TIDM0Q89
Thomson Reuters Reports First-Quarter 2022 Results
TORONTO, May 3, 2022 /PRNewswire/ -- Thomson Reuters (TSX/NYSE: TRI) today
reported results for the first quarter ended March 31, 2022:
Logo - https://mma.prnewswire.com/media/13199/THOMSON_REUTERS_LOGO.jpg
* Strong revenue and sales growth continued in the first quarter
+ Total company revenue up 6% / organic revenue up 7%
o Organic revenue up 7% for the "Big 3" (Legal Professionals,
Corporates and Tax & Accounting Professionals)
* Raised full-year 2022 revenue guidance
+ Total company revenue forecast increased to approximately 5.5% from
approximately 5.0%
+ "Big 3" segments revenue forecast increased to approximately 6.5% from
a range of 6.0% - 6.5%
+ No other changes to full-year 2022 outlook, reaffirmed full-year 2023
outlook
* Change Program on track - $305 million run-rate operating expense savings
at quarter-end
"The momentum we saw throughout 2021 continued to build in the first quarter of
2022, with both sales and revenue exceeding our expectations. The strong start
to the year gives us confidence we are on the right path to achieve our 2022
and 2023 targets," said Steve Hasker, President and CEO of Thomson Reuters.
Mr. Hasker added, "Our businesses are benefiting from significant prevailing
tailwinds driven by a step change in the complexity of compliance in our legal,
tax, and risk-related markets. The resulting need for trusted, accurate and
actionable content and technology plays to our strengths. Against this
backdrop, we will continue to invest in our businesses, our employees and our
customers' success as we work to translate our current momentum into
sustainable long-term value creation."
Consolidated Financial Highlights - Three Months Ended March 31
Three Months Ended March 31,
(Millions of U.S. dollars, except for adjusted EBITDA margin and EPS)
(unaudited)
IFRS Financial Measures(1) 2022 2021 Change Change at
Constant
Currency
Revenues $1,674 $1,580 6%
Operating profit $414 $387 7%
Diluted earnings per share (EPS) $2.06 $10.13 -80%
Net cash provided by operating activities $275 $380 -28%
Non-IFRS Financial Measures(1)
Revenues $1,674 $1,580 6% 7%
Adjusted EBITDA $600 $558 7% 7%
Adjusted EBITDA margin 35.8% 35.3% 50bp 20bp
Adjusted EPS $0.66 $0.58 14% 14%
Free cash flow $86 $239 -64%
(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.
Revenues increased 6%, driven by growth across four of the company's five
business segments. Foreign currency had a 1% negative impact on revenues.
* Organic revenues increased 7%, driven by 7% growth in recurring revenues
(78% of total revenues) as well as 8% growth in transactions revenues.
Global Print revenues were flat compared to the prior-year period.
+ Organic growth of 7% included an approximately 100bp benefit resulting
primarily from transactional revenue that is unlikely to recur at this
level and, to a lesser extent, timing. The company expects organic
growth to normalize in the remainder of the year and be in line with
full-year guidance.
* The company's "Big 3" segments (Legal Professionals, Corporates and Tax &
Accounting Professionals) reported organic revenue growth of 7% and
collectively comprised 81% of total revenues.
Operating profit increased 7% as higher revenues more than offset higher
costs, which included investments associated with the company's Change
Program.
* Adjusted EBITDA increased 7% due to the same factors as operating profit.
The related margin increased to 35.8% from 35.3% in the prior-year period.
Investments in the Change Program negatively impacted the first-quarter
adjusted EBITDA margin by 210bp.
Diluted earnings per share (EPS) was $2.06 per share compared to $10.13 per
share in the prior-year period. The current period included a benefit from an
increase in the value of the company's investment in London Stock Exchange
Group (LSEG), while the prior-year period included a gain of approximately $8.1
billion on the sale of Refinitiv to LSEG.
* Adjusted EPS, which excludes the change in value of the company's LSEG
investment, the gain on the sale of Refinitiv and other adjustments,
increased to $0.66 per share from $0.58 per share in the prior-year period,
primarily due to higher adjusted EBITDA.
Net cash provided by operating activities decreased due to higher payments
associated with the Change Program as well as higher annual incentive plan
bonuses.
* Free cash flow decreased $153 million due to lower cash flows from
operating activities and higher capital expenditures associated with the
Change Program.
Highlights by Customer Segment - Three Months Ended March 31
(Millions of U.S. dollars, except for adjusted EBITDA margins)
(unaudited)
Three Months Ended
March 31, Change
2022 2021(2) Total Constant
Currency Organic(1)(3)
(1)
Revenues
Legal Professionals $698 $668 4% 5% 6%
Corporates 411 382 8% 8% 8%
Tax & Accounting Professionals 253 227 11% 11% 11%
"Big 3" Segments Combined(1) 1,362 1,277 7% 7% 7%
Reuters News 176 165 7% 9% 9%
Global Print 142 143 -1% 0% 0%
Eliminations/Rounding (6) (5)
Revenues $1,674 $1,580 6% 7% 7%
Adjusted EBITDA(1)
Legal Professionals $305 $279 9% 10%
Corporates 157 145 8% 7%
Tax & Accounting Professionals 122 99 23% 22%
"Big 3" Segments Combined(1) 584 523 11% 11%
Reuters News 37 28 31% 23%
Global Print 53 57 -8% -7%
Corporate costs (74) (50) n/a n/a
Adjusted EBITDA $600 $558 7% 7%
Adjusted EBITDA Margin(1)
Legal Professionals 43.7% 41.8% 190bp 190bp
Corporates 38.1% 38.0% 10bp -20bp
Tax & Accounting Professionals 48.3% 43.8% 450bp 420bp
"Big 3" Segments Combined(1) 42.9% 41.0% 190bp 160bp
Reuters News 21.0% 17.1% 390bp 240bp
Global Print 37.0% 39.9% -290bp -300bp
Adjusted EBITDA margin 35.8% 35.3% 50bp 20bp
(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.
Legal Professionals
Revenues increased 5% (6% organic) to $698 million.
* Recurring revenues grew 6% (94% of total, all organic), primarily due to
strong performances from the Government business, Westlaw, Practical Law,
FindLaw and the segment's business in Canada and Asia & Emerging Markets.
* Transactions revenues decreased 3% (6% of total, decreased 2% organic).
Adjusted EBITDA increased 9% to $305 million.
* The margin increased to 43.7% from 41.8%, primarily due to higher revenues
and Change Program savings.
Corporates
Revenues increased 8% (all organic) to $411 million. Revenues benefited from
transactional revenue strength that is unlikely to recur at first-quarter
levels.
* Recurring revenues grew 8% (77% of total, all organic) driven by Practical
Law, CLEAR and Indirect Tax.
* Transactions revenues grew 8% (23% of total, all organic), driven by
Confirmation as well as the company's businesses in Latin America and Asia
& Emerging Markets.
Adjusted EBITDA increased 8% to $157 million.
* The margin increased to 38.1% from 38.0%, as higher expenses largely offset
higher revenues.
Tax & Accounting Professionals
Revenues increased 11% (all organic) to $253 million. Revenues benefited from a
change in the year-over-year timing of the U.S. federal tax filing deadlines
for individuals, which returned to April in 2022 compared to the extended
deadline in May 2021. This benefited organic revenues by 150bp in the first
quarter of 2022 and will reverse in the second quarter of 2022.
* Recurring revenues grew 12% (72% of total, all organic), driven by strong
growth from UltraTax and the company's Latin America businesses.
* Transactions revenues increased 10% (28% of total, all organic), primarily
due to the year-over-year timing of the U.S. federal tax filing deadlines
for individuals and audit products.
Adjusted EBITDA increased 23% to $122 million.
* The margin increased to 48.3% from 43.8%, primarily due to higher revenues
and Change Program savings.
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.
Reuters News
Revenues of $176 million increased 9% (all organic), primarily driven by the
Professionals business and the increase in the company's LSEG news agreement.
Adjusted EBITDA increased 31% to $37 million, primarily due to higher
revenues.
Global Print
Revenues were flat compared to the prior-year period, which was better than the
decline that the company expected due to higher third-party revenues for
printing services and the timing of new sales.
Adjusted EBITDA decreased 8% to $53 million.
* The margin decreased to 37.0% from 39.9% due to the dilutive effect of
third-party print revenue.
Corporate Costs
Corporate costs at the adjusted EBITDA level were $74 million and included $34
million of Change Program costs. Corporate costs were $50 million in the
prior-year period and included $11 million of Change Program costs. Additional
information regarding the Change Program is provided below.
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 15 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 $357 million has been invested as of March 31, 2022. The company
continues to anticipate that Change Program spending will be approximately 60%
operating expenses and 40% capital expenditures.
2022 and 2023 Outlook
The company's updated outlook for 2022 and reaffirmed outlook for 2023 (which
is reflected in the table below) incorporates the forecasted impacts associated
with the Change Program, assumes constant currency rates, and excludes the
impact of any future acquisitions or dispositions that may occur during those
periods. Thomson Reuters believes that this type of guidance provides useful
insight into the performance of its businesses.
The company expects its second-quarter 2022 revenue growth rate will be
comparable to its full-year 2022 outlook targets and second-quarter 2022
adjusted EBITDA margin to be approximately 200bp below its full-year 2022
outlook targets.
While the company's first-quarter 2022 performance provides it with increasing
confidence about its outlook, the global economy has recently experienced
substantial disruption due to concerns regarding economic effects associated
with the pandemic, ongoing geopolitical risks and other events and
macroeconomic factors. Any worsening of the global economic or business
environment could impact the company's ability to achieve its outlook.
Updated Full-Year 2022 Outlook
Total Thomson FY 2022 FY 2022 FY 2022
Reuters Outlook Outlook Outlook
2/23/21 2/8/22 5/3/22
Total Revenue 4.0% - 5.0% 5% 5.5%
Growth
Organic Revenue 4.0% - 5.0% 5% 5.5%
Growth(1)
Adjusted EBITDA 34% - 35% 35% Unchanged
Margin(1)
Corporate Costs $245 - $280 million $280 - $330 million Unchanged
Core $120 - $130 million Unchanged Unchanged
Corporate Costs $125 - $150 million $160 - $200 million Unchanged
Change
Program Opex
Free Cash Flow(1) $1.2 - $1.3 billion $1.3 billion Unchanged
Accrued Capex as % 7.5% - 8.0% Unchanged Unchanged
of Revenue(1) $75 - $100 million $100 - $140 million Unchanged
Change
Program Accrued
Capex
Depreciation & $620 - $645 million Unchanged Unchanged
Amortization of
Computer Software
Interest Expense $190 - $210 million Unchanged Unchanged
(P&L)
Effective Tax Rate n/a 19% - 21% Unchanged
on Adjusted
Earnings(1)
"Big 3" Segments FY 2022 FY 2022 FY 2022
(1) Outlook Outlook Outlook
2/23/21 2/8/22 5/3/22
Total Revenue 5.5% - 6.5% 6.0% - 6.5% 6.5%
Growth
Organic Revenue 5.5% - 6.5% 6.0% - 6.5% 6.5%
Growth
Adjusted EBITDA 41% - 42% 42% Unchanged
Margin
(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.
Reported Full-Year 2021 and Updated Full-Year 2022 - 2023 Outlook
Total Thomson FY 2021 FY 2022 FY 2023
Reuters Reported Outlook Outlook
Updated Reaffirmed
Total Revenue 6.1% 5.5% 5.5% - 6.0%
Growth
Organic Revenue 5.2% 5.5% 5.5% - 6.0%
Growth(1)
Adjusted EBITDA 31.0% 35% 39% - 40%
Margin(1)
Corporate Costs $325 million $280 - $330 million $110 - $120 million
Core $142 million $120 - $130 million $110 - $120 million
Corporate Costs $183 million $160 - $200 million $0
Change
Program Opex
Free Cash Flow(1) $1.3 billion $1.3 billion $1.9 - $2.0 billion
Accrued Capex as % 8.5% 7.5% - 8.0% 6.0% - 6.5%
of Revenue(1) $112 million $100 - $140 million $0
Change
Program Accrued
Capex
Depreciation & $651 million $620 - $645 million $580 - $605 million
Amortization of
Computer Software
Interest Expense $196 million $190 - $210 million $190 - $210 million
(P&L)
Effective Tax Rate 13.9% 19% - 21% n/a
on Adjusted
Earnings(1)
"Big 3" Segments FY 2021 FY 2022 FY 2023
(1) Reported Outlook Outlook
Updated Reaffirmed
Total Revenue 6.9% 6.5% 6.5% - 7.0%
Growth
Organic Revenue 6.2% 6.5% 6.5% - 7.0%
Growth
Adjusted EBITDA 38.8% 42% 44% - 45%
Margin
(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."
Dividends and Share Repurchases
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 June 15, 2022 to common shareholders of record as of May
26, 2022.
The company did not repurchase any of its shares in the first quarter of 2022.
As of May 2, 2022, Thomson Reuters had approximately 487.1 million common
shares outstanding.
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 May 2, 2022, Thomson Reuters indirectly owned approximately 72.4 million
LSEG shares which had a market value of approximately $7.2 billion based on
LSEG's closing share price on that day.
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".
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 (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.
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 to the
company's first-quarter 2021 results.
Three Months Ended March 31, 2021
(millions of U.S. dollars) As Reported Adjustments As Revised
Revenues
Legal Professionals $668 - $668
Corporates 384 $(2) 382
Tax & Accounting Professionals 225 2 227
"Big 3" Segments Combined (1) 1,277 - 1,277
Reuters News 160 5 165
Global Print 143 - 143
Eliminations/Rounding - (5) (5)
Revenues $1,580 - $1,580
Adjusted EBITDA(1)
Legal Professionals $279 - $279
Corporates 146 $(1) 145
Tax & Accounting Professionals 98 1 99
"Big 3" Segments Combined (1) 523 - 523
Reuters News 28 - 28
Global Print 57 - 57
Corporate costs (50) - (50)
Adjusted EBITDA $558 - $558
(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.
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 and the "Change Program," "2022 and 2023
Outlook" and "LSEG Ownership Interest" sections, 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. For a discussion of
material assumptions and material risks related to the company's 2022 and 2023
outlook, please see pages 62-63 of the company's 2021 annual report. Material
assumptions and material risks related to the company's outlook will also be
included in the company's first-quarter management's discussion and analysis
for the period ended March 31, 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
Melissa Cassar Gary Bisbee
Head of Commercial Communications & Corporate Head of Investor Relations
Affairs +1 646 540 3249
+1 437 388 3619 gary.bisbee@tr.com
melissa.cassar@tr.com
Thomson Reuters will webcast a discussion of its first-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 Corporation
Consolidated Income Statement
(millions of U.S. dollars, except per share data)
(unaudited)
Three Months Ended
March 31,
2022 2021
CONTINUING OPERATIONS
Revenues $1,674 $1,580
Operating expenses (1,081) (1,018)
Depreciation (38) (46)
Amortization of computer software (114) (115)
Amortization of other identifiable intangible assets (26) (31)
Other operating (losses) gains, net (1) 17
Operating profit 414 387
Finance costs, net:
Net interest expense (48) (51)
Other finance income (costs) 94 (6)
Income before tax and equity method investments 460 330
Share of post-tax earnings in equity method investments 798 6,297
Tax expense (240) (1,594)
Earnings from continuing operations 1,018 5,033
(Loss) earnings from discontinued operations, net of (11) 3
tax
Net earnings $1,007 $5,036
Earnings attributable to common shareholders $1,007 $5,036
Earnings per share:
Basic earnings (loss) per share:
From continuing operations $2.09 $10.15
From discontinued operations (0.02) -
Basic earnings per share $2.07 $10.15
Diluted earnings (loss) per share:
From continuing operations $2.09 $10.13
From discontinued operations (0.03) -
Diluted earnings per share $2.06 $10.13
Basic weighted-average common shares 486,708,758 495,939,970
Diluted weighted-average common shares 487,513,216 496,938,318
Thomson Reuters Corporation
Consolidated Statement of Financial Position
(millions of U.S. dollars)
(unaudited)
March 31, December
31,
2022 2021(1)
Assets
Cash and cash equivalents $654 $778
Trade and other receivables 982 1,057
Other financial assets 49 108
Prepaid expenses and other current 445 462
assets
Current assets excluding assets 2,130 2,405
held for sale
Assets held for sale 211 48
Current assets 2,341 2,453
Property and equipment, net 479 502
Computer software, net 826 822
Other identifiable intangible 3,302 3,331
assets, net
Goodwill 5,882 5,940
Equity method investments 7,545 6,736
Other non-current assets 1,312 1,226
Deferred tax 1,142 1,139
Total assets $22,829 $22,149
Liabilities and equity
Liabilities
Payables, accruals and provisions $1,050 $1,326
Current tax liabilities 211 169
Deferred revenue 824 874
Other financial liabilities 78 175
Current liabilities excluding 2,163 2,544
liabilities associated with assets
held for sale
Liabilities associated with assets 158 37
held for sale
Current liabilities 2,321 2,581
Long-term indebtedness 3,800 3,786
Provisions and other non-current 881 943
liabilities
Deferred tax 1,202 1,005
Total liabilities 8,204 8,315
Equity
Capital 5,485 5,496
Retained earnings 9,974 9,149
Accumulated other comprehensive (834) (811)
loss
Total equity 14,625 13,834
Total liabilities and equity $22,829 $22,149
(1) Prior-year period amounts have been
revised to reflect the current period
presentation.
Thomson Reuters Corporation
Consolidated Statement of Cash Flow
(millions of U.S. dollars)
(unaudited)
Three Months Ended
March 31,
2022 2021
Cash provided by (used in):
Operating activities
Earnings from continuing operations $1,018 $5,033
Adjustments for:
Depreciation 38 46
Amortization of computer software 114 115
Amortization of other identifiable intangible assets 26 31
Share of post-tax earnings in equity method investments (798) (6,297)
Deferred tax 166 674
Other (39) 30
Changes in working capital and other items (191) 785
Operating cash flows from continuing operations 334 417
Operating cash flows from discontinued operations (59) (37)
Net cash provided by operating activities 275 380
Investing activities
Acquisitions, net of cash acquired (8) (3)
Proceeds from disposals of businesses and investments - 5
Dividend from sale of LSEG shares - 994
Capital expenditures (171) (120)
Other investing activities - 1
Taxes paid on sale of Refinitiv and LSEG shares - (6)
Investing cash flows from continuing operations (179) 871
Investing cash flows from discontinued operations - (42)
Net cash (used in) provided by investing activities (179) 829
Financing activities
Payments of lease principal (17) (21)
Repurchases of common shares - (200)
Dividends paid on preference shares (1) (1)
Dividends paid on common shares (209) (194)
Other financing activities 7 5
Net cash used in financing activities (220) (411)
Translation adjustments - (1)
(Decrease) increase in cash and cash equivalents (124) 797
Cash and cash equivalents at beginning of period 778 1,787
Cash and cash equivalents at end of period $654 $2,584
Thomson Reuters Corporation
Reconciliation of Earnings from Continuing Operations to Adjusted EBITDA(1)
(millions of U.S. dollars, except for margins)
(unaudited)
Three Months Ended Year Ended
March 31, December 31,
2022 2021 2021
Earnings from continuing operations $1,018 $5,033 $5,687
Adjustments to remove:
Tax expense 240 1,594 1,607
Other finance (income) costs (94) 6 (8)
Net interest expense 48 51 196
Amortization of other identifiable 26 31 119
intangible assets
Amortization of computer software 114 115 474
Depreciation 38 46 177
EBITDA $1,390 $6,876 $8,252
Adjustments to remove:
Share of post-tax earnings in equity (798) (6,297) (6,240)
method investments
Other operating losses (gains), net 1 (17) (34)
Fair value adjustments* 7 (4) (8)
Adjusted EBITDA(1) $600 $558 $1,970
Adjusted EBITDA margin(1) 35.8% 35.3% 31.0%
* Fair value adjustments, a component of operating expenses, primarily
represent gains or losses due to changes in foreign currency exchange rates on
intercompany balances that arise in the ordinary course of business.
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 Year Ended
March 31, December 31,
2022 2021 2021
Net cash provided by operating activities $275 $380 $1,773
Capital expenditures (171) (120) (487)
Other investing activities - 1 81
Payments of lease principal (17) (21) (109)
Dividends paid on preference shares (1) (1) (2)
Free cash flow(1) $86 $239 $1,256
Year Ended
December 31,
2021
Capital expenditures $487
Remove: IFRS adjustment to cash 54
basis
Accrued capital expenditures (1) $541
Accrued capital expenditures as a 8.5%
percentage of revenues(1)
(1) Refer to page 18 for additional
information on non-IFRS financial
measures.
Thomson Reuters Corporation
Reconciliation of Net Earnings 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 Year Ended
March 31, December 31,
2022 2021 2021
Net earnings $1,007 $5,036 $5,689
Adjustments to
remove:
Fair value 7 (4) (8)
adjustments*
Amortization 26 31 119
of other
identifiable
intangible assets
Other 1 (17) (34)
operating losses
(gains), net
Other (94) 6 (8)
finance (income)
costs
Share of (798) (6,297) (6,240)
post-tax earnings
in equity method
investments
Tax on above 206 1,535 1,475
items(1)
Tax items (44) 1 (24)
impacting
comparability(1)
Loss 11 (3) (2)
(earnings) from
discontinued
operations, net
of tax
Interim period 1 1 -
effective tax
rate
normalization(1)
Dividends (1) (1) (2)
declared on
preference shares
Adjusted earnings $322 $288 $965
(1)
Adjusted EPS(1) $0.66 $0.58
Total change 14%
Foreign currency 0%
Constant currency 14%
487.5 496.9
Diluted
weighted-average
common shares
(millions)
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%
* Fair value adjustments, a component of operating expenses, primarily
represent gains or losses due to changes in foreign currency exchange rates on
intercompany balances that arise in the ordinary course of business.
(1) Refer to page 18 for additional information on non-IFRS financial
measures.
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
March 31, Change
2022 2021 Total SUBTOTAL
(2) Foreign Constant Acquisitions/
Currency Currency (Divestitures) Organic
Total Revenues
Legal Professionals $698 $668 4% -1% 5% 0% 6%
Corporates 411 382 8% 0% 8% 0% 8%
Tax & Accounting 253 227 11% 0% 11% 0% 11%
Professionals
"Big 3" Segments Combined 1,362 1,277 7% 0% 7% 0% 7%
(1)
Reuters News 176 165 7% -2% 9% 0% 9%
Global Print 142 143 -1% -1% 0% 0% 0%
Eliminations/Rounding (6) (5)
Revenues $1,674 $1,580 6% -1% 7% 0% 7%
Recurring Revenues
Legal Professionals $653 $621 5% -1% 6% 0% 6%
Corporates 316 293 8% 0% 8% 0% 8%
Tax & Accounting 182 162 12% 0% 12% 0% 12%
Professionals
"Big 3" Segments Combined 1,151 1,076 7% 0% 7% 0% 8%
(1)
Reuters News 155 149 5% -2% 6% 0% 6%
Eliminations/Rounding (6) (5)
Total Recurring Revenues $1,300 $1,220 7% -1% 7% 0% 7%
Transactions Revenues
Legal Professionals $45 $47 -4% -1% -3% -1% -2%
Corporates 95 89 7% -1% 8% 0% 8%
Tax & Accounting 71 65 10% 0% 10% 0% 10%
Professionals
"Big 3" Segments Combined 211 201 5% 0% 6% 0% 6%
(1)
Reuters News 21 16 27% -5% 32% 0% 32%
Total Transactions $232 $217 7% -1% 8% 0% 8%
Revenues
Year Ended
December 31, Change
2020 Total SUBTOTAL
2021(2) (2) Foreign Constant Acquisitions/
Currency Currency (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 915 842 9% 0% 9% 0% 9%
Professionals
"Big 3" Segments Combined 5,067 4,738 7% 1% 6% 0% 6%
(1)
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 18 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 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
March 31, Change
2022 2021 (2) Total Foreign Constant
Currency Currency
Adjusted EBITDA(1)
Legal Professionals $305 $279 9% -1% 10%
Corporates 157 145 8% 1% 7%
Tax & Accounting Professionals 122 99 23% 1% 22%
"Big 3" Segments Combined(1) 584 523 11% 0% 11%
Reuters News 37 28 31% 8% 23%
Global Print 53 57 -8% 0% -7%
Corporate costs (74) (50) n/a n/a n/a
Adjusted EBITDA $600 $558 7% 0% 7%
Adjusted EBITDA Margin(1)
Legal Professionals 43.7% 41.8% 190bp 0bp 190bp
Corporates 38.1% 38.0% 10bp 30bp -20bp
Tax & Accounting Professionals 48.3% 43.8% 450bp 30bp 420bp
"Big 3" Segments Combined(1) 42.9% 41.0% 190bp 30bp 160bp
Reuters News 21.0% 17.1% 390bp 150bp 240bp
Global Print 37.0% 39.9% -290bp 10bp -300bp
Adjusted EBITDA margin 35.8% 35.3% 50bp 30bp 20bp
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 18 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.
Non-IFRS Definition Why Useful to the Company
Financial and Investors
Measures
Adjusted Represents earnings or losses from Provides a consistent basis
EBITDA and continuing operations before tax to evaluate operating
the related expense or benefit, net interest profitability and
margin expense, other finance costs or performance trends by
income, depreciation, amortization of excluding items that the
software and other identifiable company does not consider
intangible assets, Thomson Reuters to be controllable
share of post-tax earnings or losses activities for this
in equity method investments, other purpose.
operating gains and losses, certain
asset impairment charges and fair Also, represents a measure
value adjustments. commonly reported and
widely used by investors as
Adjusted EBITDA margin is adjusted a valuation metric, as well
EBITDA expressed as a percentage of as to assess the company's
revenues. ability to incur and
service debt.
Adjusted Net earnings or loss including Provides a more comparable
earnings and dividends declared on preference basis to analyze earnings.
adjusted EPS shares but excluding the post-tax
impacts of fair value adjustments, These measures are commonly
amortization of other identifiable used by shareholders to
intangible assets, other operating measure performance.
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.
Effective Adjusted tax expense divided by Provides a basis to analyze
tax rate on pre-tax adjusted earnings. Adjusted the effective tax rate
adjusted tax expense is computed as income tax associated with adjusted
earnings (benefit) expense plus or minus the earnings.
income tax impacts of all items
impacting adjusted earnings (as Because the geographical
described above), and other tax items mix of pre-tax profits and
affecting comparability. losses in interim periods
may be different from that
In interim periods, we also make an for the full year, our
adjustment to reflect income taxes effective tax rate computed
based on the estimated full-year in accordance with IFRS may
effective tax rate. Earnings or be more volatile by
losses for interim periods under IFRS quarter. Therefore, we
reflect income taxes based on the believe that using the
estimated effective tax rates of each expected full-year
of the jurisdictions in which Thomson effective tax rate provides
Reuters operates. The non-IFRS more comparability among
adjustment reallocates estimated interim periods.
full-year income taxes between
interim periods but has no effect on
full-year income taxes.
Free cash Net cash provided by operating Helps assess the company's
flow activities, proceeds from disposals ability, over the long
of property and equipment, and other term, to create value for
investing activities, less capital its shareholders as it
expenditures, payments of lease represents cash available
principal and dividends paid on the to repay debt, pay common
company's preference shares. dividends and fund share
repurchases and
acquisitions.
Changes The changes in revenues, adjusted Provides better
before the EBITDA and the related margin, and comparability of business
impact of adjusted EPS before currency (at trends from period to
foreign constant currency or excluding the period.
currency or effects of currency) are determined
at "constant by converting the current and
currency" equivalent prior period's local
currency results using the same
foreign currency exchange rate.
Changes in Represents changes in revenues of the Provides further insight
revenues company's existing businesses at into the performance of the
computed on constant currency. The metric company's existing
an "organic" excludes the distortive impacts of businesses by excluding
basis acquisitions and dispositions from distortive impacts and
not owning the business in both serves as a better measure
comparable periods. of the company's ability to
grow its business over the
long term.
Accrued Accrued capital expenditures divided Reflects the basis on which
capital by revenues, where accrued capital the company manages capital
expenditures expenditures include amounts that expenditures for internal
as a remain unpaid at the end of the budgeting purposes.
percentage reporting period.
of revenues
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.
"Big 3" The company's combined Legal Information for the "Big 3"
segments Professionals, Corporates and Tax & segments comprise 81% of
Accounting Professionals segments. revenues and represent the
All measures reported for the "Big 3" core of the company's
segments are non-IFRS financial business information
measures. service product offerings.
Please refer to reconciliations for the most directly comparable
IFRS financial measures.
END
(END) Dow Jones Newswires
May 03, 2022 06:31 ET (10:31 GMT)
Thomson Reuters (LSE:0Q89)
과거 데이터 주식 차트
부터 3월(3) 2025 으로 4월(4) 2025
Thomson Reuters (LSE:0Q89)
과거 데이터 주식 차트
부터 4월(4) 2024 으로 4월(4) 2025
