For the month of February 2012
|
Commission File Number: 1-31349
|
|
THOMSON REUTERS CORPORATION
|
||
(Registrant)
|
|||
|
|
|
|
By:
|
/s/ Marc E. Gold
|
||
Name: Marc E. Gold
|
|||
Title: Assistant Secretary
|
|||
Date: February 9, 2012
|
Exhibit Number
|
Description
|
News release dated February 9, 2012 – Thomson Reuters Reports Full-Year and Fourth-Quarter 2011 Results
|
·
|
Revenues grew 5% for full year and fourth quarter, before currency
|
·
|
Adjusted EBITDA and underlying operating profit margins expanded for full year and fourth quarter
|
·
|
Full-year adjusted EPS was $1.98 and $0.54 in fourth quarter
|
·
|
$3.0 billion non-cash goodwill impairment charge incurred
|
·
|
Board approved $0.04 annual dividend increase to $1.28 per share
|
·
|
2012 Outlook provided
|
Twelve Months Ended December 31,
|
||||||||||||||||
(Millions of U.S. dollars, except EPS and margins)
|
||||||||||||||||
IFRS Financial Measures
|
2011
|
2010
|
Change
|
|||||||||||||
Revenues
|
$ | 13,807 | $ | 13,070 | 6 | % | ||||||||||
Operating (loss) profit
|
$ | (705 | ) | $ | 1,419 |
nm
|
1 | |||||||||
Diluted (loss) earnings per share (EPS)
|
$ | (1.67 | ) | $ | 1.08 |
nm
|
||||||||||
Cash flow from operations
|
$ | 2,597 | $ | 2,672 | -3 | % | ||||||||||
Non-IFRS Financial Measures2
|
2011 | 2010 |
Change
|
Change Before
Currency
|
||||||||||||
Revenues from ongoing businesses
|
$ | 12,916 | $ | 12,108 | 7 | % | 5 | % | ||||||||
Adjusted EBITDA
|
$ | 3,412 | $ | 2,852 | 20 | % | 17 | % | ||||||||
Adjusted EBITDA margin
|
26.4 | % | 23.6 | % | 280 | bp | 280 | bp | ||||||||
Underlying operating profit
|
$ | 2,579 | $ | 2,356 | 9 | % | 7 | % | ||||||||
Underlying operating profit margin
|
20.0 | % | 19.5 | % | 50 | bp | 40 | bp | ||||||||
Adjusted earnings per share (EPS)
|
$ | 1.98 | $ | 1.56 | 27 | % | ||||||||||
Free cash flow
|
$ | 1,602 | $ | 1,563 | 2 | % |
·
|
Revenues from ongoing businesses were $12.9 billion, a 5% increase before currency. Strong growth across the Professional division, up 9%, and a 2% increase in Markets division revenues drove the overall increase.
|
·
|
Adjusted EBITDA increased 20% and the corresponding margin was 26.4% versus 23.6% in the prior year. Excluding the reorganization charge, adjusted EBITDA increased 21% and the corresponding margin increased 320 basis points to 26.8%.
|
·
|
Underlying operating profit increased 9% and the corresponding margin was 20.0% versus 19.5% in 2010. Excluding the reorganization charge, underlying operating profit increased 12% and the corresponding margin increased 90 basis points to 20.4%.
|
·
|
Adjusted EBITDA growth and underlying operating profit growth across both divisions was due to flow-through from higher revenues, integration savings and the benefit of currency. Adjusted EBITDA also benefited from lower integration expenses. Excluding currency, adjusted EBITDA increased 17% and underlying operating profit increased 7%.
|
·
|
Adjusted EPS was $1.98 compared to $1.56 in the prior year. The increase was largely attributable to higher underlying operating profit and lower integration expenses. Adjusted EPS excluding the reorganization charge was $2.03. Currency had a $0.06 favorable impact on adjusted EPS.
|
·
|
Free cash flow was $1.6 billion, up 2%. Corporate expenses were $273 million versus $249 million in the prior year.
|
·
|
The company incurred a $3.0 billion goodwill impairment charge in the fourth quarter. This non-cash charge was the result of the company’s annual goodwill impairment testing required under IFRS and related to the company’s financial services business. On an IFRS basis, EPS including the goodwill impairment charge was a diluted loss per share of $1.67 for the full year. This non-cash charge will not impact the company’s normal business operations, nor will it affect liquidity, cash flow from
|
Three Months Ended December 31,
|
||||||||||||||||
(Millions of U.S. dollars, except EPS and margins)
|
||||||||||||||||
IFRS Financial Measures
|
2011
|
2010
|
Change
|
|||||||||||||
Revenues
|
$ | 3,577 | $ | 3,458 | 3 | % | ||||||||||
Operating (loss) profit
|
$ | (2,593 | ) | $ | 307 |
nm
|
||||||||||
Diluted (loss) earnings per share (EPS)
|
$ | (3.11 | ) | $ | 0.27 |
nm
|
||||||||||
Cash flow from operations
|
$ | 942 | $ | 1,003 | -6 | % | ||||||||||
Non-IFRS Financial Measures2
|
2011 | 2010 |
Change
|
Change Before
Currency
|
||||||||||||
Revenues from ongoing businesses
|
$ | 3,355 | $ | 3,201 | 5 | % | 5 | % | ||||||||
Adjusted EBITDA
|
$ | 864 | $ | 685 | 26 | % | 26 | % | ||||||||
Adjusted EBITDA margin
|
25.8 | % | 21.4 | % | 440 | bp | 420 | bp | ||||||||
Underlying operating profit
|
$ | 657 | $ | 611 | 8 | % | 7 | % | ||||||||
Underlying operating profit margin
|
19.6 | % | 19.1 | % | 50 | bp | 40 | bp | ||||||||
Adjusted earnings per share (EPS)
|
$ | 0.54 | $ | 0.37 | 46 | % | ||||||||||
Free cash flow
|
$ | 669 | $ | 711 | -6 | % |
·
|
Revenues from ongoing businesses were $3.4 billion, a 5% increase before currency. Strong growth across the Professional division, up 9%, and a 2% increase in the Markets division revenues contributed to the overall increase.
|
·
|
Adjusted EBITDA increased 26%, and the corresponding margin was 25.8% versus 21.4% in the prior-year period primarily due to flow-through from higher revenues, integration savings and lower integration expenses. Excluding the reorganization charge, adjusted EBITDA increased 33% and the corresponding margin increased 580 basis points.
|
·
|
Underlying operating profit increased 8% and the corresponding margin was 19.6%, versus 19.1% in the prior-year period. Excluding the reorganization charge, underlying operating profit increased 16% and the corresponding margin increased 200 basis points.
|
·
|
Adjusted EPS was $0.54 compared to $0.37 in the prior-year period. The increase was largely attributable to higher underlying operating profit and lower integration expenses. Adjusted EPS excluding the reorganization charge was $0.59. On an IFRS basis, EPS including the goodwill impairment charge was a diluted loss per share of $3.11 for the fourth quarter.
|
Twelve Months Ended December 31, | ||||||||||||||||||||||||
(Millions of U.S. dollars, except margins)
|
||||||||||||||||||||||||
2011
|
2010
|
Change
|
Change Before
Currency
|
|||||||||||||||||||||
Revenues
|
||||||||||||||||||||||||
Legal
|
$ | 3,434 | $ | 3,157 | 9 | % | 8 | % | ||||||||||||||||
Tax & Accounting
|
$ | 1,149 | $ | 1,006 | 14 | % | 14 | % | ||||||||||||||||
Intellectual Property & Science
|
$ | 852 | $ | 789 | 8 | % | 7 | % | ||||||||||||||||
Professional Division Total
|
$ | 5,435 | $ | 4,952 | 10 | % | 9 | % | ||||||||||||||||
Margin
|
||||||||||||||||||||||||
Adjusted EBITDA
|
2011 | 2010 | ||||||||||||||||||||||
Legal
|
$ | 1,233 | $ | 1,161 | 6 | % | 35.9 | % | 36.8 | % | ||||||||||||||
Tax & Accounting
|
$ | 359 | $ | 307 | 17 | % | 31.2 | % | 30.5 | % | ||||||||||||||
Intellectual Property & Science
|
$ | 296 | $ | 263 | 13 | % | 34.7 | % | 33.3 | % | ||||||||||||||
Professional Division Total
|
$ | 1,888 | $ | 1,731 | 9 | % | 8 | % | ||||||||||||||||
Adjusted EBITDA Margin
|
34.7 | % | 35.0 | % | -30 | bp | -20 | bp | ||||||||||||||||
Operating profit
|
||||||||||||||||||||||||
Legal
|
$ | 943 | $ | 892 | 6 | % | 27.5 | % | 28.3 | % | ||||||||||||||
Tax & Accounting
|
$ | 261 | $ | 223 | 17 | % | 22.7 | % | 22.2 | % | ||||||||||||||
Intellectual Property & Science
|
$ | 237 | $ | 209 | 13 | % | 27.8 | % | 26.5 | % | ||||||||||||||
Professional Division Total
|
$ | 1,441 | $ | 1,324 | 9 | % | 8 | % | ||||||||||||||||
Operating Profit Margin
|
26.5 | % | 26.7 | % | -20 | bp | -10 | bp |
Three Months Ended December 31, | ||||||||||||||||||||||||
(Millions of U.S. dollars, except margins)
|
||||||||||||||||||||||||
2011
|
2010
|
Change
|
Change Before
Currency
|
|||||||||||||||||||||
Revenues
|
||||||||||||||||||||||||
Legal
|
$ | 907 | $ | 862 | 5 | % | 5 | % | ||||||||||||||||
Tax & Accounting
|
$ | 369 | $ | 310 | 19 | % | 19 | % | ||||||||||||||||
Intellectual Property & Science
|
$ | 225 | $ | 207 | 9 | % | 9 | % | ||||||||||||||||
Professional Division Total
|
$ | 1,501 | $ | 1,379 | 9 | % | 9 | % | ||||||||||||||||
Margin
|
||||||||||||||||||||||||
Adjusted EBITDA
|
2011 | 2010 | ||||||||||||||||||||||
Legal
|
$ | 318 | $ | 307 | 4 | % | 35.1 | % | 35.6 | % | ||||||||||||||
Tax & Accounting
|
$ | 145 | $ | 132 | 10 | % | 39.3 | % | 42.6 | % | ||||||||||||||
Intellectual Property & Science
|
$ | 80 | $ | 65 | 23 | % | 35.6 | % | 31.4 | % | ||||||||||||||
Professional Division Total
|
$ | 543 | $ | 504 | 8 | % | 8 | % | ||||||||||||||||
Adjusted EBITDA Margin
|
36.2 | % | 36.5 | % | -30 | bp | -40 | bp | ||||||||||||||||
Operating profit
|
||||||||||||||||||||||||
Legal
|
$ | 251 | $ | 238 | 5 | % | 27.7 | % | 27.6 | % | ||||||||||||||
Tax & Accounting
|
$ | 118 | $ | 110 | 7 | % | 32.0 | % | 35.5 | % | ||||||||||||||
Intellectual Property & Science
|
$ | 64 | $ | 53 | 21 | % | 28.4 | % | 25.6 | % | ||||||||||||||
Professional Division Total
|
$ | 433 | $ | 401 | 8 | % | 8 | % | ||||||||||||||||
Operating Profit Margin
|
28.8 | % | 29.1 | % | -30 | bp | -20 | bp |
·
|
Full-year revenues increased 9%, driven by solid growth across all businesses. Legal grew 8%, Tax & Accounting increased 14% and Intellectual Property & Science was up 7%.
|
·
|
Full-year EBITDA increased 9%. The corresponding margin was 34.7%, a decrease of 30 basis points as flow-through from higher revenues was offset by a change in business mix in the Legal segment and the dilutive effect of acquisitions.
|
·
|
Full-year operating profit increased 9% and the corresponding margin was 26.5%, 20 basis points lower than the prior year with acquisitions negatively impacting the margin by 80 basis points.
|
·
|
Fourth-quarter revenues increased 9%, driven by solid growth across all businesses. Legal grew 5%, Tax & Accounting increased 19% and Intellectual Property & Science was up 9%.
|
·
|
Fourth-quarter EBITDA increased 8%. The corresponding margin was 36.2%, a decrease of 30 basis points as flow-through from higher revenues was offset by the change in business mix in the Legal segment and the dilutive effect of acquisitions.
|
·
|
Fourth-quarter operating profit increased 8%. The corresponding margin was 28.8%, 30 basis points lower than the prior-year period.
|
·
|
Full-year revenues increased 8%. US Law Firm Solutions grew 3% as a 17% increase in Business of Law (FindLaw and Elite) was offset by a 2% decline in research-related revenues. Corporate, Government & Academic and Risk & Compliance revenues increased 13% (4% organic). Global businesses grew 13% (4% organic) with solid growth in Latin America.
|
·
|
Full-year EBITDA increased 6% and the corresponding margin was 35.9% compared to 36.8% in the prior year.
|
·
|
Full-year operating profit increased 6% and the corresponding margin was 27.5% compared to 28.3% in the prior year. The decline in operating margin was primarily due to a change in business mix and the dilutive effect of acquisitions.
|
·
|
Fourth-quarter revenues increased 5%. US Law Firm Solutions grew 3% (1% organic) as 17% growth in Business of Law (FindLaw and Elite) was partly offset by a 3% decline in core legal research revenues. Corporate, Government & Academic and Risk & Compliance revenues increased 11% (2% organic). Global businesses grew 5% (1% organic) with strong growth in Latin America offsetting declines in the UK and Spain. US print revenues declined 3%.
|
·
|
Fourth-quarter EBITDA increased 4% and the associated margin declined 50 basis points to 35.1% due to a change in business mix.
|
·
|
Fourth-quarter operating profit increased 5% and the associated margin was 27.7% compared to 27.6% in the prior-year period.
|
·
|
WestlawNext has been sold to over 34,000 customers since its launch in February 2010 – representing 54% of Westlaw’s revenue base.
|
·
|
Full-year revenues increased 14%, driven by growth in income tax software sales and electronic filing of tax returns and acquisitions.
|
·
|
Full-year EBITDA increased 17% and the corresponding margin increased 70 basis points to 31.2%.
|
·
|
Full-year operating profit increased 17% and the corresponding margin increased 50 basis points to 22.7% due to strong revenue flow-through and efficiency initiatives, partly offset by the dilutive effect of acquisitions.
|
·
|
Fourth-quarter revenues increased 19%, led by growth in income tax software sales, Checkpoint and acquisitions.
|
·
|
Fourth-quarter EBITDA increased 10% and the related margin decreased 330 basis points to 39.3%.
|
·
|
Fourth-quarter operating profit increased 7% and the related margin decreased 350 basis points to 32.0%. The decrease was primarily due to the timing of expenses.
|
·
|
Small movements in the timing of expenses can impact margins in any given quarter for the Tax & Accounting business. Full-year margins are more reflective of underlying performance.
|
·
|
Full-year revenues increased 7%. Growth was driven by IP Solutions businesses. Scientific & Scholarly Research grew 5% related to higher Web of Knowledge subscriptions. Life Sciences increased 12% due to continued demand for biology and disease analytics products and acquisitions.
|
·
|
Full-year EBITDA increased 13% with the corresponding margin increasing 140 basis points to 34.7%.
|
·
|
Full-year operating profit increased 13% with the corresponding margin increasing 130 basis points to 27.8%. Increases in EBITDA and operating profit margins were primarily due to revenue flow-through and expense management.
|
·
|
Fourth-quarter revenues increased 9% attributable to the same factors as the full year.
|
·
|
Fourth-quarter EBITDA increased 23% with the corresponding margin increasing 420 basis points to 35.6%.
|
·
|
Fourth-quarter operating profit increased 21% with the corresponding margin increasing 280 basis points to 28.4%. Increases in EBITDA and operating profit margins were primarily due to revenue flow-through and expense timing.
|
·
|
Small movements in the timing of expenses can impact margins in any given quarter for the Intellectual Property & Science business. Full-year margins are more reflective of underlying performance.
|
Twelve Months Ended December 31,
|
||||||||||||||||
(Millions of U.S. dollars, except margins)
|
||||||||||||||||
2011
|
2010
|
Change
|
Change Before
Currency
|
|||||||||||||
Revenues
|
||||||||||||||||
Sales & Trading
|
$ | 3,715 | $ | 3,543 | 5 | % | 2 | % | ||||||||
Investment & Advisory
|
$ | 2,208 | $ | 2,208 | 0 | % | -2 | % | ||||||||
Enterprise
|
$ | 1,235 | $ | 1,093 | 13 | % | 10 | % | ||||||||
Media
|
$ | 336 | $ | 324 | 4 | % | 0 | % | ||||||||
Markets Division Total
|
$ | 7,494 | $ | 7,168 | 5 | % | 2 | % | ||||||||
Adjusted EBITDA
|
$ | 1,992 | $ | 1,808 | 10 | % | 6 | % | ||||||||
Adjusted EBITDA Margin
|
26.6 | % | 25.2 | % | 140 | bp | 110 | bp | ||||||||
Operating Profit
|
$ | 1,411 | $ | 1,281 | 10 | % | 5 | % | ||||||||
Operating Profit Margin
|
18.8 | % | 17.9 | % | 90 | bp | 60 | bp |
Three Months Ended December 31, | ||||||||||||||||
(Millions of U.S. dollars, except margins)
|
||||||||||||||||
2011
|
2010
|
Change
|
Change Before
Currency
|
|||||||||||||
Revenues
|
||||||||||||||||
Sales & Trading
|
$ | 912 | $ | 899 | 1 | % | 2 | % | ||||||||
Investment & Advisory
|
$ | 540 | $ | 549 | -2 | % | -3 | % | ||||||||
Enterprise
|
$ | 318 | $ | 292 | 9 | % | 10 | % | ||||||||
Media
|
$ | 87 | $ | 86 | 1 | % | 1 | % | ||||||||
Markets Division Total
|
$ | 1,857 | $ | 1,826 | 2 | % | 2 | % | ||||||||
Adjusted EBITDA
|
$ | 464 | $ | 433 | 7 | % | 6 | % | ||||||||
Adjusted EBITDA Margin
|
25.0 | % | 23.7 | % | 130 | bp | 110 | bp | ||||||||
Operating Profit
|
$ | 311 | $ | 298 | 4 | % | 3 | % | ||||||||
Operating Profit Margin
|
16.7 | % | 16.3 | % | 40 | bp | 30 | bp |
·
|
Full-year revenues increased 2%. Strong revenue growth in Enterprise and Tradeweb was partly offset by weakness in Investment Management and Exchange Traded Instruments.
|
·
|
Full-year and fourth-quarter EBITDA and operating profit margins include a reorganization charge of approximately $44 million (which is part of the previously mentioned $50 million reorganization charge).
|
·
|
Full-year EBITDA was $2.0 billion, an increase of 10% with a related margin of 26.6%.
|
·
|
Full-year operating profit was $1.4 billion, an increase of 10% with a related margin of 18.8%.
|
·
|
Fourth-quarter recurring subscription-related revenues grew 1%. Transactions-related revenues increased 4% due to Tradeweb. Recoveries revenues declined 2% and Outright revenues rose 23%.
|
·
|
By geography, fourth-quarter revenues in Asia increased 3%; revenues in Europe, Middle East and Africa (EMEA) rose 3% while revenues in the Americas declined 1%.
|
·
|
Fourth-quarter EBITDA was $464 million, an increase of 7%, with a related margin of 25.0% and benefited from expense timing.
|
·
|
Fourth-quarter operating profit was $311 million, an increase of 4%, with a related margin of 16.7% and benefited from expense timing.
|
·
|
Eikon desktops now total 15,000, up from 8,000 on September 30, 2011.
|
·
|
Full-year revenues increased 2% driven by 8% organic growth at Tradeweb and acquisitions. Revenue growth was partly offset by an 8% decline in recoveries. Excluding recoveries, revenues grew 4%.
|
·
|
Fourth-quarter revenues increased 2% driven by 5% organic growth at Tradeweb and acquisitions. Revenue growth was partly offset by a 5% decline in recoveries. Excluding recoveries, revenues grew 3%.
|
·
|
Full-year revenues declined 2%. A 2% increase in Corporates revenues was offset by flat Investment Banking-related revenues and negative performance in Investment Management which declined 6%.
|
·
|
Fourth-quarter revenues declined 3%. A 1% increase in Corporates revenues was offset by flat Investment Banking-related revenues and an improving but negative performance in Investment Management which declined 4%. Fourth-quarter results were an improvement from the 8% decline in the third quarter and were the best quarterly results for the business since the second quarter of 2009.
|
·
|
Full-year and fourth-quarter revenues increased 10% driven by a continuing trend among customers to invest in pricing and reference data, low-latency data feeds and hosting solutions.
|
·
|
The Enterprise Content business grew 17% in the fourth quarter, driven by growth in pricing and reference data. The Elektron Real-Time and Enterprise platform business grew 7% in the fourth quarter.
|
·
|
Thomson Reuters Elektron continued to gain momentum as customers in established and emerging markets adopted its combination of hosted and deployed information and trading solutions. In total, 14 hosting centers are up and running.
|
·
|
Full-year revenues were flat. Fourth-quarter revenues increased 1%, with the News Agency business up 1% and the Consumer business up 9% due to strong online sales in the Americas.
|
MEDIA
Calvin Mitchell
Senior Vice President, Corporate Affairs
+1 646 223 5285
calvin.mitchell@thomsonreuters.com
|
INVESTORS
Frank J. Golden
Senior Vice President, Investor Relations
+1 646 223 5288
frank.golden@thomsonreuters.com
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||||||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||||||||||||||||||
2011
|
2010
|
Change
|
Organic
|
2011
|
2010
|
Change
|
Organic
|
|||||||||||||||||||||||||
Revenues
|
||||||||||||||||||||||||||||||||
Legal (1)
|
$ | 907 | $ | 862 | 5 | % | 1 | % | $ | 3,434 | $ | 3,157 | 9 | % | 3 | % | ||||||||||||||||
Tax & Accounting (1)
|
369 | 310 | 19 | % | 6 | % | 1,149 | 1,006 | 14 | % | 6 | % | ||||||||||||||||||||
Intellectual Property & Science (1)
|
225 | 207 | 9 | % | 7 | % | 852 | 789 | 8 | % | 5 | % | ||||||||||||||||||||
Professional Division
|
1,501 | 1,379 | 9 | % | 3 | % | 5,435 | 4,952 | 10 | % | 4 | % | ||||||||||||||||||||
Sales & Trading
|
912 | 899 | 1 | % | 0 | % | 3,715 | 3,543 | 5 | % | -1 | % | ||||||||||||||||||||
Investment & Advisory
|
540 | 549 | -2 | % | -3 | % | 2,208 | 2,208 | 0 | % | -2 | % | ||||||||||||||||||||
Enterprise
|
318 | 292 | 9 | % | 10 | % | 1,235 | 1,093 | 13 | % | 10 | % | ||||||||||||||||||||
Media
|
87 | 86 | 1 | % | 1 | % | 336 | 324 | 4 | % | 0 | % | ||||||||||||||||||||
Markets Division
|
1,857 | 1,826 | 2 | % | 1 | % | 7,494 | 7,168 | 5 | % | 1 | % | ||||||||||||||||||||
Eliminations
|
(3 | ) | (4 | ) | (13 | ) | (12 | ) | ||||||||||||||||||||||||
Revenues from ongoing businesses (2)
|
3,355 | 3,201 | 5 | % | 2 | % | 12,916 | 12,108 | 7 | % | 2 | % | ||||||||||||||||||||
Before currency
|
5 | % | 5 | % | ||||||||||||||||||||||||||||
Other businesses (3)
|
222 | 257 | 891 | 962 | ||||||||||||||||||||||||||||
Revenues
|
$ | 3,577 | $ | 3,458 | 3 | % | $ | 13,807 | $ | 13,070 | 6 | % | ||||||||||||||||||||
Adjusted EBITDA (4)
|
||||||||||||||||||||||||||||||||
Legal (1)
|
$ | 318 | $ | 307 | 4 | % | $ | 1,233 | $ | 1,161 | 6 | % | ||||||||||||||||||||
Tax & Accounting (1)
|
145 | 132 | 10 | % | 359 | 307 | 17 | % | ||||||||||||||||||||||||
Intellectual Property & Science (1)
|
80 | 65 | 23 | % | 296 | 263 | 13 | % | ||||||||||||||||||||||||
Professional Division
|
543 | 504 | 8 | % | 1,888 | 1,731 | 9 | % | ||||||||||||||||||||||||
Markets Division
|
464 | 433 | 7 | % | 1,992 | 1,808 | 10 | % | ||||||||||||||||||||||||
Corporate expenses
|
(79 | ) | (79 | ) | (253 | ) | (224 | ) | ||||||||||||||||||||||||
Integration programs expenses
|
(64 | ) | (173 | ) | (215 | ) | (463 | ) | ||||||||||||||||||||||||
Adjusted EBITDA
|
$ | 864 | $ | 685 | 26 | % | $ | 3,412 | $ | 2,852 | 20 | % | ||||||||||||||||||||
Underlying Operating Profit (5)
|
||||||||||||||||||||||||||||||||
Legal (1)
|
$ | 251 | $ | 238 | 5 | % | $ | 943 | $ | 892 | 6 | % | ||||||||||||||||||||
Tax & Accounting (1)
|
118 | 110 | 7 | % | 261 | 223 | 17 | % | ||||||||||||||||||||||||
Intellectual Property & Science (1)
|
64 | 53 | 21 | % | 237 | 209 | 13 | % | ||||||||||||||||||||||||
Professional Division
|
433 | 401 | 8 | % | 1,441 | 1,324 | 9 | % | ||||||||||||||||||||||||
Markets Division
|
311 | 298 | 4 | % | 1,411 | 1,281 | 10 | % | ||||||||||||||||||||||||
Corporate expenses
|
(87 | ) | (88 | ) | (273 | ) | (249 | ) | ||||||||||||||||||||||||
Underlying operating profit
|
$ | 657 | $ | 611 | 8 | % | $ | 2,579 | $ | 2,356 | 9 | % |
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||||||||||
2011
|
2010
|
Change
|
2011
|
2010
|
Change
|
|||||||||||||||||||
Operating (loss) profit
|
$ | (2,593 | ) | $ | 307 |
nm
|
$ | (705 | ) | $ | 1,419 |
nm
|
||||||||||||
Adjustments:
|
||||||||||||||||||||||||
Goodwill impairment
|
3,010 | - | 3,010 | - | ||||||||||||||||||||
Amortization of other identifiable intangible assets
|
166 | 146 | 612 | 545 | ||||||||||||||||||||
Integration programs expenses
|
64 | 173 | 215 | 463 | ||||||||||||||||||||
Fair value adjustments
|
(37 | ) | 42 | (149 | ) | 117 | ||||||||||||||||||
Other operating losses (gains), net
|
98 | 1 | (204 | ) | 16 | |||||||||||||||||||
Operating profit from Other businesses (3)
|
(51 | ) | (58 | ) | (200 | ) | (204 | ) | ||||||||||||||||
Underlying operating profit
|
$ | 657 | $ | 611 | 8 | % | $ | 2,579 | $ | 2,356 | 9 | % | ||||||||||||
Adjustments:
|
||||||||||||||||||||||||
Integration programs expenses
|
(64 | ) | (173 | ) | (215 | ) | (463 | ) | ||||||||||||||||
Depreciation and amortization of computer software (excluding Other businesses (3))
|
271 | 247 | 1,048 | 959 | ||||||||||||||||||||
Adjusted EBITDA
|
$ | 864 | $ | 685 | 26 | % | $ | 3,412 | $ | 2,852 | 20 | % | ||||||||||||
Underlying operating profit margin
|
19.6 | % | 19.1 | % | 50 | bp | 20.0 | % | 19.5 | % | 50 | bp | ||||||||||||
Adjusted EBITDA margin
|
25.8 | % | 21.4 | % | 440 | bp | 26.4 | % | 23.6 | % | 280 | bp |
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||||
2011
|
2010
|
Change
|
2011
|
2010
|
Change
|
|||||||||||||
(Loss) earnings from continuing operations
|
$ | (2,604 | ) | $ | 225 |
nm
|
$ | (1,396 | ) | $ | 933 |
nm
|
||||||
Adjustments:
|
||||||||||||||||||
Tax (benefit) expense
|
(78 | ) | (4 | ) | 293 | 139 | ||||||||||||
Other finance (income) costs
|
(4 | ) | (8 | ) | 15 | (28 | ) | |||||||||||
Net interest expense
|
95 | 96 | 396 | 383 | ||||||||||||||
Amortization of other identifiable intangible assets
|
166 | 146 | 612 | 545 | ||||||||||||||
Amortization of computer software
|
178 | 155 | 659 | 572 | ||||||||||||||
Depreciation
|
114 | 110 | 438 | 457 | ||||||||||||||
EBITDA
|
$ | (2,133 | ) | $ | 720 | $ | 1,017 | $ | 3,001 | |||||||||
Adjustments:
|
||||||||||||||||||
Share of post tax earnings in equity method investees
|
(2 | ) | (2 | ) | (13 | ) | (8 | ) | ||||||||||
Other operating losses (gains), net
|
98 | 1 | (204 | ) | 16 | |||||||||||||
Goodwill impairment
|
3,010 | - | 3,010 | - | ||||||||||||||
Fair value adjustments
|
(37 | ) | 42 | (149 | ) | 117 | ||||||||||||
EBITDA from Other businesses (3)
|
(72 | ) | (76 | ) | (249 | ) | (274 | ) | ||||||||||
Adjusted EBITDA
|
$ | 864 | $ | 685 |
26%
|
$ | 3,412 | $ | 2,852 |
20%
|
||||||||
Adjusted EBITDA margin
|
25.8 | % | 21.4 | % |
440bp
|
26.4 | % | 23.6 | % |
280bp
|
Three Months Ended
December 31, 2011
|
Three Months Ended
December 31, 2010
|
|||||||||||||||||||||||
Underlying
Operating
Profit
|
Add:
Depreciation
and
Amortization
of Computer
Software **
|
Adjusted
EBITDA
|
Underlying
Operating Profit
|
Add:
Depreciation
and
Amortization
of Computer
Software **
|
Adjusted
EBITDA
|
|||||||||||||||||||
Legal (1)
|
$ | 251 | $ | 67 | $ | 318 | $ | 238 | $ | 69 | $ | 307 | ||||||||||||
Tax & Accounting (1)
|
118 | 27 | 145 | 110 | 22 | 132 | ||||||||||||||||||
Intellectual Property & Science (1)
|
64 | 16 | 80 | 53 | 12 | 65 | ||||||||||||||||||
Professional Division
|
433 | 110 | 543 | 401 | 103 | 504 | ||||||||||||||||||
Markets Division
|
311 | 153 | 464 | 298 | 135 | 433 | ||||||||||||||||||
Corporate expenses
|
(87 | ) | 8 | (79 | ) | (88 | ) | 9 | (79 | ) | ||||||||||||||
Integration programs expenses
|
na
|
na
|
(64 | ) |
na
|
na
|
(173 | ) | ||||||||||||||||
$ | 657 | $ | 271 | $ | 864 | $ | 611 | $ | 247 | $ | 685 |
Twelve Months Ended
December 31, 2011
|
Twelve Months Ended
December 31, 2010
|
|||||||||||||||||||||||
Underlying
Operating Profit
|
Add:
Depreciation
and
Amortization
of Computer
Software **
|
Adjusted
EBITDA
|
Underlying
Operating Profit
|
Add:
Depreciation
and
Amortization
of Computer
Software **
|
Adjusted
EBITDA
|
|||||||||||||||||||
Legal (1)
|
$ | 943 | $ | 290 | $ | 1,233 | $ | 892 | $ | 269 | $ | 1,161 | ||||||||||||
Tax & Accounting (1)
|
261 | 98 | 359 | 223 | 84 | 307 | ||||||||||||||||||
Intellectual Property & Science (1)
|
237 | 59 | 296 | 209 | 54 | 263 | ||||||||||||||||||
Professional Division
|
1,441 | 447 | 1,888 | 1,324 | 407 | 1,731 | ||||||||||||||||||
Markets Division
|
1,411 | 581 | 1,992 | 1,281 | 527 | 1,808 | ||||||||||||||||||
Corporate expenses
|
(273 | ) | 20 | (253 | ) | (249 | ) | 25 | (224 | ) | ||||||||||||||
Integration programs expenses
|
na
|
na
|
(215 | ) |
na
|
na
|
(463 | ) | ||||||||||||||||
$ | 2,579 | $ | 1,048 | $ | 3,412 | $ | 2,356 | $ | 959 | $ | 2,852 |
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
(Loss) earnings attributable to common shareholders
|
$ | (2,572 | ) | $ | 224 | $ | (1,390 | ) | $ | 909 | ||||||
Adjustments:
|
||||||||||||||||
Goodwill impairment
|
3,010 | - | 3,010 | - | ||||||||||||
Goodwill impairment attributable to non-controlling interests
|
(40 | ) | - | (40 | ) | - | ||||||||||
Operating profit from Other businesses (3)
|
(51 | ) | (58 | ) | (200 | ) | (204 | ) | ||||||||
Fair value adjustments
|
(37 | ) | 42 | (149 | ) | 117 | ||||||||||
Other operating losses (gains), net
|
98 | 1 | (204 | ) | 16 | |||||||||||
Other finance (income) costs
|
(4 | ) | (8 | ) | 15 | (28 | ) | |||||||||
Share of post tax earnings in equity method investees
|
(2 | ) | (2 | ) | (13 | ) | (8 | ) | ||||||||
Tax on above items
|
(51 | ) | (11 | ) | 129 | 9 | ||||||||||
Interim period effective tax rate normalization (7)
|
10 | 22 | - | - | ||||||||||||
Discrete tax items
|
(72 | ) | (47 | ) | (105 | ) | (47 | ) | ||||||||
Amortization of other identifiable intangible assets
|
166 | 146 | 612 | 545 | ||||||||||||
Discontinued operations
|
(2 | ) | - | (4 | ) | - | ||||||||||
Dividends declared on preference shares
|
(1 | ) | (1 | ) | (3 | ) | (3 | ) | ||||||||
Adjusted earnings from continuing operations
|
$ | 452 | $ | 308 | $ | 1,658 | $ | 1,306 | ||||||||
Adjusted earnings per share from continuing operations
|
$ | 0.54 | $ | 0.37 | $ | 1.98 | $ | 1.56 | ||||||||
Diluted weighted average common shares (in millions)
|
829.7 | 837.7 | 835.8 | 836.4 |
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Net cash provided by operating activities
|
$ | 942 | $ | 1,003 | $ | 2,597 | $ | 2,672 | ||||||||
Capital expenditures, less proceeds from disposals
|
(282 | ) | (297 | ) | (1,041 | ) | (1,114 | ) | ||||||||
Other investing activities
|
10 | 6 | 49 | 8 | ||||||||||||
Dividends paid on preference shares
|
(1 | ) | (1 | ) | (3 | ) | (3 | ) | ||||||||
Free cash flow
|
669 | 711 | 1,602 | 1,563 | ||||||||||||
Integration programs costs
|
88 | 129 | 286 | 450 | ||||||||||||
Underlying free cash flow
|
$ | 757 | $ | 840 | $ | 1,888 | $ | 2,013 |
(1)
|
Thomson Reuters reorganized its reportable segments in the second quarter of 2011. Prior-period amounts have been reclassified to reflect the current presentation.
|
(2)
|
Revenues from ongoing businesses are revenues from reportable segments (which excludes Other businesses (see note (3) below)) less eliminations.
|
(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. Other businesses do not qualify as a component of the company’s four reportable segments, nor as a separate reportable segment. Other businesses include the Healthcare business, for which the divestiture process has been suspended until market conditions improve.
|
(millions of U.S. dollars)
|
Three Months Ended
|
Twelve Months Ended
|
||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
Other businesses
|
2011
|
2010
|
2011
|
2010
|
||||||||||||
Revenues
|
$ | 222 | $ | 257 | $ | 891 | $ | 962 | ||||||||
Operating profit
|
$ | 51 | $ | 58 | $ | 200 | $ | 204 | ||||||||
Depreciation and amortization of computer software
|
21 | 18 | 49 | 70 | ||||||||||||
EBITDA
|
$ | 72 | $ | 76 | $ | 249 | $ | 274 |
(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 expenses. Underlying operating profit margin is the underlying operating profit expressed as a percentage of revenues from ongoing businesses.
|
(6)
|
Adjusted earnings from continuing operations and adjusted earnings per share from continuing operations 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) losses in equity method investees, discontinued operations and other items affecting comparability. Adjusted earnings per share from continuing operations is calculated using diluted weighted average shares and does not represent actual earnings or loss per share attributable to shareholders.
|
(weighted average common shares)
|
Three Months Ended
|
Twelve Months Ended
|
||||||
December 31, 2011
|
||||||||
IFRS: Basic and Diluted
|
828,185,741 | 833,459,452 | ||||||
Effect of stock options and other equity incentive awards
|
1,489,159 | 2,297,510 | ||||||
Non- IFRS
|
829,674,900 | 835,756,962 |
(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)
|
Underlying free cash flow is free cash flow excluding one-time cash costs associated with integration programs. 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. Thomson Reuters uses free cash flow as a performance measure because it represents cash available to repay debt, pay dividends and fund share repurchases and new acquisitions.
|
(9)
|
There was no impact on free cash flow or underlying free cash flow as a result of the revision of prior-period amounts for “net cash provided by operating activities” and “capital expenditures, less proceeds from disposals.” See the “Consolidated Statement of Cash Flow” in this news release for additional information.
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Revenues
|
$ | 3,577 | $ | 3,458 | $ | 13,807 | 13,070 | |||||||||
Operating expenses
|
(2,604 | ) | (2,739 | ) | (9,997 | ) | (10,061 | ) | ||||||||
Depreciation
|
(114 | ) | (110 | ) | (438 | ) | (457 | ) | ||||||||
Amortization of computer software
|
(178 | ) | (155 | ) | (659 | ) | (572 | ) | ||||||||
Amortization of other identifiable intangible assets
|
(166 | ) | (146 | ) | (612 | ) | (545 | ) | ||||||||
Goodwill impairment
|
(3,010 | ) | - | (3,010 | ) | - | ||||||||||
Other operating (losses) gains, net
|
(98 | ) | (1 | ) | 204 | (16 | ) | |||||||||
Operating (loss) profit
|
(2,593 | ) | 307 | (705 | ) | 1,419 | ||||||||||
Finance costs, net:
|
||||||||||||||||
Net interest expense
|
(95 | ) | (96 | ) | (396 | ) | (383 | ) | ||||||||
Other finance income (costs)
|
4 | 8 | (15 | ) | 28 | |||||||||||
(Loss) income before tax and equity method investees
|
(2,684 | ) | 219 | (1,116 | ) | 1,064 | ||||||||||
Share of post tax earnings in equity method investees
|
2 | 2 | 13 | 8 | ||||||||||||
Tax benefit (expense)
|
78 | 4 | (293 | ) | (139 | ) | ||||||||||
(Loss) earnings from continuing operations
|
(2,604 | ) | 225 | (1,396 | ) | 933 | ||||||||||
Earnings from discontinued operations, net of tax
|
2 | - | 4 | - | ||||||||||||
Net (loss) earnings
|
$ | (2,602 | ) | $ | 225 | $ | (1,392 | ) | $ | 933 | ||||||
(Loss) earnings attributable to:
|
||||||||||||||||
Common shareholders
|
(2,572 | ) | 224 | (1,390 | ) | 909 | ||||||||||
Non-controlling interests
|
(30 | ) | 1 | (2 | ) | 24 | ||||||||||
Basic (loss) earnings per share
|
$ | (3.11 | ) | $ | 0.27 | $ | (1.67 | ) | $ | 1.09 | ||||||
Diluted (loss) earnings per share
|
$ | (3.11 | ) | $ | 0.27 | $ | (1.67 | ) | $ | 1.08 | ||||||
Basic weighted average common shares
|
828,185,741 | 833,535,077 | 833,459,452 | 832,307,705 | ||||||||||||
Diluted weighted average common shares
|
828,185,741 | 837,745,433 | 833,459,452 | 836,447,414 |
December 31,
2011 |
December 31,
2010 |
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$ | 422 | $ | 864 | ||||
Trade and other receivables
|
1,984 | 1,809 | ||||||
Other financial assets
|
100 | 74 | ||||||
Prepaid expenses and other current assets
|
641 | 912 | ||||||
Current assets excluding assets held for sale
|
3,147 | 3,659 | ||||||
Assets held for sale
|
767 | - | ||||||
Current assets
|
3,914 | 3,659 | ||||||
Computer hardware and other property, net
|
1,509 | 1,567 | ||||||
Computer software, net
|
1,640 | 1,613 | ||||||
Other identifiable intangible assets, net
|
8,471 | 8,714 | ||||||
Goodwill
|
15,932 | 18,892 | ||||||
Other financial assets
|
425 | 460 | ||||||
Other non-current assets
|
535 | 558 | ||||||
Deferred tax
|
50 | 68 | ||||||
Total assets
|
$ | 32,476 | $ | 35,531 | ||||
Liabilities and equity
|
||||||||
Liabilities
|
||||||||
Current indebtedness
|
$ | 434 | $ | 645 | ||||
Payables, accruals and provisions
|
2,675 | 2,924 | ||||||
Deferred revenue
|
1,379 | 1,300 | ||||||
Other financial liabilities
|
81 | 142 | ||||||
Current liabilities excluding liabilities associated with assets held for sale
|
4,569 | 5,011 | ||||||
Liabilities associated with assets held for sale
|
35 | - | ||||||
Current liabilities
|
4,604 | 5,011 | ||||||
Long-term indebtedness
|
7,160 | 6,873 | ||||||
Provisions and other non-current liabilities
|
2,513 | 2,217 | ||||||
Other financial liabilities
|
27 | 71 | ||||||
Deferred tax
|
1,422 | 1,684 | ||||||
Total liabilities
|
15,726 | 15,856 | ||||||
Equity
|
||||||||
Capital
|
10,288 | 10,284 | ||||||
Retained earnings
|
7,633 | 10,518 | ||||||
Accumulated other comprehensive loss
|
(1,516 | ) | (1,480 | ) | ||||
Total shareholders’ equity
|
16,405 | 19,322 | ||||||
Non-controlling interests
|
345 | 353 | ||||||
Total equity
|
16,750 | 19,675 | ||||||
Total liabilities and equity
|
$ | 32,476 | $ | 35,531 |
Three Months Ended
December 31,
|
Twelve Months Ended
December 31,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Cash provided by (used in):
|
||||||||||||||||
Operating activities
|
||||||||||||||||
Net (loss) earnings
|
$ | (2,602 | ) | $ | 225 | $ | (1,392 | ) | $ | 933 | ||||||
Adjustments for:
|
||||||||||||||||
Depreciation
|
114 | 110 | 438 | 457 | ||||||||||||
Amortization of computer software
|
178 | 155 | 659 | 572 | ||||||||||||
Amortization of other identifiable intangible assets
|
166 | 146 | 612 | 545 | ||||||||||||
Goodwill impairment
|
3,010 | - | 3,010 | - | ||||||||||||
Net losses (gains) on disposals of businesses and investments
|
1 | - | (388 | ) | (26 | ) | ||||||||||
Deferred tax
|
27 | (137 | ) | (202 | ) | (205 | ) | |||||||||
Other
|
(22 | ) | 109 | 139 | 440 | |||||||||||
Changes in working capital and other items (1)
|
70 | 395 | (279 | ) | (38 | ) | ||||||||||
Operating cash flows from continuing operations
|
942 | 1,003 | 2,597 | 2,678 | ||||||||||||
Operating cash flows from discontinued operations
|
- | - | - | (6 | ) | |||||||||||
Net cash provided by operating activities (1)
|
942 | 1,003 | 2,597 | 2,672 | ||||||||||||
Investing activities
|
||||||||||||||||
Acquisitions, net of cash acquired
|
(172 | ) | (34 | ) | (1,286 | ) | (612 | ) | ||||||||
(Payments for) proceeds from other disposals, net of taxes paid
|
(90 | ) | (4 | ) | 415 | 26 | ||||||||||
Capital expenditures, less proceeds from disposals (1)
|
(282 | ) | (297 | ) | (1,041 | ) | (1,114 | ) | ||||||||
Other investing activities
|
10 | 6 | 49 | 8 | ||||||||||||
Investing cash flows from continuing operations
|
(534 | ) | (329 | ) | (1,863 | ) | (1,692 | ) | ||||||||
Investing cash flows from discontinued operations
|
5 | - | 56 | - | ||||||||||||
Net cash used in investing activities (1)
|
(529 | ) | (329 | ) | (1,807 | ) | (1,692 | ) | ||||||||
Financing activities
|
||||||||||||||||
Proceeds from debt
|
349 | - | 349 | 1,367 | ||||||||||||
Repayments of debt
|
(2 | ) | (765 | ) | (648 | ) | (1,683 | ) | ||||||||
Net (repayments) borrowings under short-term loan facilities
|
(663 | ) | 6 | 400 | 5 | |||||||||||
Repurchases of common shares
|
(7 | ) | - | (326 | ) | - | ||||||||||
Dividends paid on preference shares
|
(1 | ) | (1 | ) | (3 | ) | (3 | ) | ||||||||
Dividends paid on common shares
|
(248 | ) | (203 | ) | (960 | ) | (898 | ) | ||||||||
Other financing activities
|
(8 | ) | (2 | ) | (39 | ) | (7 | ) | ||||||||
Net cash used in financing activities
|
(580 | ) | (965 | ) | (1,227 | ) | (1,219 | ) | ||||||||
Translation adjustments on cash and cash equivalents
|
- | (3 | ) | (5 | ) | (8 | ) | |||||||||
Decrease in cash and cash equivalents
|
(167 | ) | (294 | ) | (442 | ) | (247 | ) | ||||||||
Cash and cash equivalents at beginning of period
|
589 | 1,158 | 864 | 1,111 | ||||||||||||
Cash and cash equivalents at end of period
|
$ | 422 | $ | 864 | $ | 422 | $ | 864 |
(1)
|
In the second quarter of 2011, Thomson Reuters revised certain prior-period amounts in the consolidated statement of cash flow. Specifically, capital expenditures include only cash payments, whereas prior to the revision they also included accruals relating to capital expenditures. The revision had no impact on prior-periods’ increase or decrease in cash and cash equivalents, financial position or results of operations.
|
Capital expenditures including accrued amounts were $377 million and $1,097 million for the three and twelve months ended December 31, 2010, respectively.
|
Twelve Months Ended
|
||||
December 31, 2011
|
||||
Free cash flow
|
$ | 1,602 | ||
Other businesses
|
(215 | ) | ||
Free cash flow from ongoing operations
|
$ | 1,387 |
(1)
|
Thomson Reuters uses free cash flow from ongoing operations as a supplemental non-IFRS financial measure of its ability to create shareholder value because it represents free cash flow generated by its operations excluding businesses that have been or are expected to be exited through sale or closure.
|
9(Q6;*XKZBHH`^&/VJ_V)HOVC?'_`,+/C!X1^-GQ%_9_
M^,'PCT_Q-HGAKQ]\/+;0=1NI-`\6PI!J^E7NF^(+2YM)%=//CBFC:,B&^O(I
MHYP\+08D?[$7C3Q%^SW\ 2+@##SE
M2HXEPPZQE3-)T\5!4\)]0=)O&N7P>8Y3PMCL3Q!A\)@^`ZL
71(MK2.ZOYX('N;DJP@@5S+,5(C1B#7\_O_!/?]C+]G7]M
MG]GSXB?M"?M0>"HOB[\9OB[\4_BC;:_XW\2:MJDNO^#H-+U5].TG3/!\T-_&
MGAG^QHME[8"WA5H0]K;%&TRVMK5?COQKJ7BWXS?\$@?A+X!\4^)KO7Y]%_;J
MTGX'>$O%&O2R:E=KX8L]4\1:-X7N+N\D=YKZ+18M9^RVLHF9HK"PMK2"54MX
MPH!_6CJ6I:=H]A=ZKJ]_9:5IEA!)=7VHZE=06-A96T0W2W%W>74D5O;01K\T
MDLTB1H.68"LN[\7>%+#0$\67WB?P]9>%I+>"\C\2W>M:;;:`]I