NEW YORK, Feb. 13, 2013 /PRNewswire/ -- Thomson Reuters (TSX / NYSE: TRI), the world's leading source of intelligent information for businesses and professionals, today reported results for the full year and fourth quarter ended December 31, 2012. The company reported full-year revenues from ongoing businesses of $12.9 billion, a 3% increase before currency. Adjusted EBITDA increased 5% from the prior year and the corresponding margin was 27.4% versus 26.4% in 2011. Underlying operating profit decreased 5% and the corresponding margin was 18.6% versus 19.9% in the prior year.
For the fourth quarter, the company reported revenues from ongoing businesses of $3.4 billion, a 2% increase before currency. Adjusted EBITDA margin of 28.2% and underlying operating profit margin of 19.6% were both up versus the fourth quarter of 2011.
Full-year adjusted earnings per share (EPS) were $2.12, up $0.16 from the prior year while fourth-quarter adjusted EPS was $0.60, up $0.06 from the prior-year period.
"2012 was a watershed year for us," said James C. Smith, chief executive officer of Thomson Reuters.
"First and foremost, we achieved our targets for the full year for revenues, profit and free cash flow. Given the headwinds we faced in 2012, that performance reaffirmed just how strong this business really is."
"2012 will best be known as the year we turned the tide in our Financial & Risk business. I said last year that our journey would entail a multi-quarter turnaround; we are halfway through that process. We laid the groundwork for future success with solid improvements in product quality, customer service and execution capabilities."
"We enter 2013 with more confidence and a much stronger foundation."
Consolidated Financial Highlights – Full-Year Results
Twelve Months Ended December 31, (Millions of U.S. dollars, except EPS and margins) | ||||
IFRS Financial Measures | 2012 | 2011 | Change | |
Revenues | $13,278 | $13,807 | -4% | |
Operating profit (loss)1 | $2,651 | ($705) | nm2 | |
Diluted earnings (loss) per share (EPS)1 | $2.49 | ($1.67) | nm2 | |
Cash flow from operations | $2,704 | $2,597 | 4% | |
Non-IFRS Financial Measures3 |
2012 |
2011 | Change | Change Before Currency |
Revenues from ongoing businesses | $12,899 | $12,743 | 1% | 3% |
Adjusted EBITDA | $3,529 | $3,368 | 5% | 6% |
Adjusted EBITDA margin | 27.4% | 26.4% | 100bp | 90bp |
Underlying operating profit | $2,405 | $2,541 | -5% | -4% |
Underlying operating profit margin | 18.6% | 19.9% | -130bp | -130bp |
Adjusted earnings per share (EPS) | $2.12 | $1.96 | 8% | |
Free cash flow | $1,737 | $1,602 | 8% | |
Free cash flow from ongoing businesses | $1,667 | $1,387 | 20% | |
Unless otherwise noted, all revenue growth comparisons in this news release are before the impact of foreign currency as Thomson Reuters believes this provides the best basis to measure the performance of its business.
1 In 2011, operating loss and diluted loss per share included a $3.0 billion non-cash goodwill impairment charge. This charge is excluded from adjusted earnings, adjusted EBITDA and underlying operating profit.
2 nm – not meaningful
3 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.
Full-Year Business Segment Highlights
Financial & Risk
Trading
Investors
Marketplaces
Governance, Risk & Compliance
Legal
Tax & Accounting
Intellectual Property & Science
Consolidated Financial Highlights – Fourth-Quarter Results
Three Months Ended December 31, (Millions of U.S. dollars, except EPS and margins) | ||||
IFRS Financial Measures | 2012 | 2011 | Change | |
Revenues | $3,399 | $3,577 | -5% | |
Operating profit (loss)1 | $557 | ($2,593) | nm2 | |
Diluted earnings (loss) per share (EPS)1 | $0.45 | ($3.11) | nm2 | |
Cash flow from operations | $954 | $942 | 1% | |
Non-IFRS Financial Measures3 |
2012 |
2011 | Change | Change Before Currency |
Revenues from ongoing businesses | $3,358 | $3,308 | 2% | 2% |
Adjusted EBITDA | $948 | $852 | 11% | 13% |
Adjusted EBITDA margin | 28.2% | 25.8% | 240bp | 260bp |
Underlying operating profit | $658 | $646 | 2% | 3% |
Underlying operating profit margin | 19.6% | 19.5% | 10bp | 20bp |
Adjusted earnings per share (EPS) | $0.60 | $0.54 | 11% | |
Free cash flow | $707 | $669 | 6% | |
Free cash flow from ongoing businesses | $698 | $602 | 16% | |
1 In 2011, operating loss and diluted loss per share included a $3.0 billion non-cash goodwill impairment charge. This charge is excluded from adjusted earnings, adjusted EBITDA and underlying operating profit.
2 nm – not meaningful
3 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.
Fourth-Quarter Business Segment Highlights
Financial & Risk
Trading
Investors
Marketplaces
Governance, Risk & Compliance
Legal
Tax & Accounting
Intellectual Property & Science
Corporate & Other (Including Media)
Media revenues for the full year 2012 were $331 million, up 1% from the prior year. Corporate & Other costs for the full year 2012 were $270 million, unchanged from the prior year.
Fourth-quarter Media revenues were $87 million, up 1% from the prior-year period. Fourth-quarter Corporate & Other costs were $92 million compared to $84 million in the prior-year period.
Business Outlook (Before Currency)
Thomson Reuters today issued its business outlook for 2013. The company expects:
Our 2013 business outlook is based on expectations including adjustments for two new accounting pronouncements as well as the reclassification of certain businesses into disposals. To facilitate comparison with our 2013 outlook, Appendix A revises our 2012 actual results to a comparable basis.
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
The board of directors approved a $0.02 per share increase in the annual dividend to $1.30 per share. A quarterly dividend of $0.325 per share is payable on March 15, 2013 to common shareholders of record as of February 25, 2013. This dividend increase marks the 20th consecutive annual dividend increase by the company.
In 2012, the company repurchased 5.9 million shares for an aggregate purchase price of $168 million pursuant to its Normal Course Issuer Bid (NCIB). The company repurchased 4.3 million shares under the current NCIB program which was renewed in May 2012 and authorizes the company to purchase up to 15 million shares.
Thomson Reuters
Thomson Reuters is the world's leading source of intelligent information for businesses and professionals. We combine industry expertise with innovative technology to deliver critical information to leading decision makers in the financial and risk, legal, tax and accounting, intellectual property and science and media markets, powered by the world's most trusted news organization. With headquarters in New York and major operations in London and Eagan, Minnesota, Thomson Reuters employs approximately 60,000 people and operates in over 100 countries. Thomson Reuters shares are listed on the Toronto and New York Stock Exchanges (symbol: TRI). For more information, go to 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. 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.
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 "Business Outlook (Before Currency)" section and Mr. Smith's comments, are forward-looking. These forward-looking statements are based on certain assumptions and reflect our company's current expectations. 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 2013. 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 2013 business outlook is based on various external and internal assumptions. Economic and market assumptions include, but are not limited to, positive GDP growth in the countries where Thomson Reuters operates led by rapidly developing economies and a continued increase in the number of professionals around the world and their demand for high quality information and services. Internal financial and operational assumptions include, but are not limited to, continuing operational improvement in the Financial & Risk business and the successful execution of the company's ongoing product release programs, globalization strategy, other growth initiatives 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; increased accessibility to free or relatively inexpensive information sources; failures or disruptions of network systems or the Internet; 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; failure to adapt to recent organizational changes; failure to recruit, motivate and retain high quality management and key employees; failure to meet the challenges involved in operating globally; failure to protect the brands and reputation of Thomson Reuters; additional 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; fluctuations in foreign currency exchange and interest rates; the effect of factors outside of the control of Thomson Reuters on funding obligations in respect of pension and post-retirement benefit arrangements; actions or potential actions that could be taken by the company's principal shareholder, The Woodbridge Company Limited; and failure to derive fully the anticipated benefits from existing or future acquisitions, joint ventures, investments or dispositions. 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.
CONTACT
MEDIA Carla Jones +1 646 223 5285 | INVESTORS Frank J. Golden |
Thomson Reuters will webcast a discussion of its full-year and fourth-quarter 2012 results today beginning at 8:30 a.m. Eastern Standard Time (EST). 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
Business Segment Information
(millions of U.S. dollars)
(unaudited)
Three Months Ended | ||||||||||||||||||||
December 31, | Change | |||||||||||||||||||
2012 | 2011 (1) | Total | Before Currency | Organic | ||||||||||||||||
Revenues | ||||||||||||||||||||
Trading | $830 | $869 | -4% | -3% | -3% | |||||||||||||||
Investors | 601 | 606 | -1% | 0% | -1% | |||||||||||||||
Marketplaces | 320 | 290 | 10% | 11% | 0% | |||||||||||||||
Governance, Risk & Compliance | 61 | 50 | 22% | 22% | 18% | |||||||||||||||
Financial & Risk | 1,812 | 1,815 | 0% | 1% | -1% | |||||||||||||||
Legal | 861 | 843 | 2% | 2% | 1% | |||||||||||||||
Tax & Accounting | 351 | 341 | 3% | 4% | 1% | |||||||||||||||
Intellectual Property & Science | 250 | 225 | 11% | 12% | 3% | |||||||||||||||
Corporate & Other (includes Media) | 87 | 87 | 0% | 1% | 1% | |||||||||||||||
Eliminations | (3) | (3) | ||||||||||||||||||
Revenues from ongoing businesses (2) | 3,358 | 3,308 | 2% | 2% | 0% | |||||||||||||||
Other businesses (3) | 41 | 269 | ||||||||||||||||||
Revenues | $3,399 | $3,577 | -5% | |||||||||||||||||
Change | Margin | |||||||||||||||||||
Adjusted EBITDA (4) | Total | Before Currency | 2012 | 2011 | Change | |||||||||||||||
Financial & Risk | $483 | $458 | 5% | 8% | 26.7% | 25.2% | 150bp | |||||||||||||
Legal | 327 | 312 | 5% | 5% | 38.0% | 37.0% | 100bp | |||||||||||||
Tax & Accounting | 131 | 136 | -4% | -4% | 37.3% | 39.9% | -260bp | |||||||||||||
Intellectual Property & Science | 84 | 80 | 5% | 5% | 33.6% | 35.6% | -200bp | |||||||||||||
Corporate & Other (includes Media) | (77) | (70) | ||||||||||||||||||
Integration programs expenses | - | (64) | ||||||||||||||||||
Adjusted EBITDA | $948 | $852 | 11% | 13% | 28.2% | 25.8% | 240bp | |||||||||||||
Underlying Operating Profit (5) | ||||||||||||||||||||
Financial & Risk | $324 | $312 | 4% | 7% | 17.9% | 17.2% | 70bp | |||||||||||||
Legal | 257 | 244 | 5% | 5% | 29.8% | 28.9% | 90bp | |||||||||||||
Tax & Accounting | 103 | 110 | -6% | -6% | 29.3% | 32.3% | -300bp | |||||||||||||
Intellectual Property & Science | 66 | 64 | 3% | 3% | 26.4% | 28.4% | -200bp | |||||||||||||
Corporate & Other (includes Media) | (92) | (84) | ||||||||||||||||||
Underlying operating profit | $658 | $646 | 2% | 3% | 19.6% | 19.5% | 10bp | |||||||||||||
Thomson Reuters Corporation
Business Segment Information
(millions of U.S. dollars)
(unaudited)
Twelve Months Ended | ||||||||||||||||||||
December 31, | Change | |||||||||||||||||||
2012 | 2011 (1) | Total | Before Currency | Organic | ||||||||||||||||
Revenues | ||||||||||||||||||||
Trading | $3,345 | $3,537 | -5% | -3% | -3% | |||||||||||||||
Investors | 2,416 | 2,472 | -2% | -1% | -2% | |||||||||||||||
Marketplaces | 1,213 | 1,134 | 7% | 8% | 1% | |||||||||||||||
Governance, Risk & Compliance | 219 | 154 | 42% | 43% | 17% | |||||||||||||||
Financial & Risk | 7,193 | 7,297 | -1% | 1% | -1% | |||||||||||||||
Legal | 3,286 | 3,221 | 2% | 3% | 1% | |||||||||||||||
Tax & Accounting | 1,206 | 1,050 | 15% | 16% | 5% | |||||||||||||||
Intellectual Property & Science | 894 | 852 | 5% | 6% | 3% | |||||||||||||||
Corporate & Other (includes Media) | 331 | 336 | -1% | 1% | 1% | |||||||||||||||
Eliminations | (11) | (13) | ||||||||||||||||||
Revenues from ongoing businesses (2) | 12,899 | 12,743 | 1% | 3% | 0% | |||||||||||||||
Other businesses (3) | 379 | 1,064 | ||||||||||||||||||
Revenues | $13,278 | $13,807 | -4% | |||||||||||||||||
Change | Margin | |||||||||||||||||||
Adjusted EBITDA (4) | Total | Before Currency | 2012 | 2011 | Change | |||||||||||||||
Financial & Risk | $1,842 | $1,972 | -7% | -4% | 25.6% | 27.0% | -140bp | |||||||||||||
Legal | 1,243 | 1,210 | 3% | 3% | 37.8% | 37.6% | 20bp | |||||||||||||
Tax & Accounting | 376 | 332 | 13% | 14% | 31.2% | 31.6% | -40bp | |||||||||||||
Intellectual Property & Science | 303 | 296 | 2% | 2% | 33.9% | 34.7% | -80bp | |||||||||||||
Corporate & Other (includes Media) | (235) | (227) | ||||||||||||||||||
Integration programs expenses | - | (215) | ||||||||||||||||||
Adjusted EBITDA | $3,529 | $3,368 | 5% | 6% | 27.4% | 26.4% | 100bp | |||||||||||||
Underlying Operating Profit (5) | ||||||||||||||||||||
Financial & Risk | $1,215 | $1,396 | -13% | -9% | 16.9% | 19.1% | -220bp | |||||||||||||
Legal | 964 | 941 | 2% | 2% | 29.3% | 29.2% | 10bp | |||||||||||||
Tax & Accounting | 261 | 237 | 10% | 11% | 21.6% | 22.6% | -100bp | |||||||||||||
Intellectual Property & Science | 235 | 237 | -1% | -1% | 26.3% | 27.8% | -150bp | |||||||||||||
Corporate & Other (includes Media) | (270) | (270) | ||||||||||||||||||
Underlying operating profit | $2,405 | $2,541 | -5% | -4% | 18.6% | 19.9% | -130bp | |||||||||||||
Thomson Reuters Corporation
Reconciliation of Operating Profit (Loss) to Adjusted EBITDA (4)
(millions of U.S. dollars)
(unaudited)
Three Months Ended | Twelve Months Ended | ||||||
December 31, | December 31, | ||||||
2012 | 2011 | Change | 2012 | 2011 | Change | ||
Operating profit (loss) | $557 | ($2,593) | nm | $2,651 | ($705) | nm | |
Adjustments to remove: | |||||||
Goodwill impairment | - | 3,010 | - | 3,010 | |||
Amortization of other identifiable intangible assets | 160 | 166 | 619 | 612 | |||
Integration programs expenses | - | 64 | - | 215 | |||
Fair value adjustments | 15 | (37) | 36 | (149) | |||
Other operating (gains) losses, net | (81) | 98 | (883) | (204) | |||
Operating losses (profit) from Other businesses (1), (3) | 7 | (62) | (18) | (238) | |||
Underlying operating profit (1) | $658 | $646 | 2% | $2,405 | $2,541 | -5% | |
Adjustments: | |||||||
Add: integration programs expenses | - | (64) | - | (215) | |||
Remove: depreciation and amortization of computer software (excluding Other businesses (1), (3)) | 290 | 270 | 1,124 | 1,042 | |||
Adjusted EBITDA (1) | $948 | $852 | 11% | $3,529 | $3,368 | 5% | |
Underlying operating profit margin | 19.6% | 19.5% | 10bp | 18.6% | 19.9% | -130bp | |
Adjusted EBITDA margin | 28.2% | 25.8% | 240bp | 27.4% | 26.4% | 100bp | |
Thomson Reuters Corporation
Reconciliation of Earnings (Loss) from Continuing Operations to Adjusted EBITDA (4)
(millions of U.S. dollars)
(unaudited)
Three Months Ended | Twelve Months Ended | ||||||||||
December 31, | December 31, | ||||||||||
2012 | 2011 | Change | 2012 | 2011 | Change | ||||||
Earnings (loss) from continuing operations | $385 | ($2,604) | nm | $2,121 | ($1,396) | nm | |||||
Adjustments to remove: | |||||||||||
Tax expense (benefit) | 51 | (78) | 157 | 293 | |||||||
Other finance costs (income) | 4 | (4) | (40) | 15 | |||||||
Net interest expense | 95 | 95 | 390 | 396 | |||||||
Amortization of other identifiable intangible assets | 160 | 166 | 619 | 612 | |||||||
Amortization of computer software | 184 | 178 | 700 | 659 | |||||||
Depreciation | 106 | 114 | 429 | 438 | |||||||
EBITDA | $985 | ($2,133) | nm | $4,376 | $1,017 | nm | |||||
Adjustments to remove: | |||||||||||
Share of post tax earnings and impairment in equity method investees | 22 | (2) | 23 | (13) | |||||||
Other operating (gains) losses, net | (81) | 98 | (883) | (204) | |||||||
Goodwill impairment | - | 3,010 | - | 3,010 | |||||||
Fair value adjustments | 15 | (37) | 36 | (149) | |||||||
EBITDA from Other businesses (1), (3) | 7 | (84) | (23) | (293) | |||||||
Adjusted EBITDA (1) | $948 | $852 | 11% | $3,529 | $3,368 | 5% | |||||
nm = not meaningful |
Thomson Reuters Corporation
Reconciliation of Underlying Operating Profit (5) to Adjusted EBITDA (4) by Business Segment
(millions of U.S. dollars)
(unaudited)
Three Months Ended December 31, 2012 | Three Months Ended December 31, 2011 (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 | $324 | $159 | $483 | $312 | $146 | $458 | ||
Legal | 257 | 70 | 327 | 244 | 68 | 312 | ||
Tax & Accounting | 103 | 28 | 131 | 110 | 26 | 136 | ||
Intellectual Property & Science | 66 | 18 | 84 | 64 | 16 | 80 | ||
Corporate & Other (includes Media) | (92) | 15 | (77) | (84) | 14 | (70) | ||
Integration programs expenses | na | na | - | na | na | (64) | ||
$658 | $290 | $948 | $646 | $270 | $852 | |||
Twelve Months Ended December 31, 2012 | Twelve Months Ended December 31, 2011 (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 | $1,215 | $627 | $1,842 | $1,396 | $576 | $1,972 | |
Legal | 964 | 279 | 1,243 | 941 | 269 | 1,210 | |
Tax & Accounting | 261 | 115 | 376 | 237 | 95 | 332 | |
Intellectual Property & Science | 235 | 68 | 303 | 237 | 59 | 296 | |
Corporate & Other (includes Media) | (270) | 35 | (235) | (270) | 43 | (227) | |
Integration programs expenses | na | na | - | na | na | (215) | |
$2,405 | $1,124 | $3,529 | $2,541 | $1,042 | $3,368 | ||
** excludes Other businesses (1), (3) |
na = not applicable |
Thomson Reuters Corporation
Reconciliation of Earnings (Loss) Attributable to Common Shareholders
to Adjusted Earnings (6)
(millions of U.S. dollars, except as otherwise indicated and except for per share data)
(unaudited)
Three Months Ended | Twelve Months Ended | ||||
December 31, | December 31, | ||||
2012 | 2011 | 2012 | 2011 | ||
Earnings (loss) attributable to common shareholders | $372 | ($2,572) | $2,070 | ($1,390) | |
Adjustments to remove: | |||||
Goodwill impairment | - | 3,010 | - | 3,010 | |
Goodwill impairment attributable to non-controlling interests | - | (40) | - | (40) | |
Operating loss (profit) from Other businesses (1), (3) | 7 | (62) | (18) | (238) | |
Fair value adjustments | 15 | (37) | 36 | (149) | |
Other operating (gains) losses, net | (81) | 98 | (883) | (204) | |
Other finance costs (income) | 4 | (4) | (40) | 15 | |
Share of post tax earnings and impairment in equity method investees | 22 | (2) | 23 | (13) | |
Tax on above items | 24 | (47) | 208 | 143 | |
Interim period effective tax rate normalization (7) | 8 | 10 | - | - | |
Discrete tax items | (30) | (72) | (254) | (105) | |
Amortization of other identifiable intangible assets | 160 | 166 | 619 | 612 | |
Discontinued operations | (3) | (2) | (2) | (4) | |
Dividends declared on preference shares | (1) | (1) | (3) | (3) | |
Adjusted earnings (1) | $497 | $445 | $1,756 | $1,634 | |
Adjusted earnings per share (1) | $0.60 | $0.54 | $2.12 | $1.96 | |
Diluted weighted average common shares (in millions) | 829.2 | 829.7 | 829.6 | 835.8 | |
Thomson Reuters Corporation
Reconciliation of Net Cash Provided by Operating Activities
to Free Cash Flow from Ongoing Businesses (8)
(millions of U.S. dollars)
(unaudited)
Three Months Ended | Twelve Months Ended | ||||
December 31, | December 31, | ||||
2012 | 2011 | 2012 | 2011 | ||
Net cash provided by operating activities | $954 | $942 | $2,704 | $2,597 | |
Capital expenditures, less proceeds from disposals | (251) | (282) | (977) | (1,041) | |
Other investing activities | 5 | 10 | 13 | 49 | |
Dividends paid on preference shares | (1) | (1) | (3) | (3) | |
Free cash flow | 707 | 669 | 1,737 | 1,602 | |
Remove: Other businesses (1), (3) | (9) | (67) | (70) | (215) | |
Free cash flow from ongoing businesses (1) | $698 | $602 | $1,667 | $1,387 | |
Footnotes
(1) Prior-period amounts have been reclassified to reflect the current presentation.
(2) Revenues from ongoing businesses are revenues from reportable segments and Corporate & Other (which includes the Media business) less eliminations. Other businesses (see note (3) below) are excluded. To facilitate comparison of actual results to the 2012 business outlook, ongoing businesses includes the Financial & Risk segment's Investor Relations, Public Relations and Multimedia businesses (Corporate Services), which were announced for sale in December 2012. As our 2013 business outlook is based on expectations excluding these businesses, we have provided supplemental 2012 financial information in Appendix A, which excludes the results of these businesses.
(3) Other businesses are businesses that have been or are expected to be exited through sale or closure that did not qualify for discontinued operations classification, except for Corporate Services (see note (2) above).
(millions of U.S. dollars) | Three Months Ended | Twelve Months Ended | |||
December 31, | December 31, | ||||
Other businesses | 2012 | 2011 | 2012 | 2011 | |
Revenues | $41 | $269 | $379 | $1,064 | |
Operating (loss) profit | ($7) | $62 | $18 | $238 | |
Depreciation and amortization of computer software | - | 22 | 5 | 55 | |
EBITDA | ($7) | $84 | $23 | $293 | |
(4) Thomson Reuters defines adjusted EBITDA as underlying operating profit excluding the related depreciation and amortization of computer software but including integration programs expense. Adjusted EBITDA margin is adjusted EBITDA expressed as a percentage of revenues from ongoing businesses.
(5) Underlying operating profit is operating profit from reportable segments and Corporate & Other (includes Media). Underlying operating profit margin is the underlying operating profit expressed as a percentage of revenues from ongoing businesses.
(6) Adjusted earnings and adjusted earnings per share include dividends declared on preference shares and integration programs expense, but exclude the pre-tax impacts of amortization of other identifiable intangible assets as well as the post-tax impacts of fair value adjustments, other operating (gains) and losses, certain impairment charges, the results of Other businesses (see note (3) above), other finance (income) costs, Thomson Reuters share of post-tax earnings and impairment in equity method investees, discontinued operations and other items affecting comparability. Adjusted earnings per share is calculated using diluted weighted average shares and does not represent actual earnings or loss per share attributable to shareholders.
(7) Adjustment to reflect income taxes based on estimated full-year effective tax rate. Reported earnings or loss for interim periods reflect income taxes based on the estimated effective tax rates of each of the jurisdictions in which Thomson Reuters operates. The adjustment reallocates estimated full-year income taxes between interim periods, but has no effect on full-year income taxes.
(8) Free cash flow is net cash provided by operating activities less capital expenditures, other investing activities and dividends paid on the company's preference shares. Other businesses (see note (3) above) are also removed to arrive at free cash flow from ongoing businesses.
Thomson Reuters Corporation
Consolidated Income Statement
(millions of U.S. dollars, except per share data)
(unaudited)
Three Months Ended | Twelve Months Ended | ||||
December 31, | December 31, | ||||
2012 | 2011 | 2012 | 2011 | ||
Revenues | $3,399 | $3,577 | $13,278 | $13,807 | |
Operating expenses | (2,473) | (2,604) | (9,762) | (9,997) | |
Depreciation | (106) | (114) | (429) | (438) | |
Amortization of computer software | (184) | (178) | (700) | (659) | |
Amortization of other identifiable intangible assets | (160) | (166) | (619) | (612) | |
Goodwill impairment | - | (3,010) | - | (3,010) | |
Other operating gains (losses), net | 81 | (98) | 883 | 204 | |
Operating profit (loss) | 557 | (2,593) | 2,651 | (705) | |
Finance costs, net: | |||||
Net interest expense | (95) | (95) | (390) | (396) | |
Other finance (costs) income | (4) | 4 | 40 | (15) | |
Income (loss) before tax and equity method investees | 458 | (2,684) | 2,301 | (1,116) | |
Share of post tax earnings and impairment in equity method investees | (22) | 2 | (23) | 13 | |
Tax (expense) benefit | (51) | 78 | (157) | (293) | |
Earnings (loss) from continuing operations | 385 | (2,604) | 2,121 | (1,396) | |
Earnings from discontinued operations, net of tax | 3 | 2 | 2 | 4 | |
Net earnings (loss) | $388 | ($2,602) | $2,123 | ($1,392) | |
Earnings (loss) attributable to: | |||||
Common shareholders | 372 | (2,572) | 2,070 | (1,390) | |
Non-controlling interests | 16 | (30) | 53 | (2) | |
Basic earnings (loss) per share | $0.45 | ($3.11) | $2.50 | ($1.67) | |
Diluted earnings (loss) per share | $0.45 | ($3.11) | $2.49 | ($1.67) | |
Basic weighted average common shares | 827,175,200 | 828,185,741 | 827,640,398 | 833,459,452 | |
Diluted weighted average common shares | 829,180,975 | 828,185,741 | 829,603,780 | 833,459,452 | |
Thomson Reuters Corporation
Consolidated Statement of Financial Position
(millions of U.S. dollars)
(unaudited)
December 31, | December 31, | ||
2012 | 2011 | ||
Assets | |||
Cash and cash equivalents | $1,301 | $422 | |
Trade and other receivables | 1,835 | 1,984 | |
Other financial assets | 72 | 100 | |
Prepaid expenses and other current assets | 641 | 641 | |
Current assets excluding assets held for sale | 3,849 | 3,147 | |
Assets held for sale | 302 | 767 | |
Current assets | 4,151 | 3,914 | |
Computer hardware and other property, net | 1,423 | 1,509 | |
Computer software, net | 1,682 | 1,640 | |
Other identifiable intangible assets, net | 8,135 | 8,471 | |
Goodwill | 16,256 | 15,932 | |
Other financial assets | 360 | 425 | |
Other non-current assets | 515 | 535 | |
Deferred tax | 50 | 50 | |
Total assets | $32,572 | $32,476 | |
Liabilities and equity | |||
Liabilities | |||
Current indebtedness | $1,008 | $434 | |
Payables, accruals and provisions | 2,633 | 2,675 | |
Deferred revenue | 1,224 | 1,379 | |
Other financial liabilities | 95 | 81 | |
Current liabilities excluding liabilities associated with assets held for sale | 4,960 | 4,569 | |
Liabilities associated with assets held for sale | 35 | 35 | |
Current liabilities | 4,995 | 4,604 | |
Long-term indebtedness | 6,223 | 7,160 | |
Provisions and other non-current liabilities | 2,514 | 2,513 | |
Other financial liabilities | 37 | 27 | |
Deferred tax | 1,305 | 1,422 | |
Total liabilities | 15,074 | 15,726 | |
Equity | |||
Capital | 10,371 | 10,288 | |
Retained earnings | 8,311 | 7,633 | |
Accumulated other comprehensive loss | (1,537) | (1,516) | |
Total shareholders' equity | 17,145 | 16,405 | |
Non-controlling interests | 353 | 345 | |
Total equity | 17,498 | 16,750 | |
Total liabilities and equity | $32,572 | $32,476 |
Thomson Reuters Corporation
Consolidated Statement of Cash Flow
(millions of U.S. dollars)
(unaudited)
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||
2012 | 2011 | 2012 | 2011 | ||
Cash provided by (used in): | |||||
Operating activities | |||||
Net earnings | $388 | ($2,602) | $2,123 | ($1,392) | |
Adjustments for: | |||||
Depreciation | 106 | 114 | 429 | 438 | |
Amortization of computer software | 184 | 178 | 700 | 659 | |
Amortization of other identifiable intangible assets | 160 | 166 | 619 | 612 | |
Net (gains) losses on disposals of businesses and investments | (14) | 1 | (829) | (388) | |
Goodwill impairment | - | 3,010 | - | 3,010 | |
Deferred tax | 98 | 27 | (118) | (202) | |
Other | (20) | (22) | (61) | 139 | |
Changes in working capital and other items | 52 | 70 | (159) | (279) | |
Net cash provided by operating activities | 954 | 942 | 2,704 | 2,597 | |
Investing activities | |||||
Acquisitions, net of cash acquired | (26) | (172) | (1,301) | (1,286) | |
Proceeds from (payments for) disposals, net of taxes paid | 94 | (90) | 1,901 | 415 | |
Capital expenditures, less proceeds from disposals | (251) | (282) | (977) | (1,041) | |
Other investing activities | 5 | 10 | 13 | 49 | |
Investing cash flows from continuing operations | (178) | (534) | (364) | (1,863) | |
Investing cash flows from discontinued operations | - | 5 | 90 | 56 | |
Net cash used in investing activities | (178) | (529) | (274) | (1,807) | |
Financing activities | |||||
Proceeds from debt | - | 349 | - | 349 | |
Repayments of debt | - | (2) | (2) | (648) | |
Net borrowings (repayments) under short-term loan facilities | 1 | (663) | (422) | 400 | |
Repurchases of common shares | - | (7) | (168) | (326) | |
Dividends paid on preference shares | (1) | (1) | (3) | (3) | |
Dividends paid on common shares | (255) | (248) | (1,021) | (960) | |
Other financing activities | 13 | (8) | 65 | (39) | |
Net cash used in financing activities | (242) | (580) | (1,551) | (1,227) | |
Translation adjustments on cash and cash equivalents | (2) | - | - | (5) | |
Increase (decrease) in cash and cash equivalents | 532 | (167) | 879 | (442) | |
Cash and cash equivalents at beginning of period | 769 | 589 | 422 | 864 | |
Cash and cash equivalents at end of period | $1,301 | $422 | $1,301 | $422 | |
Appendix A
The following supplemental information is provided to facilitate comparison to our 2013 business outlook which is based on expectations including the adjustments described in note 1 to this appendix.
Thomson Reuters Corporation
2012 Supplemental Information (1),(2)
(millions of U.S. dollars,
except per share amounts)
(unaudited)
Twelve Months Ended December 31, | Twelve Months Ended December 31, | ||||||
2012 | IFRS Accounting Amendments | 2012 | |||||
Non-IFRS Financial Measures | Actual | Less: Disposals | Joint ventures | Pension | Revised | ||
Revenues from ongoing businesses (3) | $12,899 | (310) | (146) | - | $12,443 | ||
Adjusted EBITDA (5) | $3,529 | (125) | (46) | (48) | $3,310 | ||
Underlying operating profit (6) | $2,405 | (119) | (33) | (48) | $2,205 | ||
Adjusted earnings (7) | $1,756 | (89) | (19) | (81) | $1,567 | ||
Adjusted earnings per share (7) | $2.12 | ($0.11) | ($0.02) | ($0.10) | $1.89 | ||
Free cash flow from ongoing businesses (8) | $1,667 | (116) | - | - | $1,551 | ||
Appendix A
Thomson Reuters Corporation
Business Segment Information
2012 Supplemental Information (1),(2)
(millions of U.S. dollars)
(unaudited)
Twelve Months Ended | |||
December 31, 2012 | |||
Revised | |||
Revenues | |||
Trading | $2,624 | ||
Investors | 2,195 | ||
Marketplaces | 1,764 | ||
Governance, Risk & Compliance | 219 | ||
Financial & Risk | 6,802 | ||
Legal | 3,266 | ||
Tax & Accounting | 1,161 | ||
Intellectual Property & Science | 894 | ||
Corporate & Other (includes Media) | 331 | ||
Eliminations | (11) | ||
Revenues from ongoing businesses (3) | $12,443 | ||
Adjusted EBITDA (5) | Margin | ||
Financial & Risk | $1,691 | 24.9% | |
Legal | 1,246 | 38.2% | |
Tax & Accounting | 352 | 30.3% | |
Intellectual Property & Science | 303 | 33.9% | |
Corporate & Other (includes Media) | (282) | ||
Adjusted EBITDA | $3,310 | 26.6% | |
Underlying Operating Profit (6) | Margin | ||
Financial & Risk | $1,082 | 15.9% | |
Legal | 967 | 29.6% | |
Tax & Accounting | 238 | 20.5% | |
Intellectual Property & Science | 235 | 26.3% | |
Corporate & Other (includes Media) | (317) | ||
Underlying operating profit | $2,205 | 17.7% |
Appendix A
Thomson Reuters Corporation
Reconciliation of Underlying Operating Profit (6)
to Adjusted EBITDA (5) by Business Segment
2012 Supplemental Information (1),(2)
(millions of U.S. dollars)
(unaudited)
Twelve Months Ended December 31, 2012 Revised | |||||||||
Underlying Operating Profit | Add: Depreciation and Amortization of Computer Software (9) | Adjusted EBITDA | |||||||
Financial & Risk | $1,082 | $609 | $1,691 | ||||||
Legal | 967 | 279 | 1,246 | ||||||
Tax & Accounting | 238 | 114 | 352 | ||||||
Intellectual Property & Science | 235 | 68 | 303 | ||||||
Corporate & Other (includes Media) | (317) | 35 | (282) | ||||||
$2,205 | $1,105 | $3,310 | |||||||
Footnotes
(1) The following adjustments are included in the supplemental schedules in this appendix to facilitate comparison to our 2013 business outlook, which is based on expectations including these adjustments:
(2) The realignment of certain products within the Financial & Risk segment, effective January 1, 2013, has been reflected in this appendix to facilitate comparability of our business results.
(3) Revenues from ongoing businesses are revenues from reportable segments and Corporate & Other (which includes the Media business) less eliminations. Other businesses (see note (4) below) are excluded.
(4) Other businesses are businesses that have been or are expected to be exited through sale or closure that did not qualify for discontinued operations classification (see note (1) above).
(5) 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 from ongoing businesses.
(6) Underlying operating profit is operating profit from reportable segments and Corporate & Other (includes Media). Underlying operating profit margin is the underlying operating profit expressed as a percentage of revenues from ongoing businesses.
(7) Adjusted earnings and adjusted earnings per share include dividends declared on preference shares, but exclude the pre-tax impacts of amortization of other identifiable intangible assets as well as the post-tax impacts of fair value adjustments, other operating gains, certain impairment charges, the results of Other businesses (see note (4) above), other finance costs (income), Thomson Reuters share of post-tax earnings and impairment in equity method investees, discontinued operations and other items affecting comparability. Adjusted earnings per share is calculated using diluted weighted average shares and does not represent actual earnings or loss per share attributable to shareholders.
(8) Free cash flow from ongoing businesses is net cash provided by operating activities less capital expenditures, other investing activities and dividends paid on the company's preference shares and excludes Other businesses (see note (4) above).
(9) Excludes Other businesses (see note (4) above).
SOURCE Thomson Reuters