their customers. The rate of decline in these revenues is expected to lessen again
in the fourth quarter.
- Recoveries represent revenues for content or services provided by third parties and distributed through Financial
& Risk's platform. Reductions in recoveries revenue have no impact on the unit's EBITDA or operating profit.
- By geography, revenues in the Americas were up 3% (up 4% excluding recoveries). Revenues in Europe, Middle East and Africa (EMEA)
were unchanged (up 2% excluding recoveries). Revenues in Asia were unchanged (up 1% excluding
recoveries).
- EBITDA increased 10% to $460 million and the margin increased 260 basis points to 30.3% from
27.7% in the prior-year period. Excluding the impact of currency, the margin increased 160 basis points. The increase in the
margin was primarily due to higher revenues and savings related to efficiency initiatives and platform closures in 2015.
- Operating profit increased 15% to $313 million and the margin increased 270 basis points to
20.6% from 17.9% in the prior-year period. Excluding the impact of currency, the margin increased 160 basis points. The
operating profit margin improvement reflected the same factors that impacted EBITDA.
- Net sales were positive in all regions, marking the tenth consecutive quarter of positive total net sales.
Legal
- Revenues were unchanged from the prior-year period. Excluding US print, revenues grew 1%.
- Solutions businesses (45% of the segment's revenues in the quarter) grew 1%. Solutions subscription revenue growth of
5% was offset by a 9% reduction in transactional revenues.
- US Online Legal Information (42% of the segment's revenues in the quarter) grew 2%, marking the seventh consecutive
quarter of growth.
- US Print (13% of the segment's revenues in the quarter) declined 8%.
- Subscription revenues (75% of the segment's revenues in the quarter) grew 3%. However, transactional revenues (12% of the
segment's revenues in the quarter) declined 8% due to lower Legal Managed Services and Elite transactional revenues.
- EBITDA declined 2% to $328 million and the margin increased 10 basis points to 39.3% from
39.2% in the prior-year period. Excluding the impact of currency, the margin declined 30 basis points.
- Operating profit decreased 3% to $264 million and the margin decreased 20 basis points to
31.6% from 31.8% in the prior-year period. Excluding the impact of currency, the margin declined 40 basis points.
Tax & Accounting
- Revenues increased 6%, driven by the Corporate, Professional and Knowledge Solutions businesses, partially offset by a
decline in the Government business. Recurring revenues (90% of the segment's revenues in the quarter) increased 11%.
- EBITDA increased 10% to $87 million and the margin increased 120 basis points to 26.9% from
25.7% in the prior-year period. Excluding the impact of currency, the margin increased 70 basis points.
- Operating profit increased 18% to $59 million and the margin increased 200 basis points to
18.3% from 16.3% in the prior-year period. Excluding the impact of currency, the margin increased 120 basis points.
- The timing of revenues and expenses can impact margins in any given quarter for the Tax & Accounting business.
Full-year margins are more reflective of the segment's underlying performance.
Corporate & Other (Including Reuters News)
- Reuters News revenues were $73 million, down 1% compared to the prior-year period.
- Corporate & Other costs were $77 million compared to $68
million in the prior-year period.
Consolidated Financial Highlights - Nine Months
(All amounts are from continuing operations, except cash flow measures)
IFRS Financial Measures
|
Nine Months Ended September 30,
(Millions of U.S. dollars, except EPS and margins)
|
|
2016
|
2015(1)
|
Change
|
|
|
Revenues
|
$8,306
|
$8,370
|
-1%
|
|
|
Operating profit
|
$1,096
|
$1,093
|
0%
|
|
|
Diluted EPS
|
$0.99
|
$0.91
|
9%
|
|
|
Cash flow from operations (includes discontinued operations)
|
$1,986
|
$1,875
|
6%
|
|
|
|
|
|
|
|
|
|
- Revenues declined 1% as higher subscription revenues were more than offset by the impact of foreign currency and a decline
in low margin recoveries revenues
- Operating profit was essentially unchanged as higher subscription revenues were offset by the impact of foreign currency,
which included unfavorable fair value adjustments associated with foreign currency derivatives embedded in certain customer
contracts
- Diluted EPS increased 9% to $0.99, primarily due to lower tax expense as well as the benefit
of lower common shares outstanding
- Cash flow from operations, which includes discontinued operations, increased 6% due to higher operating profit before the
impact of non-cash items such as depreciation, amortization and fair value adjustments
Non-IFRS Financial Measures (2)
|
2016
|
2015(1)
|
Change
|
Change Before
Currency
|
Revenues
|
$8,306
|
$8,370
|
-1%
|
1%
|
Adjusted EBITDA
|
$2,319
|
$2,287
|
1%
|
0%
|
Adjusted EBITDA margin
|
27.9%
|
27.3%
|
60bp
|
-10bp
|
Underlying operating profit
|
$1,562
|
$1,495
|
4%
|
2%
|
Underlying operating profit margin
|
18.8%
|
17.9%
|
90bp
|
30bp
|
Adjusted EPS
|
$1.47
|
$1.24
|
19%
|
15%
|
Free cash flow (includes discontinued operations)
|
$1,267
|
$1,093
|
16%
|
|
(1) Unless otherwise indicated, results exclude the IP & Science business, which was sold in October 2016. IP & Science was classified as a discontinued operation for 2016 reporting purposes through
the closing date of sale. 2015 amounts (except cash flow measures) are restated to conform to the current period's
presentation.
(2) In addition to results reported in accordance with IFRS, the company uses certain non-IFRS financial measures as
supplemental indicators of its operating performance and financial position. These and other non-IFRS financial measures are
defined and reconciled to the most directly comparable IFRS measures in the tables appended to this news release. Additional
information is provided in the explanatory footnotes to the appended tables.
- Revenues declined 1%. Before currency, revenues increased 1%. Excluding recoveries, revenues increased 2% (before
currency)
- Adjusted EBITDA increased 1% to $2.3 billion, and the margin increased 60 basis points to
27.9% from 27.3% in the prior-year period. Excluding the impact of currency, the margin was down 10 basis points from the
prior-year period
- Underlying operating profit increased 4% to $1.6 billion, and the margin increased 90 basis
points to 18.8% from 17.9% in the prior-year period. Excluding the impact of currency, the margin increased 30 basis
points
- Adjusted EPS increased 19% to $1.47, an increase of $0.23 per
share. Currency had a $0.04 favorable impact
- Free cash flow for the first nine months of the year increased 16% to $1.3 billion compared
to $1.1 billion in the prior-year period
Business Outlook (Before Currency)
Thomson Reuters updated its full-year business outlook for 2016 to reflect the planned fourth-quarter charge discussed earlier
in this news release.
The company's 2016 Outlook assumes constant currency rates compared to 2015 and all metrics below (except for free cash
flow) exclude the IP & Science business, which was classified as a discontinued operation for 2016 reporting purposes through
the closing date. The 2016 Outlook is based on the expected performance of the company's remaining businesses and does not
factor in the impact of any other acquisitions or divestitures that may occur during the year.
For the full-year 2016, the company expects:
- Low single-digit revenue growth
- 2% to 3% revenue growth excluding Financial & Risk's recoveries revenues, which are low margin revenues and are
expected to decline as partners move to direct billing with their customers
- Adjusted EBITDA margin to range between 25.0% to 26.0% - Including planned charge
- Adjusted EBITDA margin to range between 27.3% and 28.3% - Excluding planned charge
- Underlying operating profit margin to range between 16.0% to 17.0% - Including planned charge
- Underlying operating profit margin to range between 18.4% and 19.4% - Excluding planned charge
- Free cash flow to range between $1.7 billion and $1.9 billion in 2016 (most of cash impact
from planned charge to be incurred in 2017)
The information in this section is forward-looking and should be read in conjunction with the section below entitled
"Special Note Regarding Forward-Looking Statements, Material Assumptions and Material Risks."
Dividend and Share Repurchases
In February 2016, the Thomson Reuters board of directors approved a $0.02 per share annualized increase in the dividend to $1.36 per common share. A
quarterly dividend of $0.34 per share is payable on December 15, 2016
to common shareholders of record as of November 17, 2016.
From January 1, 2016 through September 30, 2016, the company
repurchased approximately 31.2 million shares at a cost of $1.2 billion. Of this amount, 13.2
million shares were repurchased in the third quarter at a cost of $542 million. Under the current
$1.5 billion share repurchase program announced in February 2016, the
company has repurchased approximately 26.4 million shares at a cost of about $1.1 billion through
September 30, 2016.
Thomson Reuters
Thomson Reuters is the world's leading source of news and information for professional markets. Our customers rely on us to
deliver the intelligence, technology and expertise they need to find trusted answers. The business has operated in more than 100
countries for more than 100 years. Thomson Reuters shares are listed on the Toronto and New York
Stock Exchanges (symbol: TRI). For more information, visit www.thomsonreuters.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, underlying
operating profit and the related margin, free cash flow, adjusted EPS, and selected measures before the impact of foreign
currency. 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.
As previously disclosed in July 2016, the company redefined adjusted earnings and adjusted
EPS in relation to certain tax computations to better align with current market practices and to reflect guidance issued earlier
this year by the U.S. Securities and Exchange Commission. These changes were effective for the third quarter and have not
impacted the company's reporting of revenues, adjusted EBITDA, underlying operating profit or free cash flow.
The company's outlook contains various non-IFRS financial measures. 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
2016 impact of changes in foreign exchange rates or the company's share price which impact (i) the translation of its results
reported at average foreign currency rates for the year, (ii) fair value adjustments associated with foreign currency
derivatives embedded in certain customer contracts, (iii) the valuation of certain share-based awards and (iv) other
finance income or expense related to foreign exchange contracts and intercompany financing arrangements. Additionally, the
company cannot reasonably predict the occurrence or amount of other operating gains and losses, which generally arise from
business transactions that it does not anticipate.
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS, MATERIAL ASSUMPTIONS AND MATERIAL RISKS
Certain statements in this news release, including, but not limited to, statements in the "2016 Business Outlook (Before
Currency)" section, Mr. Smith's comments and statements regarding the planned fourth-quarter charge and expected run-rate savings
resulting from the charge, are forward-looking. As a result, forward-looking statements are subject to a number of risks
and uncertainties that could cause actual results or events to differ materially from current expectations. There is no
assurance that the events described in any forward-looking statement will materialize. A business outlook is provided for the
purpose of presenting information about current expectations for 2016. 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.
The company's 2016 Business Outlook is based on various external and internal assumptions. Economic and market assumptions
include, but are not limited to, GDP growth in most of the countries where Thomson Reuters operates and a continued increase in
the number of professionals around the world and their demand for high quality information and workflow solutions. Internal
financial and operational assumptions include, but are not limited to, the successful execution of sales initiatives, ongoing
product release programs, our globalization strategy and other growth and efficiency initiatives.
Some of the material risk factors that could cause actual results or events to differ materially from those
expressed in or implied by forward-looking statements in this news release include, but are not limited to, changes in the
general economy; actions of competitors; failure to develop new products, services, applications and functionalities to meet
customers' needs, attract new customers or expand into new geographic markets and identify areas of higher growth; failures or
disruptions of telecommunications, network systems or the Internet; fraudulent or unpermitted data access or other cyber-security
or privacy breaches; increased accessibility to free or relatively inexpensive information sources; failure to maintain a high
renewal rate for subscription-based services; dependency on third parties for data, information and other services; changes to
law and regulations, including the impact of the Dodd-Frank legislation and similar financial services laws around the world; tax
matters, including changes to tax laws, regulations and treaties; fluctuations in foreign currency exchange and interest rates;
failure to adapt to recent organizational changes and effectively implement strategic initiatives; failure to recruit, motivate
and retain high quality management and key employees; failure to meet the challenges involved in operating globally; failure to
derive fully the anticipated benefits from existing or future acquisitions, joint ventures, investments or dispositions; failure
to protect the brands and reputation of Thomson Reuters; impairment of goodwill and identifiable intangible assets; inadequate
protection of intellectual property rights; threat of legal actions and claims; risk of antitrust/competition-related claims or
investigations; downgrading of credit ratings and adverse conditions in the credit markets; the effect of factors outside of the
control of Thomson Reuters on funding obligations in respect of pension and post-retirement benefit arrangements; and actions or
potential actions that could be taken by the company's principal shareholder, The Woodbridge Company Limited. These and other
factors are discussed in materials that Thomson Reuters from time to time files with, or furnishes to, the Canadian securities
regulatory authorities and the U.S. Securities and Exchange Commission. Thomson Reuters annual and quarterly reports are also
available in the "Investor Relations" section of www.thomsonreuters.com.
CONTACTS
MEDIA
David Crundwell
Senior Vice President, Corporate Affairs
+1 646 223 5285
david.crundwell@tr.com
|
INVESTORS
Frank J. Golden
Senior Vice President, Investor Relations
+1 646 223 5288
frank.golden@tr.com
|
Thomson Reuters will webcast a discussion of its third-quarter 2016 results today beginning at 8:30
a.m. Eastern Time (ET). You can access the webcast by visiting the "Investor Relations" section of
www.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
|
|
Nine Months Ended
|
|
September 30,
|
|
September 30,
|
|
2016
|
2015(1)
|
|
2016
|
2015(1)
|
CONTINUING OPERATIONS
|
|
|
|
|
|
Revenues
|
$2,744
|
$2,747
|
|
$8,306
|
$8,370
|
Operating expenses
|
(1,964)
|
(1,958)
|
|
(6,064)
|
(6,083)
|
Depreciation
|
(78)
|
(85)
|
|
(239)
|
(263)
|
Amortization of computer software
|
(177)
|
(173)
|
|
(518)
|
(529)
|
Amortization of other identifiable intangible assets
|
(128)
|
(135)
|
|
(388)
|
(415)
|
Other operating (losses) gains, net
|
(12)
|
(10)
|
|
(1)
|
13
|
Operating profit
|
385
|
386
|
|
1,096
|
1,093
|
Finance costs, net:
|
|
|
|
|
|
Net interest expense
|
(108)
|
(102)
|
|
(304)
|
(314)
|
Other finance (costs) income
|
(3)
|
(15)
|
|
(28)
|
24
|
Income before tax and equity method investments
|
274
|
269
|
|
764
|
803
|
Share of post-tax earnings in equity method investments
|
2
|
1
|
|
2
|
8
|
Tax (expense) benefit
|
(8)
|
(7)
|
|
16
|
(42)
|
Earnings from continuing operations
|
268
|
263
|
|
782
|
769
|
Earnings from discontinued operations, net of tax
|
18
|
30
|
|
126
|
125
|
Net earnings
|
$286
|
$293
|
|
$908
|
$894
|
|
|
|
|
|
|
Earnings attributable to:
|
|
|
|
|
|
Common shareholders
|
273
|
280
|
|
872
|
847
|
Non-controlling interests
|
13
|
13
|
|
36
|
47
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
Basic earnings per share:
|
|
|
|
|
|
From continuing operations
|
$0.34
|
$0.32
|
|
$0.99
|
$0.92
|
From discontinued operations
|
0.03
|
0.04
|
|
0.17
|
0.16
|
Basic earnings per share
|
$0.37
|
$0.36
|
|
$1.16
|
$1.08
|
|
|
|
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
From continuing operations
|
$0.34
|
$0.32
|
|
$0.99
|
$0.91
|
From discontinued operations
|
0.02
|
0.04
|
|
0.16
|
0.16
|
Diluted earnings per share
|
$0.36
|
$0.36
|
|
$1.15
|
$1.07
|
|
|
|
|
|
|
Basic weighted-average common shares
|
743,939,102
|
778,334,806
|
|
752,226,485
|
785,932,003
|
Diluted weighted-average common shares
|
745,772,211
|
781,170,075
|
|
753,916,599
|
788,797,817
|
(1) Prior-year period amounts have been restated to reflect the current presentation.
Thomson Reuters Corporation
Consolidated Statement of Financial Position
(millions of U.S. dollars)
(unaudited)
|
|
|
September 30,
|
|
December 31,
|
2016
|
|
2015(1)
|
Assets
|
|
|
|
Cash and cash equivalents
|
$831
|
|
$966
|
Trade and other receivables
|
1,403
|
|
1,755
|
Other financial assets
|
125
|
|
176
|
Prepaid expenses and other current assets
|
668
|
|
683
|
Current assets excluding assets held for sale
|
3,027
|
|
3,580
|
Assets held for sale
|
1,674
|
|
-
|
Current assets
|
4,701
|
|
3,580
|
|
|
|
|
Computer hardware and other property, net
|
943
|
|
1,067
|
Computer software, net
|
1,399
|
|
1,486
|
Other identifiable intangible assets, net
|
5,862
|
|
6,417
|
Goodwill
|
14,795
|
|
15,878
|
Other financial assets
|
109
|
|
116
|
Other non-current assets
|
555
|
|
544
|
Deferred tax
|
49
|
|
47
|
Total assets
|
$28,413
|
|
$29,135
|
|
|
|
|
Liabilities and equity
|
|
|
|
Liabilities
|
|
|
|
Current indebtedness
|
$2,855
|
|
$1,595
|
Payables, accruals and provisions
|
2,128
|
|
2,278
|
Deferred revenue
|
896
|
|
1,319
|
Other financial liabilities
|
193
|
|
238
|
Current liabilities excluding liabilities associated
with assets held for sale
|
6,072
|
|
5,430
|
Liabilities associated with assets held for sale
|
474
|
|
-
|
Current liabilities
|
6,546
|
|
5,430
|
|
|
|
|
Long-term indebtedness
|
6,307
|
|
6,829
|
Provisions and other non-current liabilities
|
2,404
|
|
2,124
|
Other financial liabilities
|
344
|
|
387
|
Deferred tax
|
982
|
|
1,265
|
Total liabilities
|
16,583
|
|
16,035
|
|
|
|
|
Equity
|
|
|
|
Capital
|
9,627
|
|
9,852
|
Retained earnings
|
5,599
|
|
6,458
|
Accumulated other comprehensive loss
|
(3,878)
|
|
(3,697)
|
Total shareholders' equity
|
11,348
|
|
12,613
|
Non-controlling interests
|
482
|
|
487
|
Total equity
|
11,830
|
|
13,100
|
Total liabilities and equity
|
$28,413
|
|
$29,135
|
(1) Prior-year period amounts have been restated to reflect the current presentation.
Thomson Reuters Corporation
Consolidated Statement of Cash Flow
(millions of U.S. dollars)
(unaudited)
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
2016
|
2015(1)
|
|
2016
|
2015(1)
|
Cash provided by (used in):
|
|
|
|
|
|
Operating activities
|
|
|
|
|
|
Earnings from continuing operations
|
$268
|
$263
|
|
$782
|
$769
|
Adjustments for:
|
|
|
|
|
|
Depreciation
|
78
|
85
|
|
239
|
263
|
Amortization of computer software
|
177
|
173
|
|
518
|
529
|
Amortization of other identifiable intangible assets
|
128
|
135
|
|
388
|
415
|
Net (gains) losses on disposals of businesses and investments
|
(2)
|
1
|
|
(4)
|
(24)
|
Deferred tax
|
(46)
|
(43)
|
|
(130)
|
(108)
|
Other
|
129
|
88
|
|
354
|
184
|
Changes in working capital and other items
|
37
|
(35)
|
|
(344)
|
(401)
|
Operating cash flows from continuing operations
|
769
|
667
|
|
1,803
|
1,627
|
Operating cash flows from discontinued operations
|
(11)
|
13
|
|
183
|
248
|
Net cash provided by operating activities
|
758
|
680
|
|
1,986
|
1,875
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
Acquisitions, net of cash acquired
|
-
|
(2)
|
|
(111)
|
(17)
|
Proceeds from disposals of businesses and
investments, net of taxes paid
|
3
|
-
|
|
4
|
75
|
Capital expenditures, less proceeds from disposals
|
(213)
|
(203)
|
|
(658)
|
(703)
|
Other investing activities
|
3
|
2
|
|
23
|
5
|
Investing cash flows from continuing operations
|
(207)
|
(203)
|
|
(742)
|
(640)
|
Investing cash flows from discontinued operations
|
(13)
|
(14)
|
|
(38)
|
(40)
|
Net cash used in investing activities
|
(220)
|
(217)
|
|
(780)
|
(680)
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
Proceeds from debt
|
-
|
4
|
|
498
|
4
|
Repayments of debt
|
-
|
(593)
|
|
(503)
|
(593)
|
Net borrowings under short-term loan facilities
|
398
|
529
|
|
702
|
1,099
|
Repurchases of common shares
|
(542)
|
(554)
|
|
(1,232)
|
(1,250)
|
Dividends paid on preference shares
|
(1)
|
(1)
|
|
(2)
|
(2)
|
Dividends paid on common shares
|
(243)
|
(253)
|
|
(740)
|
(765)
|
Dividends paid to non-controlling interests
|
(15)
|
(15)
|
|
(44)
|
(42)
|
Other financing activities
|
9
|
11
|
|
22
|
63
|
Net cash used in financing activities
|
(394)
|
(872)
|
|
(1,299)
|
(1,486)
|
Increase (decrease)in cash and bank overdrafts
|
144
|
(409)
|
|
(93)
|
(291)
|
Translation adjustments
|
(2)
|
(10)
|
|
(3)
|
(19)
|
Cash and bank overdrafts at beginning of period
|
684
|
1,124
|
|
922
|
1,015
|
Cash and bank overdrafts at end of period
|
$826
|
$705
|
|
$826
|
$705
|
|
|
|
|
|
|
Cash and bank overdrafts at end of period comprised of:
|
|
|
|
|
|
Cash and cash equivalents
|
$831
|
$900
|
|
$831
|
$900
|
Bank overdrafts
|
(5)
|
(195)
|
|
(5)
|
(195)
|
|
$826
|
$705
|
|
$826
|
$705
|
(1) Prior-year period amounts have been restated to reflect the current presentation.
Thomson Reuters Corporation
Reconciliation of Changes in Revenues, Adjusted EBITDA, Underlying Operating Profit and the Related
Margins
Excluding the Effects of Foreign Currency by Business Segment
(millions of U.S. dollars, except for margins)
(unaudited)
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
September 30,
|
|
Change
|
|
|
2016
|
2015(1)
|
|
Total
|
Foreign Currency
(4)
|
Before
Currency (4)
|
Revenues
|
|
|
|
|
|
|
|
Financial & Risk
|
|
$1,516
|
$1,517
|
|
0%
|
-1%
|
1%
|
Legal
|
|
835
|
851
|
|
-2%
|
-2%
|
0%
|
Tax & Accounting
|
|
323
|
307
|
|
5%
|
-1%
|
6%
|
Corporate & Other (includes Reuters News)
|
|
73
|
74
|
|
-1%
|
0%
|
-1%
|
Eliminations
|
|
(3)
|
(2)
|
|
|
|
|
Revenues
|
|
$2,744
|
$2,747
|
|
0%
|
-1%
|
1%
|
|
|
|
|
|
|
|
|
|
|
|
|
Change
|
|
|
|
|
|
Total
|
Foreign
Currency (4)
|
Before
Currency (4)
|
Adjusted EBITDA (2)
|
|
|
|
|
|
|
|
Financial & Risk
|
|
$460
|
$420
|
|
10%
|
3%
|
7%
|
Legal
|
|
328
|
334
|
|
-2%
|
-1%
|
-1%
|
Tax & Accounting
|
|
87
|
79
|
|
10%
|
1%
|
9%
|
Corporate & Other (includes Reuters News)
|
|
(61)
|
(51)
|
|
n/a
|
n/a
|
n/a
|
Adjusted EBITDA
|
|
$814
|
$782
|
|
4%
|
2%
|
2%
|
|
|
|
|
|
|
|
|
Adjusted EBITDA Margin (2)
|
|
|
|
|
|
|
|
Financial & Risk
|
|
30.3%
|
27.7%
|
|
260bp
|
100bp
|
160bp
|
Legal
|
|
39.3%
|
39.2%
|
|
10bp
|
40bp
|
-30bp
|
Tax & Accounting
|
|
26.9%
|
25.7%
|
|
120bp
|
50bp
|
70bp
|
Corporate & Other (includes Reuters News)
|
|
n/a
|
n/a
|
|
n/a
|
n/a
|
n/a
|
Adjusted EBITDA margin
|
|
29.7%
|
28.5%
|
|
120bp
|
100bp
|
20bp
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change
|
|
|
|
|
|
Total
|
Foreign
Currency (4)
|
Before
Currency (4)
|
Underlying Operating
Profit (3)
|
|
|
|
|
|
|
|
Financial & Risk
|
|
$313
|
$271
|
|
15%
|
5%
|
10%
|
Legal
|
|
264
|
271
|
|
-3%
|
-2%
|
-1%
|
Tax & Accounting
|
|
59
|
50
|
|
18%
|
4%
|
14%
|
Corporate & Other (includes Reuters News)
|
|
(77)
|
(68)
|
|
n/a
|
n/a
|
n/a
|
Underlying operating profit
|
|
$559
|
$524
|
|
7%
|
4%
|
3%
|
|
|
|
|
|
|
|
|
Underlying Operating Profit Margin
(3)
|
|
|
|
|
|
|
|
Financial & Risk
|
|
20.6%
|
17.9%
|
|
270bp
|
110bp
|
160bp
|
Legal
|
|
31.6%
|
31.8%
|
|
-20bp
|
20bp
|
-40bp
|
Tax & Accounting
|
|
18.3%
|
16.3%
|
|
200bp
|
80bp
|
120bp
|
Corporate & Other (includes Reuters News)
|
|
n/a
|
n/a
|
|
n/a
|
n/a
|
n/a
|
Underlying operating profit margin
|
|
20.4%
|
19.1%
|
|
130bp
|
100bp
|
30bp
|
|
|
|
|
|
|
|
|
n/a - not applicable
Refer to page 16 for footnotes.
Thomson Reuters Corporation
Reconciliation of Changes in Revenues, Adjusted EBITDA, Underlying Operating Profit and the Related
Margins
Excluding the Effects of Foreign Currency by Business Segment
(millions of U.S. dollars, except for margins)
(unaudited)
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
September 30,
|
|
Change
|
|
|
2016
|
2015(1)
|
|
Total
|
Foreign Currency
(4)
|
Before
Currency (4)
|
Revenues
|
|
|
|
|
|
|
|
Financial & Risk
|
|
$4,549
|
$4,621
|
|
-2%
|
-2%
|
0%
|
Legal
|
|
2,503
|
2,527
|
|
-1%
|
-2%
|
1%
|
Tax & Accounting
|
|
1,036
|
1,007
|
|
3%
|
-2%
|
5%
|
Corporate & Other (includes Reuters News)
|
|
227
|
222
|
|
2%
|
-1%
|
3%
|
Eliminations
|
|
(9)
|
(7)
|
|
|
|
|
Revenues
|
|
$8,306
|
$8,370
|
|
-1%
|
-2%
|
1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change
|
|
|
|
|
|
Total
|
Foreign
Currency (4)
|
Before Currency (4)
|
Adjusted EBITDA (2)
|
|
|
|
|
|
|
|
Financial & Risk
|
|
$1,340
|
$1,251
|
|
7%
|
1%
|
6%
|
Legal
|
|
936
|
941
|
|
-1%
|
-1%
|
0%
|
Tax & Accounting
|
|
283
|
295
|
|
-4%
|
1%
|
-5%
|
Corporate & Other (includes Reuters News)
|
|
(240)
|
(200)
|
|
n/a
|
n/a
|
n/a
|
Adjusted EBITDA
|
|
$2,319
|
$2,287
|
|
1%
|
1%
|
0%
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA Margin (2)
|
|
|
|
|
|
|
|
|
Financial & Risk
|
|
29.5%
|
27.1%
|
|
240bp
|
80bp
|
160bp
|
Legal
|
|
37.4%
|
37.2%
|
|
20bp
|
50bp
|
-30bp
|
Tax & Accounting
|
|
27.3%
|
29.3%
|
|
-200bp
|
100bp
|
-300bp
|
Corporate & Other (includes Reuters News)
|
|
n/a
|
n/a
|
|
n/a
|
n/a
|
n/a
|
Adjusted EBITDA margin
|
|
27.9%
|
27.3%
|
|
60bp
|
70bp
|
-10bp
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change
|
|
|
|
|
|
Total
|
Foreign
Currency (4)
|
Before Currency (4)
|
Underlying Operating
Profit (3)
|
|
|
|
|
|
|
|
Financial & Risk
|
|
$905
|
$786
|
|
15%
|
2%
|
13%
|
Legal
|
|
749
|
749
|
|
0%
|
0%
|
0%
|
Tax & Accounting
|
|
197
|
211
|
|
-7%
|
2%
|
-9%
|
Corporate & Other (includes Reuters News)
|
|
(289)
|
(251)
|
|
n/a
|
n/a
|
n/a
|
Underlying operating profit
|
|
$1,562
|
$1,495
|
|
4%
|
2%
|
2%
|
|
|
|
|
|
|
|
|
Underlying Operating Profit Margin
(3)
|
|
|
|
|
|
|
|
Financial & Risk
|
|
19.9%
|
17.0%
|
|
290bp
|
70bp
|
220bp
|
Legal
|
|
29.9%
|
29.6%
|
|
30bp
|
40bp
|
-10bp
|
Tax & Accounting
|
|
19.0%
|
21.0%
|
|
-200bp
|
80bp
|
-280bp
|
Corporate & Other (includes Reuters News)
|
|
n/a
|
n/a
|
|
n/a
|
n/a
|
n/a
|
Underlying operating profit margin
|
|
18.8%
|
17.9%
|
|
90bp
|
60bp
|
30bp
|
n/a - not applicable
Refer to page 16 for footnotes.
Thomson Reuters Corporation
Reconciliation of Operating Profit to Adjusted EBITDA (2)
(millions of U.S. dollars)
(unaudited)
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
September 30,
|
|
|
September 30,
|
|
|
2016
|
2015(1)
|
Change
|
|
2016
|
2015(1)
|
Change
|
|
|
|
|
|
|
|
|
Operating profit
|
$385
|
$386
|
0%
|
|
$1,096
|
$1,093
|
0%
|
Adjustments to remove:
|
|
|
|
|
|
|
|
Amortization of other identifiable intangible
assets
|
128
|
135
|
|
|
388
|
415
|
|
Fair value adjustments
|
34
|
(7)
|
|
|
77
|
-
|
|
Other operating losses (gains), net
|
12
|
10
|
|
|
1
|
(13)
|
|
Underlying operating profit
|
$559
|
$524
|
7%
|
|
$1,562
|
$1,495
|
4%
|
Remove: depreciation and amortization of computer
software
|
255
|
258
|
|
|
757
|
792
|
|
Adjusted EBITDA
|
$814
|
$782
|
4%
|
|
$2,319
|
$2,287
|
1%
|
|
|
|
|
|
|
|
|
Underlying operating profit margin (3)
|
20.4%
|
19.1%
|
130bp
|
|
18.8%
|
17.9%
|
90bp
|
Adjusted EBITDA margin (2)
|
29.7%
|
28.5%
|
120bp
|
|
27.9%
|
27.3%
|
60bp
|
|
|
|
|
|
|
|
|
|
Thomson Reuters Corporation
Reconciliation of Earnings from Continuing Operations to Adjusted EBITDA (2)
(millions of U.S. dollars)
(unaudited)
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
September 30,
|
|
|
September 30,
|
|
|
2016
|
2015(1)
|
Change
|
|
2016
|
2015(1)
|
Change
|
|
|
|
|
|
|
|
|
Earnings from continuing operations
|
$268
|
$263
|
2%
|
|
$782
|
$769
|
2%
|
Adjustments to remove:
|
|
|
|
|
|
|
|
Tax expense (benefit)
|
8
|
7
|
|
|
(16)
|
42
|
|
Other finance costs (income)
|
3
|
15
|
|
|
28
|
(24)
|
|
Net interest expense
|
108
|
102
|
|
|
304
|
314
|
|
Amortization of other identifiable intangible assets
|
128
|
135
|
|
|
388
|
415
|
|
Amortization of computer software
|
177
|
173
|
|
|
518
|
529
|
|
Depreciation
|
78
|
85
|
|
|
239
|
263
|
|
EBITDA
|
$770
|
$780
|
|
|
$2,243
|
$2,308
|
|
Adjustments to remove:
|
|
|
|
|
|
|
|
Share of post-tax earnings in equity method
investments
|
(2)
|
(1)
|
|
|
(2)
|
(8)
|
|
Other operating losses (gains), net
|
12
|
10
|
|
|
1
|
(13)
|
|
Fair value adjustments
|
34
|
(7)
|
|
|
77
|
-
|
|
Adjusted EBITDA
|
$814
|
$782
|
4%
|
|
$2,319
|
$2,287
|
1%
|
Refer to page 16 for footnotes.
Thomson Reuters Corporation
Reconciliation of Underlying Operating Profit (3) to Adjusted EBITDA (2) by Business
Segment
(millions of U.S. dollars)
(unaudited)
|
|
|
|
|
|
Three Months Ended
September 30, 2016
|
|
Three Months Ended
September 30, 2015(1)
|
|
Underlying
Operating Profit
|
Add:
Depreciation
and
Amortization
of Computer Software
|
Adjusted
EBITDA
|
|
Underlying
Operating Profit
|
Add:
Depreciation and Amortization of Computer Software
|
Adjusted
EBITDA
|
|
|
|
|
|
|
|
|
Financial & Risk
|
$313
|
$147
|
$460
|
|
$271
|
$149
|
$420
|
Legal
|
264
|
64
|
328
|
|
271
|
63
|
334
|
Tax & Accounting
|
59
|
28
|
87
|
|
50
|
29
|
79
|
Corporate & Other (includes Reuters News)
|
(77)
|
16
|
(61)
|
|
(68)
|
17
|
(51)
|
|
$559
|
$255
|
$814
|
|
$524
|
$258
|
$782
|
|
Nine Months Ended
September 30, 2016
|
|
Nine Months Ended
September 30, 2015(1)
|
|
Underlying
Operating Profit
|
Add:
Depreciation
and
Amortization
of Computer Software
|
Adjusted
EBITDA
|
|
Underlying
Operating Profit
|
Add:
Depreciation and Amortization of Computer Software
|
Adjusted
EBITDA
|
|
|
|
|
|
|
|
|
Financial & Risk
|
$905
|
$435
|
$1,340
|
|
$786
|
$465
|
$1,251
|
Legal
|
749
|
187
|
936
|
|
749
|
192
|
941
|
Tax & Accounting
|
197
|
86
|
283
|
|
211
|
84
|
295
|
Corporate & Other (includes Reuters News)
|
(289)
|
49
|
(240)
|
|
(251)
|
51
|
(200)
|
|
$1,562
|
$757
|
$2,319
|
|
$1,495
|
$792
|
$2,287
|
Refer to page 16 for footnotes.
Thomson Reuters Corporation
Reconciliation of Earnings Attributable to Common Shareholders to Adjusted Earnings (5)
(millions of U.S. dollars, except for share and per share data)
(unaudited)
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
|
2016
|
2015(1)
|
Change
|
|
2016
|
2015(1)
|
Change
|
Earnings attributable to common shareholders
|
$273
|
$280
|
-3%
|
|
$872
|
$847
|
3%
|
Adjustments to remove:
|
|
|
|
|
|
|
|
Fair value adjustments
|
34
|
(7)
|
|
|
77
|
-
|
|
Amortization of other identifiable intangible assets
|
128
|
135
|
|
|
388
|
415
|
|
Other operating losses (gains), net
|
12
|
10
|
|
|
1
|
(13)
|
|
Other finance costs (income)
|
3
|
15
|
|
|
28
|
(24)
|
|
Share of post-tax earnings in equity method investments
|
(2)
|
(1)
|
|
|
(2)
|
(8)
|
|
Tax on above items
|
(46)
|
(39)
|
|
|
(138)
|
(108)
|
|
Tax items impacting comparability
|
7
|
3
|
|
|
13
|
1
|
|
Earnings from discontinued operations, net of tax
|
(18)
|
(30)
|
|
|
(126)
|
(125)
|
|
Interim period effective tax rate normalization (6)
|
13
|
(13)
|
|
|
-
|
(8)
|
|
Dividends declared on preference shares
|
(1)
|
(1)
|
|
|
(2)
|
(2)
|
|
Adjusted earnings
|
$403
|
$352
|
14%
|
|
$1,111
|
$975
|
14%
|
Adjusted earnings per share
|
$0.54
|
$0.45
|
20%
|
|
$1.47
|
$1.24
|
19%
|
Foreign currency(4)
|
|
|
7%
|
|
|
|
4%
|
Before currency(4)
|
|
|
13%
|
|
|
|
15%
|
|
|
|
|
|
|
|
|
Diluted weighted-average common shares (millions)
|
745.8
|
781.2
|
|
|
753.9
|
788.8
|
|
Thomson Reuters Corporation
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow (7)
(millions of U.S. dollars)
(unaudited)
|
|
|
Three Months Ended
|
Nine Months Ended
|
September 30,
|
September 30,
|
|
2016
|
2015(1)
|
2016
|
2015(1)
|
Net cash provided by operating activities
|
$758
|
$680
|
$1,986
|
$1,875
|
Capital expenditures, less proceeds from disposals
|
(213)
|
(203)
|
(658)
|
(703)
|
Other investing activities
|
3
|
2
|
23
|
5
|
Dividends paid on preference shares
|
(1)
|
(1)
|
(2)
|
(2)
|
Dividends paid to non-controlling interests
|
(15)
|
(15)
|
(44)
|
(42)
|
Capital expenditures from discontinued operations
|
(13)
|
(14)
|
(38)
|
(40)
|
Free cash flow
|
$519
|
$449
|
$1,267
|
$1,093
|
Refer to page 16 for footnotes.
Footnotes
(1) Prior-year period amounts have been restated to reflect the reclassification of the
Intellectual Property & Science segment as a discontinued operation through the closing date of the sale.
(2) Thomson Reuters defines adjusted EBITDA as underlying operating profit excluding the
related depreciation and amortization of computer software. Adjusted EBITDA margin is adjusted EBITDA expressed as a percentage
of revenues. Thomson Reuters uses adjusted EBITDA as it provides a measure commonly reported and widely used by investors as an
indicator of a company's operating performance and 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.
(3) Underlying operating profit is operating profit from reportable segments and Corporate
& Other (includes Reuters News). Underlying operating profit margin is the underlying operating profit expressed as a
percentage of revenues. Thomson Reuters uses underlying operating profit as it provides a basis to evaluate operating
profitability and performance trends, excluding the impact of items which distort the performance of the company's
operations.
(4) The changes in revenues, adjusted EBITDA and underlying operating profit 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) Adjusted earnings and adjusted earnings per share (EPS) include dividends declared on
preference shares but exclude the post-tax impacts of fair value adjustments, amortization of other identifiable intangible
assets, other operating (gains) and losses, certain impairment charges, other finance (income) costs, Thomson Reuters share of
post-tax (earnings) 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 earnings per share is calculated using diluted
weighted-average shares and does not represent actual earnings or loss per share attributable to shareholders. Thomson Reuters
uses adjusted earnings and adjusted EPS as they provide a more comparable basis to analyze earnings and they are also measures
commonly used by shareholders to measure the company's performance.
(6) 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.
(7) Free cash flow (includes free cash flow from continuing and discontinued operations)
is net cash provided by operating activities, and other investing activities less capital expenditures, 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.
Logo - http://photos.prnewswire.com/prnh/20130208/MM57185LOGO
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/thomson-reuters-reports-third-quarter-2016-results-300354740.html
SOURCE Thomson Reuters