EX-99.1 2 d182123dex991.htm EXHIBIT 99.1 - MANAGEMENT'S DISCUSSION AND ANALYSIS EXHIBIT 99.1 - MANAGEMENT'S DISCUSSION AND ANALYSIS

EXHIBIT 99.1

LOGO

 

Management’s Discussion and Analysis

This management’s discussion and analysis is designed to provide you with a narrative explanation through the eyes of our management of how we performed, as well as information about our financial condition and future prospects. As this management’s discussion and analysis is intended to supplement and complement our financial statements, we recommend that you read this in conjunction with our consolidated interim financial statements for the three and six months ended June 30, 2021, our 2020 annual consolidated financial statements and our 2020 annual management’s discussion and analysis. This management’s discussion and analysis contains forward-looking statements, which are subject to risks and uncertainties that could cause our actual results to differ materially from the forward-looking statements. Forward-looking statements include, but are not limited to, our quarterly and three-year outlook, including forecasted impacts associated with our Change Program, and our expectations related to general economic conditions (including the impact of the COVID-19 pandemic on the U.S. and global economies), market trends and their anticipated effects on our business segments, and share repurchases. For additional information related to forward-looking statements, material assumptions and material risks associated with them, please see the “Outlook” and “Additional Information—Cautionary Note Concerning Factors That May Affect Future Results” sections of this management’s discussion and analysis. This management’s discussion and analysis is dated as of August 5, 2021.

We have organized our management’s discussion and analysis in the following key sections:

 

  Executive Summary – an overview of our business and key financial highlights     3  
  Sale of Refinitiv to LSEG – a discussion of the sale of the Refinitiv business to LSEG and our current ownership interest in LSEG     6  
  Results of Operations – a comparison of our current and prior-year period results     6  
  Liquidity and Capital Resources a discussion of our cash flow and debt     15  
  Outlook – our quarterly and three-year financial outlook, including material assumptions and material risks     20  
  Related Party Transactions – a discussion of transactions with our principal and controlling shareholder, The Woodbridge Company Limited (Woodbridge)     23  
  Subsequent Events – a discussion of material events occurring after June  30, 2021 and through the date of this management’s discussion and analysis     23  
  Changes in Accounting Policies – a discussion of changes in our accounting policies     23  
  Critical Accounting Estimates and Judgments – a discussion of critical estimates and judgments made by our management in applying accounting policies     24  
  Additional Information – other required disclosures     24  
  Appendix – supplemental information     26  

Unless otherwise indicated or the context otherwise requires, references in this discussion to “we,” “our,” “us”, the “Company” and “Thomson Reuters” are to Thomson Reuters Corporation and our subsidiaries.

Basis of presentation

We prepare our consolidated financial statements in U.S. dollars and in accordance with International Financial Reporting Standards (IFRS), as issued by the International Accounting Standards Board (IASB).

Other than EPS, we report our results in millions of U.S. dollars, but we compute 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.

Use of non-IFRS financial measures

In this management’s discussion and analysis, we discuss our results on both an IFRS and non-IFRS basis. We use non-IFRS measures as supplemental indicators of our operating performance and financial position as well as for internal planning purposes and our business outlook. We believe non-IFRS financial measures provide more insight into our performance. Non-IFRS measures do not have 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.

 

 

 

Page 1


LOGO

 

Our non-IFRS financial measures include:

 

   

Adjusted EBITDA and the related margin;

   

Adjusted EBITDA less capital expenditures and the related margin;

   

Adjusted earnings and adjusted earnings per share (EPS);

   

Net debt and our leverage ratio of net debt to adjusted EBITDA; and

   

Free cash flow.

We also report changes in our revenues, operating expenses, adjusted EBITDA and the related margin, and adjusted EPS before the impact of foreign currency or at “constant currency”. These measures remove the impacts from changes in foreign currency exchange rates to provide better comparability of our business trends from period to period. To provide greater insight into the revenue growth of our existing businesses on a constant currency basis, we report organic revenue growth (as defined in the glossary below and in Appendix A).

See Appendix A of this management’s discussion and analysis for a description of our non-IFRS financial measures, including an explanation of why we believe they are useful measures of our performance, including our ability to generate cash flow. Refer to the “Liquidity and Capital Resources” section of this management’s discussion and analysis and Appendix B for reconciliations of our non-IFRS financial measures to the most directly comparable IFRS measures.

Glossary of key terms

We use the following terms in this management’s discussion and analysis.

 

Term

  Definition

“Big 3” segments

  Our combined Legal Professionals, Corporates and Tax & Accounting Professionals segments

Blackstone’s consortium

  The Blackstone Group and its subsidiaries, and private equity funds affiliated with Blackstone

bp

  Basis points — one basis point is equal to 1/100th of 1%; “100bp” is equivalent to 1%

Change Program

  A two-year initiative focused on transforming our company from a holding company to an operating company and into a leading content-driven technology company

constant currency

  A non-IFRS measure derived by applying the same foreign currency exchange rates to the financial results of the current and equivalent prior-year period

COVID-19

  A novel strain of coronavirus that was characterized a pandemic by the World Health Organization during March 2020

EPS

  Earnings per share

F&R

  Our former Financial & Risk business, now the Refinitiv business of LSEG

LSEG

  London Stock Exchange Group plc

n/a

  Not applicable

n/m

  Not meaningful

organic or organically

  A non-IFRS measure that represents changes in revenues of our existing businesses at constant currency. The metric excludes the distortive impacts of acquisitions and dispositions from not owning the business in both comparable periods

Refinitiv

  Our former F&R business, which is now the Refinitiv business of LSEG. We owned 45% of Refinitiv from October 1, 2018 through January 29, 2021

YPL

  York Parent Limited, the entity that owns LSEG shares, which is jointly owned by our company and the Blackstone consortium. A group of current and former members of Refinitiv senior management also owns part of YPL. References to YPL also include its subsidiaries. YPL was previously known as Refinitiv Holdings Ltd. prior to the sale of Refinitiv to LSEG on January 29, 2021.

$ and US$

  U.S. dollars

 

 

 

Page 2


LOGO

 

Executive Summary

Our company

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.

We derive most of our revenues from selling information and software solutions, primarily electronically and on a recurring subscription basis. Our solutions blend deep domain knowledge with software and automation tools. We believe our workflow solutions make our customers more productive, by streamlining how they operate, enabling them to focus on higher value activities. Many of our customers use our solutions as part of their workflows, which has led to strong customer retention. We believe that our customers trust us because of our history and dependability and our deep understanding of their businesses and industries, and they rely on our services for navigating a rapidly changing and increasingly complex digital world. Over the years, our business model has proven to be capital efficient and cash flow generative, and it has enabled us to maintain leading and scalable positions in our chosen market segments.

We are organized in five reportable segments supported by a corporate center:

 

    

 

 

Second-Quarter 2021 Revenues

 

 

LOGO

  

Legal Professionals

Serves law firms and governments with research and workflow products, focusing on intuitive legal research powered by emerging technologies and integrated legal workflow solutions that combine content, tools and analytics.

 

 

 

LOGO

 

LOGO

LOGO

 

  

Corporates

Serves corporate customers from small businesses to multinational organizations, including the seven largest global accounting firms, with our full suite of content-enabled technology solutions for in-house legal, tax, regulatory, compliance and IT professionals.

 

LOGO

 

  

Tax & Accounting Professionals

Serves tax, accounting and audit professionals in accounting firms (other than the seven largest, which are served by our Corporates segment) with research and workflow products, focusing on intuitive tax offerings and automating tax workflows.

 

 

LOGO

  

Reuters News

Supplies business, financial, national and international news to professionals via desktop terminals, including through Refinitiv, the world’s media organizations, industry events and directly to consumers.

 

LOGO

 

  

Global Print

Provides legal and tax information primarily in print format to customers around the world.

 

Our corporate center centrally manages commercial and technology operations, including those around our sales capabilities, digital customer experience and product and content development. Our corporate center also centrally manages functions such as finance, legal and human resources. Costs associated with our Change Program are reported within our corporate center.

 

 

 

Page 3


LOGO

 

Key Financial Highlights

Our second-quarter performance exceeded the business outlook we communicated in May 2021 and positions our company well for the rest of this year and 2022. These results reflect the confidence of our customers in both an improving economic environment and in their prospects. This dynamic presents us with a tailwind as our customers are spending on products and solutions that fit their workflows and improve their professional lives, which are rapidly evolving. We continue to execute on our Change Program, which we announced in February 2021, to transition from a holding company to an operating company, and from a content provider to a content-driven technology company. Refer to the “Change Program” section of this Executive Summary for additional information.

On August 5, 2021, we announced our outlook for the third quarter. Based on our first-half performance and the confidence we have in the trajectory of our business for the second half of the year, we also raised our full-year 2021 total company and “Big 3” guidance for revenue growth, adjusted EBITDA margin and free cash flow. We reaffirmed the remaining measures associated with our full-year 2021 guidance as well as the 2022 and 2023 outlooks we previously communicated in February 2021. Refer to the “Outlook” section of this management’s discussion and analysis for additional information.

On August 5, 2021, we announced that we plan to repurchase up to $1.2 billion of our common shares. Refer to the “Liquidity and Capital Resources” section of this management’s discussion and analysis for additional information.

Consolidated results

 

     

 

Three months ended June 30,

 

 
                  

 

Change

 

 

   (millions of U.S. dollars, except per share amounts and margins)

 

  

2021

 

    

2020

 

    

Total

 

    

 

Constant
Currency

 

 

IFRS Financial Measures

           

Revenues

     1,532        1,405        9%     

Operating profit

     316        365        (14%)     

Diluted EPS

   $ 2.15      $ 0.25        n/m     

Cash flow from operations

    

 

462

 

 

 

    

 

422

 

 

 

    

 

10%

 

 

 

        

Non-IFRS Financial Measures(1)

           

Revenues

     1,532        1,405        9%        7%  

Organic revenue growth

              7%  

Adjusted EBITDA

     502        479        5%        5%  

Adjusted EBITDA margin

     32.7%        34.1%        (140)bp        (70)bp  

Adjusted EPS

     $0.48        $0.44        9%        9%  

Free cash flow

    

 

379

 

 

 

    

 

305

 

 

 

    

 

25%

 

 

 

        

Supplemental financial results – “Big 3” Segments—Legal Professionals, Corporates and Tax & Accounting Professionals Combined

 

     

 

Three months ended June 30,

 

 
                  

 

Change

 

 
(millions of U.S. dollars, except margins)   

2021

 

    

2020

 

    

Total

 

    

 

Constant
Currency

 

 

“Big 3” Non-IFRS Financial Measures(1)

           

Revenues

     1,218        1,117        9%        7%  

Organic revenue growth

              7%  

Adjusted EBITDA

     487        426        14%        13%  

Adjusted EBITDA margin

     39.9%        38.1%        180bp        190bp  

 

(1)

Refer to Appendices A and B of this management’s discussion and analysis for additional information and reconciliations of our non-IFRS financial measures to the most directly comparable IFRS financial measures.

Revenues increased 9% in total, driven by growth across all of the Company’s customer segments and a 2% favorable impact from foreign currency. Revenues increased 7% on both a constant currency and organic basis driven by 5% growth in recurring revenues (79% of total revenues) as well as growth in transactions, Reuters News and Global Print revenues, which benefited from a favorable comparison to the second quarter of 2020 when the early stages of the COVID-19 pandemic negatively impacted results.

 

 

 

Page 4


LOGO

 

Revenues for our “Big 3” segments (80% of total revenues) increased 9% in total and 7% on both a constant currency and organic basis. The increase in organic revenues was driven by 6% growth in recurring revenues (88% of “Big 3” revenues) and 17% growth in transactions revenues.

Operating profit decreased 14% as the prior-year period included a significant benefit from the revaluation of warrants that we previously held in Refinitiv. Adjusted EBITDA, which excludes the impact of the warrant revaluation among other items, increased as higher revenues more than offset higher operating expenses, which included Change Program costs. Adjusted EBITDA margin declined due to the higher costs.

Diluted EPS increased to $2.15 per share compared to $0.25 per share in the prior-year period due to an increase in the value of our LSEG investment. Adjusted EPS, which excludes changes in value from our LSEG investment, as well as other adjustments, increased to $0.48 per share from $0.44 per share in the prior-year period primarily due to higher adjusted EBITDA.

Cash flow from operations increased as higher revenues and favorable movements in working capital more than offset higher tax payments and expenses, which included Change Program costs. Free cash flow increased due to higher cash flow from operations and a dividend paid by LSEG.

Our second-quarter performance exceeded the business outlook we communicated in May 2021. Below is a comparison of our actual revenue performance for the second quarter of 2021 to the related quarterly outlook.

 

       
Non-IFRS Financial Measures (1)    Second-Quarter
2021 Outlook
   Second-Quarter
2021 Performance
     

 

 
     Total Thomson Reuters              

Revenue growth (before currency)

  

Between 5.5% and 6.5%

  

7.1%

  

 

 

Organic revenue growth

  

Between 5.5% and 6.5%

  

7.0%

  

 

 

     “Big 3” segments              

Revenue growth (before currency)

  

Between 6.0% and 7.0%

  

7.3%

  

 

 

Organic revenue growth

  

Between 6.0% and 7.0%

  

7.2%

  

 

 

     Other segments              

Tax & Accounting Professionals revenue growth

(before currency)

  

Between 10.0% and 15.0%

  

15.4%

  

 

 

Reuters News revenue growth (before currency)

  

Between 2.0% and 3.0%

  

6.3%

  

 

 

Global Print revenue growth (before currency)

  

Between 1.0% and 3.0%

  

6.4%

  

 

 

Our second-quarter revenue growth is forecast to be the high point for the year, reflecting strong revenue growth across the businesses combined with a favorable comparison to the second quarter of 2020 when the early stages of the COVID-19 pandemic negatively impacted results.

 

(1)

Refer to Appendices A and B of this management’s discussion and analysis for additional information and reconciliations of our non-IFRS financial measures to the most directly comparable IFRS financial measures.

Change Program

Our outlook incorporates significant investments for our Change Program in 2021 and 2022. These investments are intended to drive growth and efficiency by transitioning our company from a holding company into an operating company, and from a content provider into a content-driven technology company.

The objectives of our Change Program are to:

 

   

Make it easier for our customers to do business with us;

   

Significantly modernize and simplify our product portfolio and product development groups;

   

Reduce complexity in our operations and technology organization; and

   

Continue to simplify our organizational structure to enable a more innovative culture.

 

 

 

Page 5


LOGO

 

We continue to execute on our Change Program. In the first half of 2021, we invested $91 million ($52 million of operating expenses and $39 million of capital expenditures) on technology, organizational and market-related initiatives, and achieved $90 million of annualized run-rate operating expense savings toward our overall savings targets. We supplemented our existing teams with experienced talent to strengthen skill sets across product development, digital, technology, strategy and change management. We expect Change Program costs and capital expenditures combined will be between $210 million and $260 million in the second half of the year, which will include spending on Cloud migration, streamlining internal systems, and third-party contractors. Refer to the “Outlook” section of this management’s discussion and analysis for additional information.

Sale of Refinitiv to LSEG

In January 2021, our company and Blackstone’s consortium sold Refinitiv to LSEG in an all share transaction. As a result, we indirectly own LSEG shares through YPL, an entity jointly owned by our company, Blackstone’s consortium and certain current and former members of Refinitiv senior management. As of June 30, 2021, YPL held a combination of LSEG ordinary shares and LSEG limited-voting ordinary shares (with the shares carrying in aggregate an approximate 30% economic interest and a 24% voting interest in LSEG). At the same date, we owned 42.82% of YPL and indirectly owned approximately 72.4 million LSEG shares. As of August 4, 2021, these shares had a market value of approximately $7.5 billion based on LSEG’s closing share price on that day. For a discussion of the lock-up related to our LSEG shares and other governance aspects of our LSEG investment, please see our 2020 annual report.

In the first quarter of 2021, we recognized a gain of $8,075 million related to the January sale of Refinitiv to LSEG within “Share of post-tax earnings (losses) in equity method investments” in the consolidated income statement. As of the January 29, 2021 closing date, we indirectly owned approximately 82.5 million LSEG shares, which included 4.5 million shares from the exercise of warrants we previously held in Refinitiv. The transaction was predominantly tax deferred for our company except for approximately $640 million that is payable in 2021. In March 2021, as permitted under a lock-up exception, approximately 10.1 million of our LSEG shares were sold for pre-tax net proceeds of $994 million. Over the course of 2021, we will pay approximately $225 million of tax on the sale of these shares and will use the remaining after-tax proceeds to pay the approximately $640 million of taxes on the LSEG transaction. In the first half of 2021, we paid $444 million of tax in connection with these transactions. The proceeds from the sale of the shares by YPL were distributed to our company as a dividend that reduced the value of the investment. The proceeds and the associated tax payments were presented in “Net cash provided by investing activities” within the consolidated statement of cash flow.

Results of Operations

Our revenues and operating profit on a consolidated basis do not tend to be significantly impacted by seasonality as we record a large portion of our revenues ratably over the contract term and our costs are generally incurred evenly throughout the year. However, our revenues from quarter to consecutive quarter can be impacted by the release of certain tax products, which tend to be concentrated in the fourth quarter and, to a lesser extent, in the first quarter of the year. The seasonality of our operating profit may be further impacted in 2021 by the timing of significant Change Program costs we expect to incur. The seasonality of our revenues and operating expenses was impacted by COVID-19 in 2020.

Consolidated results

 

     

 

Three months ended June 30,

 

    

 

Six months ended June 30,

 

 
                  

 

Change

 

                  

 

Change

 

 

   (millions of U.S. dollars, except per share amounts
   and margins)

 

  

2021

 

    

2020

 

    

Total

 

    

 

Constant
Currency

 

    

2021

 

    

2020

 

    

Total

 

    

 

Constant
Currency

 

 

IFRS Financial Measures

                       

Revenues

     1,532        1,405        9%           3,112        2,925        6%     

Operating profit

     316        365        (14%)           703        655        7%     

Diluted EPS

     $2.15        $0.25        n/m                 $12.28        $0.64        n/m           

Non-IFRS Financial Measures(1)

                       

Revenues

     1,532        1,405        9%        7%        3,112        2,925        6%        5%  

Organic revenue growth

              7%                 5%  

Adjusted EBITDA

     502        479        5%        5%        1,060        959        11%        10%  

Adjusted EBITDA margin

     32.7%        34.1%        (140)bp        (70)bp        34.1%        32.8%        130bp        160bp  

Adjusted EBITDA less capital expenditures

     389        334        17%           827        672        23%     

Adjusted EBITDA less capital expenditures margin

     25.4%        23.8%        160bp           26.6%        23.0%        360bp     

Adjusted EPS

     $0.48        $0.44        9%        9%        $1.06        $0.92        15%        15%  

 

 

 

Page 6


LOGO

 

Supplemental financial results – “Big 3” Segments—Legal Professionals, Corporates and Tax & Accounting Professionals Combined

 

       
    

Three months ended June 30,

 

           

Six months ended June 30,

 

 
                  

 

Change

 

                  

 

Change

 

 

(millions of U.S. dollars, except margins)

 

  

2021

 

    

2020

 

    

Total

 

    

 

Constant
Currency

 

    

2021

 

    

2020

 

    

Total

 

    

 

Constant
Currency

 

 

Non-IFRS Financial Measures(1)

                       

Revenues

     1,218        1,117        9%        7%        2,495        2,328        7%        6%  

Organic revenue growth

              7%                 6%  

Adjusted EBITDA

     487        426        14%        13%        1,010        857        18%        16%  

Adjusted EBITDA margin

     39.9%        38.1%        180bp        190bp        40.5%        36.8%        370bp        350bp  

 

(1)

Refer to Appendices A and B of this management’s discussion and analysis for additional information and reconciliations of our non-IFRS financial measures to the most directly comparable IFRS financial measures.

Revenues

 

     
      

Three months ended June 30,

 

    

Six months ended June 30,

 

 
                   Change                    Change  

(millions of U.S. dollars)

 

  

2021

 

    

2020

 

    

Total

 

    

 

Constant
Currency

 

    

Organic

 

    

2021

 

    

2020

 

    

Total

 

    

 

Constant
Currency

 

    

Organic

 

 

Recurring revenues

     1,220        1,139        7%        5%        5%        2,440        2,307        6%        5%        4%  

Transactions revenues

     166        133        25%        22%        22%        383        331        15%        14%        14%  

Global Print revenues

     147        134        9%        6%        6%        290        289        -        (2%)        (2%)  

Eliminations/Rounding

     (1)        (1)                                   (1)        (2)                             

Revenues

     1,532        1,405        9%        7%        7%        3,112        2,925        6%        5%        5%  

Revenues increased 9% in total and 7% on both a constant currency and organic basis in the second quarter. The increase in organic revenues included 5% growth in recurring revenues (79% of total revenues), as well as higher revenues from transactions, Reuters News and Global Print, which benefited from a favorable comparison to the second quarter of 2020 when the early stages of the COVID-19 pandemic negatively impacted results. Specifically, transactions revenues were negatively impacted in 2020 by lower activity in our Tax & Accounting Professionals segment due to the U.S. government extension of the federal tax filing deadline from April 15 to July 15 and in our Reuters News segment by the cancellation of conferences in its Events business. Our Global Print revenues in the prior-year period were negatively impacted by shipping delays requested by customers working remotely. In the six-month period of 2021, revenues increased 6% in total and 5% on both a constant currency and organic basis due to growth in recurring and transactions revenues. Global Print revenues declined slightly on an organic basis.

Revenues for our “Big 3” segments (80% of total revenues) increased 9% in total and 7% on both a constant currency and organic basis in the second quarter. On an organic basis, recurring revenues (88% of “Big 3” revenues) grew 6% and transactions revenues increased 17%. In the six-month period of 2021, “Big 3” revenues (80% of total revenues) increased 7% in total and 6% on both a constant currency and organic basis. On an organic basis, recurring revenues (86% of “Big 3” revenues) grew 5% and transactions revenues increased 11% through June 30, 2021.

Foreign currency favorably impacted revenue growth in both periods due to the weakening of the U.S. dollar against most major currencies, including the British pound sterling, Euro, Canadian dollar and Australian dollar, which more than offset the strengthening of the U.S. dollar against the Argentine peso, compared to the prior-year periods. In the six-month period of 2021, the U.S. dollar also strengthened against the Brazilian real, compared to the prior-year period.

Operating profit, adjusted EBITDA and adjusted EBITDA less capital expenditures

Operating profit decreased 14% in the second quarter as the prior-year period included a significant benefit from the revaluation of warrants that we previously held in Refinitiv. Operating profit increased 7% in the six-month period of 2021 as higher revenues more than offset higher operating expenses, which included Change Program costs. We incurred $41 million and $52 million of Change Program costs in the second quarter and six-month period of 2021, respectively. The revaluation of the warrants did not significantly impact operating profit in the six-month period of 2021.

 

 

 

Page 7


LOGO

 

Adjusted EBITDA, which excludes the impact of the warrant revaluation among other items, increased in both periods due to higher revenues, which more than offset higher operating expenses. Adjusted EBITDA margin declined in the second quarter of 2021 due to higher costs, but increased in the six-month period. Change Program costs negatively impacted adjusted EBITDA margin by 270bp and 160bp, in the second quarter and six-month periods of 2021, respectively. Foreign currency negatively impacted the year-over-year change in adjusted EBITDA margins by 70bp and 30bp in the second quarter and six-month period, respectively.

Adjusted EBITDA less capital expenditures and the related margins increased in both periods due to higher adjusted EBITDA and lower capital expenditures.

Operating expenses

 

     

 

Three months ended June 30,

 

    

 

Six months ended June 30,

 

 
                  

 

Change

 

                  

 

Change

 

 

   (millions of U.S. dollars)

 

  

2021

 

    

2020

 

    

Total

 

    

Constant
Currency

 

    

2021

 

    

2020

 

    

Total

 

    

Constant
Currency

 

 

Operating expenses

     1,036        929        11%        8%        2,054        1,946        6%        3%  

Remove fair value adjustments(1)

     (6)        (3)                          (2)        20                    

Operating expenses, excluding fair value adjustments

     1,030        926        11%        8%        2,052        1,966        4%        3%  

 

(1)

Fair value adjustments primarily represent gains or losses due to changes in foreign currency exchange rates on intercompany balances that arise in the ordinary course of business. Fair value adjustments are excluded from our calculation of adjusted EBITDA. Refer to Appendix B of this management’s discussion and analysis for reconciliations of our non-IFRS financial measures to the most directly comparable IFRS financial measures.

Operating expenses, excluding fair value adjustments, increased in both periods in total and on a constant currency basis. Higher operating expenses reflected $41 million and $52 million of Change Program costs in the second quarter and six-month period of 2021, respectively, as well as higher compensation-related costs. Change Program spending included severance as well as costs related to technology and market initiatives. The weakening of the U.S. dollar against most major currencies contributed to the increase in total expenses.

Depreciation and amortization

 

     

 

Three months ended June 30,

 

    

 

Six months ended June 30,

 

 
   (millions of U.S. dollars)    2021      2020      Change      2021      2020      Change  

Depreciation

     42        43        (4%)        88        83        6%  

Amortization of computer software

     122        118        5%        237        229        4%  

Subtotal

     164        161        2%        325        312        4%  

Amortization of other identifiable intangible assets

     30        30        1%        61        60        2%  

 

   

Depreciation and amortization of computer software on a combined basis increased in both periods primarily due to write-downs of certain software assets as well as lease–related impairments in connection with real estate efficiency initiatives.

   

Amortization of other identifiable intangible assets increased slightly in the second quarter and six-month period, respectively, as expenses associated with recent acquisitions were essentially offset by the completion of amortization of assets acquired in previous years.

Other operating gains, net

 

     

 

Three months ended June 30,

 

    

 

Six months ended June 30,

 

 

   (millions of U.S. dollars)

 

  

2021

 

    

2020

 

    

2021

 

    

2020

 

 

   Other operating gains, net

     14        80        31        48  

In 2021, other operating gains, net, in both periods included a gain on the sale of a business and income related to a license that allows the Refinitiv business of LSEG to use the “Reuters” mark to brand certain products and services. Additionally, the six-month period included a $9 million benefit from the revaluation of warrants that we previously held in Refinitiv.

In 2020, other operating gains, net, included a benefit of $54 million in the second quarter and $1 million in the six-month period related to the revaluation of the warrants. Both periods included income related to the license for the “Reuters” mark referred to above and gains associated with the sale of certain real estate. The six-month period also included a gain associated with a distribution from an investment.

 

 

 

Page 8


LOGO

 

Net interest expense

 

     

 

Three months ended June 30,

 

    

 

Six months ended June 30,

 

 

(millions of U.S. dollars)

 

  

2021

 

    

2020

 

     Change     

2021

 

    

2020

 

     Change  

Net interest expense

     49        52        (5%)        100        97        3%  

In the second quarter of 2021, interest expense decreased due to lower interest costs on our net pension obligations. Interest expense associated with our debt obligations was essentially unchanged. In the six-month period of 2021, net interest expense increased reflecting the issuance of C$1.4 billion (approximately US$1 billion) five-year notes in May 2020.

Other finance (income) costs

 

     

 

Three months ended June 30,

     Six months ended June 30,  
(millions of U.S. dollars)   

2021

 

    

2020

 

    

2021

 

    

2020

 

 
Other finance (income) costs      (2)        13        4        (34)  

Other finance (income) costs primarily included gains or losses from fluctuations of foreign currency exchange rates on certain intercompany funding arrangements. The 2020 periods also included gains related to the ineffective portion of cash flow hedges, and the six-month period in 2020 included a benefit associated with foreign exchange contracts.

Share of post-tax earnings (losses) in equity method investments

 

     

 

Three months ended June 30,

     Six months ended June 30,  
(millions of U.S. dollars)   

2021

 

    

2020

 

    

2021

 

    

2020

 

 

YPL (formerly Refinitiv Holdings Ltd.)

     1,090        (155)        7,385        (213)  

Other equity method investments

     2        2        4        6  

Share of post-tax earnings (losses) in equity method investments

     1,092        (153)        7,389        (207)  

We account for our investment in LSEG at fair value, based on the share price of LSEG, within “Share of post-tax earnings (losses) in equity method investments” in the consolidated income statement. The investment is subject to equity accounting because the LSEG shares are held through YPL, over which we have significant influence. As YPL owns only the financial investment in LSEG shares, which the parties intend to sell over time, and is not involved in operating LSEG or the Refinitiv business, the investment in LSEG shares held by YPL is accounted for at fair value. LSEG dividends distributed to our company from YPL were included in “Other investing activities” in the consolidated statement of cash flow.

In the second quarter of 2021, our share of post-tax earnings in equity method investments was comprised of a $1,039 million increase in the value of our LSEG investment, and $51 million of dividend income from LSEG. In the six-month period of 2021, our share of post-tax earnings in equity method investments was primarily comprised of an $8,075 million gain from the sale of Refinitiv, but also included LSEG dividend income. These items were partly offset by a $573 million decline in the value of our LSEG investment subsequent to the sale date and $168 million of post-tax losses related to the Refinitiv operations prior to the sale.

Based on our ownership interest in LSEG, we expect to receive dividends of approximately $75 million for the full year of 2021.

Tax expense

 

     

 

Three months ended June 30,

     Six months ended June 30,  
(millions of U.S. dollars)   

2021

 

    

2020

 

    

2021

 

    

2020

 

 

Tax expense

     289        16        1,883        63  

The increase in tax expense in both periods was driven by our earnings in equity method investments. Additionally, tax expense in each period reflected the mix of taxing jurisdictions in which pre-tax profits and losses were recognized. Because the geographical mix of pre-tax profits and losses in interim periods may be different from that for the full year, tax expense or benefit in interim periods is not necessarily indicative of tax expense for the full year.

 

 

 

Page 9


LOGO

 

The comparability of our tax expense was impacted by various transactions and accounting adjustments during each period. The following table sets forth certain components within income tax expense that impact comparability from period to period, including tax expense associated with items that are removed from adjusted earnings:

 

      Three months ended June 30,      Six months ended June 30,  
(millions of U.S. dollars)   

2021

 

    

2020

 

    

2021

 

    

2020

 

 

Tax (benefit) expense

           

Tax items impacting comparability:

           

Corporate tax laws and rates(1)

     (12)        19        (11)        46  

Deferred tax adjustments(2)

     -        (10)        -        (7)  

Subtotal

     (12)        9        (11)        39  

Tax related to:

           

Amortization of other identifiable intangible assets

     (7)        (7)        (14)        (13)  

Share of post-tax earnings (losses) in equity method Investments

     262        (39)        1,800        (53)  

Other operating gains, net

     -        18        4        5  

Other items

     -        -        -        2  

Subtotal

     255        (28)        1,790        (59)  

Total

     243        (19)        1,779        (20)  

 

(1)

In the second quarter and six-month period of 2021, this amount included changes in deferred tax assets due to changes in foreign tax rates. In the second quarter and six-month period of 2020, this amount primarily related to a minimum tax that we did not ultimately pay due to the taxable gains that arose on the sale of an investment in the fourth quarter of 2020. However, IFRS required that we accrue the tax before that transaction took place.

(2)

Relates primarily to the recognition of deferred tax assets that arose in prior years and adjustments required due to disposals and acquisitions.

Because the items described above impact the comparability of our tax expense or benefit for each period, we remove them from our calculation of adjusted earnings, along with the pre-tax items to which they relate. The computation of our adjusted tax expense is set forth below:

 

      Three months ended June 30,      Six months ended June 30,  
(millions of U.S. dollars)   

2021

 

    

2020

 

    

2021

 

    

2020

 

 

Tax expense

     289        16        1,883        63  

Remove: Items from above impacting comparability

     (243)        19        (1,779)        20  

Other adjustment:

           

Interim period effective tax rate normalization(1)

     3        10        2        6  
         

Total tax expense on adjusted earnings

     49        45        106        89  

 

(1)

Adjustment to reflect income taxes based on estimated full-year effective tax rate. Earnings or losses for interim periods under IFRS generally reflect income taxes based on the estimated effective tax rates of each of the jurisdictions in which we operate. The non-IFRS adjustment reallocates estimated full-year income taxes between interim periods, but has no effect on full-year income taxes.

Results of Discontinued Operations

(Loss) from discontinued operations, net of tax, includes the following:

 

      Three months ended June 30,      Six months ended June 30,  
(millions of U.S. dollars)   

2021

 

    

2020

 

    

2021

 

    

2020

 

 

(Loss) from discontinued operations, net of tax

     (4)        (5)        (1)        (3)  

(Loss) from discontinued operations, net of tax, included residual income and expenses related to our former F&R business.

 

 

 

Page 10


LOGO

 

Net earnings and diluted EPS

 

     

 

Three months ended June 30,

     Six months ended June 30,  
(millions of U.S. dollars, except per share amounts)   

2021

 

    

2020

 

    

Change

 

    

2021

 

    

2020

 

    

Change

 

 

Net earnings

     1,068        126        n/m        6,104        319        n/m  

Diluted EPS

     $2.15      $ 0.25        n/m        $12.28      $ 0.64        n/m  

Net earnings and diluted EPS increased in the second quarter due to the increase in the value of our LSEG investment. The increase in the six-month period was due to the gain on the sale of Refinitiv.

Adjusted earnings and adjusted EPS

 

     
     Three months ended June 30,      Six months ended June 30,  
                   Change                    Change  
(millions of U.S. dollars, except per share amounts)    2021      2020      Total      Constant
Currency
     2021      2020      Total      Constant
Currency
 

Adjusted earnings

     240        221        8%           528        460        15%     

Adjusted EPS

   $ 0.48      $ 0.44        9%        9%      $ 1.06      $ 0.92        15%        15%  

Adjusted earnings and the related per share amount increased in both periods due to higher adjusted EBITDA. The increase in the six-month period was partly offset by higher depreciation and amortization of computer software.

Segment results

The following is a discussion of our five reportable segments and our Corporate costs for the three and six months ended June 30, 2021. We assess revenue growth for each segment, as well as the businesses within each segment, in constant currency and on an organic basis. See Appendix A of this management’s discussion and analysis for additional information.

Legal Professionals

 

     
      Three months ended June 30,     Six months ended June 30,  
                Change                 Change  
(millions of U.S. dollars, except margins)   2021     2020    

Total

    Constant
Currency
   

Organic

    2021     2020     Total     Constant
Currency
    Organic  

Recurring revenues

    626       580       8%       6%       6%       1,247       1,167       7%       5%       5%  

Transactions revenues

    47       40       18%       14%       14%       94       79       19%       16%       16%  

Revenues

    673       620       9%       7%       6%       1,341       1,246       8%       6%       6%  

Segment adjusted EBITDA

    285       254       12%       10%         564       484       17%       14%    

Segment adjusted EBITDA margin

    42.3%       40.9%       140bp       140bp               42.1%       38.8%       330bp       300bp          

Revenues increased in total and on both a constant currency and organic basis in both periods. The increase in organic revenues was due to growth in recurring revenues (93% of the Legal Professionals segment in the second quarter) and transactions revenues (7% of the Legal Professionals segment in the second quarter). Revenues from law firms, which includes revenues from large global law firms and represent just over two-thirds of the segment’s revenues, and the segment’s Global business, representing smaller law firms outside the U.S., each increased 6% in the second quarter (5% in the six-month period). U.S. government revenues, which include much of our risk, fraud and compliance offerings, grew 8% in both periods. We expect revenue growth for the segment’s Government business to increase in the second half of the year, compared to the first half of the year.

In both periods, the recurring and transactions revenues increased on an organic basis driven by growth from Westlaw Edge, Practical Law, and the Government business. Recurring revenues also benefited from growth in FindLaw and the international businesses.

Segment adjusted EBITDA and the related margin increased in the second quarter driven by higher revenues, which more than offset higher expenses. In the six-month period, the increase in both measures was primarily driven by higher revenues. Foreign currency had no impact on the year-over-year change in segment adjusted EBITDA margin in the second quarter, but benefited the year-over-year change in the six-month period by 30bp.

 

 

 

Page 11


LOGO

 

Corporates

 

     
     

Three months ended June 30,

 

   

Six months ended June 30,

 

 
                      

Change

 

                              

Change

 

        
(millions of U.S. dollars, except margins)   2021     2020     Total     Constant
Currency
     Organic     2021     2020     Total     Constant
Currency
    Organic  

Recurring revenues

    300       282       6%       5%        5%       595       563       6%       5%       5%  

Transactions revenues

    48       47       2%       1%        1%       137       133       3%       3%       3%  

Revenues

    348       329       6%       4%        4%       732       696       5%       4%       4%  

Segment adjusted EBITDA

    130       118       10%       9%          276       235       17%       17%    

Segment adjusted EBITDA margin

    37.2%       35.9%       130bp       160bp                37.7%       33.8%       390bp       410bp          

Revenues increased in total, constant currency and on an organic basis in both periods. The increase in organic revenues was due to growth in recurring revenues (86% of the Corporates segment in the second quarter) and in transactions revenues (14% of the Corporates segment in the second quarter).

In both periods, the increase in recurring revenues on an organic basis reflected growth in legal and tax solutions as well as from Corporates’ international businesses. In the second quarter, transactions revenues increased despite a loss of revenues related to the CLEAR business that were recorded in the prior-year period, but did not reoccur in 2021. Transactions revenue growth in both periods was driven by the indirect tax and Confirmation businesses. We expect Corporates revenue growth to increase in the second half of the year, compared to the first half of the year.

Segment adjusted EBITDA and the related margin increased in the second quarter as higher revenues more than offset higher expenses. In the six-month period of 2021, slightly lower expenses resulting from 2020 cost savings initiatives also contributed to the increase in both measures. Foreign currency negatively impacted the year-over-year change in segment adjusted EBITDA margin by 30bp and 20bp in the second quarter and six-month period, respectively.

Tax & Accounting Professionals

 

     
     

Three months ended June 30,

 

   

Six months ended June 30,

 

 
                      

Change

 

                              

Change

 

        
(millions of U.S. dollars, except margins)   2021     2020     Total     Constant
Currency
     Organic     2021     2020     Total     Constant
Currency
    Organic  

Recurring revenues

    150       136       10%       9%        9%       310       294       6%       6%       6%  

Transactions revenues

    47       32       45%       43%        43%       112       92       20%       19%       19%  

Revenues

    197       168       17%       15%        15%       422       386       9%       9%       9%  

Segment adjusted EBITDA

    72       54       32%       32%          170       138       23%       23%    

Segment adjusted EBITDA margin

    36.2%       31.9%       430bp       450bp                40.2%       35.7%       450bp       440bp          

Revenues increased in total, constant currency and on an organic basis in both periods. The increase in organic revenues was driven by growth in recurring revenues (76% of the Tax & Accounting Professionals segment in the second quarter), and transactions revenues (24% of the Tax & Accounting Professionals segment in the second quarter). The increase in recurring revenues included strong growth from the Latin American businesses in both periods. In the second quarter, transactions revenues included Pay-Per-Return tax filing revenues that are normally recorded in the first quarter, but were delayed due to the extension of the 2021 U.S. federal tax filing deadline. Transaction revenue growth in the second quarter also benefited from a favorable comparison to 2020, when a similar shift of Pay-Per-Return tax filing revenues from the second quarter to the third quarter occurred due to an extension of the U.S. federal tax filing deadline. In both years, the change in filing deadlines related to conditions caused by the COVID-19 pandemic. Tax & Accounting Professionals’ organic revenues in the second quarter would have grown 10%, after adjusting the 2020 Pay-Per-Return revenues to be comparable to the revenue pattern of 2021.

We expect Tax & Accounting Professionals to report low-single digit revenue growth in the third quarter. This expected performance is due to the comparison with 2020, when the tax filing deadline was extended causing Pay-Per-Return revenues to be deferred until the third quarter of 2020. If the 2020 Pay-Per-Return revenues were adjusted to be on a comparable basis with 2021, we would have expected mid-single digit revenue growth for the segment.

 

 

 

Page 12


LOGO

 

Segment adjusted EBITDA and the related margin increased in both periods as higher revenues more than offset higher expenses. Foreign currency negatively impacted the year-over-year change in segment adjusted EBITDA margin by 20bp in the second quarter and benefited segment adjusted EBITDA margin by 10bp in the six-month period.

Tax & Accounting Professionals is a more seasonal business relative to our other businesses, with a higher percentage of its segment adjusted EBITDA historically generated in the fourth quarter and to a slightly lesser extent, the first quarter, due to the release of certain tax products. Small movements in the timing of revenues and expenses can impact quarterly margins.

Reuters News

 

     
   

Three months ended June 30,

 

   

Six months ended June 30,

 

 
               

Change

 

               

Change

 

 
   (millions of U.S. dollars, except margins)

 

 

2021

 

   

2020

 

   

Total

 

   

Constant
Currency

 

   

Organic

 

   

2021

 

   

2020

 

   

Total

 

   

Constant
Currency

 

   

Organic

 

 

   Recurring revenues

    144       141       3%       1%       1%       288       283       2%       -       -  

   Transactions revenues

    24       14       72%       62%       61%       40       27       48%       43%       42%  

   Revenues

    168       155       9%       6%       6%       328       310       6%       4%       4%  

   Segment adjusted EBITDA

    35       25       45%       66%         63       44       45%       65%    

   Segment adjusted EBITDA margin

    20.8%       15.6%       520bp       820bp               19.2%       14.1%       510bp       780bp          

Revenues increased in total, constant currency and on an organic basis in both periods. The increase in organic revenues was driven by transactions revenues from the segment’s Professional business, including Reuters Events. In 2020, Reuters Events was negatively impacted by the cancellation of in-person events due to the COVID-19 pandemic. In 2021, the business has been holding events virtually while it continues to assess when it can resume its full in-person event schedule based on local health guidelines and feedback from customers. Recurring revenues increased slightly in both periods.

Reuters News has an agreement to supply news and editorial content to Refinitiv through October 1, 2048. In the first half of 2021, Reuters News recorded revenues of $169 million (2020 — $168 million) under this agreement.

We expect Reuters News total and organic revenue growth to be between 2% and 3% in the third quarter of 2021, driven by all Reuters News business lines.

Segment adjusted EBITDA and the related margins increased in both periods primarily due to higher revenues and cost savings initiatives from 2020. Foreign currency negatively impacted the year-over-year change in segment adjusted EBITDA margin by 300bp and 270bp in the second quarter and six-month period, respectively.

 

 

 

Page 13


LOGO

 

Global Print

 

     
   

 

Three months ended June 30,

 

   

 

Six months ended June 30,

 

 
               

Change

 

               

Change

 

 
   (millions of U.S. dollars, except margins)   2021     2020     Total     Constant
Currency
    Organic     2021     2020     Total     Constant
Currency
    Organic  

   Revenues

 

 

147

 

 

 

134

 

 

 

9%

 

 

 

6%

 

 

 

6%

 

 

 

290

 

 

 

289

 

 

 

-

 

 

 

(2%)

 

 

 

(2%)

 

   Segment adjusted EBITDA

 

 

56

 

 

 

54

 

 

 

2%

 

 

 

(1%)

 

   

 

113

 

 

 

117

 

 

 

(4%)

 

 

 

(6%)

 

 

   Segment adjusted EBITDA margin

 

 

37.9%

 

 

 

40.5%

 

 

 

(260)bp

 

 

 

(280)bp

 

         

 

38.9%

 

 

 

40.5%

 

 

 

(160)bp

 

 

 

(190)bp

 

       

Revenues increased in total, constant currency, and on an organic basis in the second quarter driven by higher third-party revenues for printing services and an increase in shipments reflecting a gradual return to office by the segment’s customers. The quarter’s performance also reflected a favorable comparison to the second quarter of 2020 when shipments were delayed at the beginning of the COVID-19 pandemic. In the six-month period, revenues were slightly higher due to the favorable impact of foreign currency, but decreased in constant currency and on an organic basis. We expect Global Print revenues to decline between 5% and 8% in the third quarter and to decline between 4% and 7% for the full year.

Segment adjusted EBITDA increased slightly in the second quarter and decreased in the six-month period. The related margins decreased in both periods due to higher expenses and the dilutive impact of lower margin third-party print revenues. Foreign currency benefited the year-over-year change in segment adjusted EBITDA margin by 20bp and 30bp in the second quarter and six-month period, respectively.

Corporate costs

 

     
   

 

Three months ended June 30,

 

   

 

Six months ended June 30,

 

 
   (millions of U.S. dollars)   2021     2020     2021     2020  

   Corporate costs

 

 

76

 

 

 

26

 

 

 

126

 

 

 

59

 

The increase in Corporate costs primarily reflected $41 million and $52 million of Change Program expenses in the second quarter and six-month period, respectively. We continue to expect between $175 million and $200 million of Change Program expenses for the full year 2021.

 

 

 

Page 14


LOGO

 

Liquidity and Capital Resources

We have historically maintained a disciplined capital strategy that balances growth, long-term financial leverage, credit ratings and returns to shareholders. We are focused on having the investment capacity to drive revenue growth, both organically and through acquisitions, while also maintaining our long-term financial leverage and credit ratings and continuing to provide returns to shareholders. Our principal sources of liquidity are cash on hand, cash provided by our operations, our commercial paper program and credit facility. From time to time, we also issue debt securities. Our principal uses of cash are for debt repayments, debt servicing costs, dividend payments, capital expenditures, share repurchases and acquisitions.

To date, we have not experienced any significant adverse impacts to our liquidity from the economic crisis caused by COVID-19. We continue to believe that we can weather the periods of volatility that are likely to occur as a result of the ongoing crisis, as our capital strategy approach has provided us with a strong capital structure and liquidity position. At June 30, 2021, we had $2.3 billion of cash on hand. Over the remainder of 2021, we expect to use about $415 million of our cash balance to pay the remaining income taxes on the sale of Refinitiv to LSEG and on the subsequent sale of some of our LSEG shares. We also expect to use about $266 million of cash to fund advance payments to the U.K. tax authorities in connection with an ongoing audit. We plan to repurchase some of our common shares, as described below, as well.

We expect that the operating leverage of our business will increase our free cash flow if we increase revenues as contemplated by our outlook. We target a maximum leverage ratio of 2.5x net debt to adjusted EBITDA and have set a target to pay out 50% to 60% of our expected free cash flow as dividends to our shareholders. We completed a $200 million share repurchase program during the first quarter of 2021 to offset the dilution associated with our dividend reinvestment and equity incentive plans. On August 5, 2021, we announced that we plan to repurchase up to $1.2 billion of our common shares (refer to the Share Repurchases - Normal Course Issuer Bid (NCIB) section below). In the future, we expect that proceeds from sales of LSEG shares after the expiration of the applicable contractual lock-up provisions, as discussed in the “Sale of Refinitiv to LSEG” section of this management’s discussion and analysis, will provide us with further options for investment and returns to shareholders.

Our net debt to adjusted EBITDA leverage ratio as of June 30, 2021 was approximately 0.8:1, which is lower than our target of 2.5:1. As calculated under our credit facility covenant, our net debt to adjusted EBITDA leverage ratio at June 30, 2021 was 0.6:1, which is well below the maximum leverage ratio allowed under the credit facility of 4.5:1. None of our debt securities are scheduled to mature until 2023.

We believe that our existing sources of liquidity will be sufficient to fund our projected cash requirements for the next 12 months.

The information above and in this section is forward-looking and should be read in conjunction with the section entitled “Additional Information—Cautionary Note Concerning Factors That May Affect Future Results”.

Cash flow

Summary of consolidated statement of cash flow

 

     
    

 

Three months ended June 30,

 

    

 

Six months ended June 30,

 

 

   (millions of U.S. dollars)

  

2021

    

2020

    

$ Change

    

2021

    

2020

    

$ Change

 

   Net cash provided by operating activities

  

 

462

 

  

 

422

 

  

 

40

 

  

 

842

 

  

 

598

 

  

 

244

 

   Net cash (used in) provided by investing activities

  

 

(489)

 

  

 

(93)

 

  

 

(396)

 

  

 

340

 

  

 

(342)

 

  

 

682

 

   Net cash used in financing activities

  

 

(216)

 

  

 

(205)

 

  

 

(11)

 

  

 

(627)

 

  

 

(125)

 

  

 

(502)

 

   (Decrease) increase in cash and bank overdrafts

  

 

(243)

 

  

 

124

 

  

 

(367)

 

  

 

555

 

  

 

131

 

  

 

424

 

   Translation adjustments

  

 

1

 

  

 

-

 

  

 

1

 

  

 

-

 

  

 

(10)

 

  

 

10

 

   Cash and bank overdrafts at beginning of period

  

 

2,584

 

  

 

822

 

  

 

1,762

 

  

 

1,787

 

  

 

825

 

  

 

962

 

   Cash and bank overdrafts at end of period

  

 

2,342

 

  

 

946

 

  

 

1,396

 

  

 

2,342

 

  

 

946

 

  

 

1,396

 

   Non-IFRS Financial Measure(1)

                 

   Free cash flow

  

 

379

 

  

 

305

 

  

 

74

 

  

 

618

 

  

 

340

 

  

 

278

 

 

(1)

Refer to Appendices A and B of this management’s discussion and analysis for additional information and reconciliations of our non-IFRS financial measures to the most directly comparable IFRS financial measure.

Operating activities. Net cash provided by operating activities increased in both periods as higher revenues and favorable movements in working capital more than offset higher tax payments and higher expenses, which included Change Program-related costs. In the six-month period, working capital was also favorable due to lower bonus payments, which reflected the impact of COVID-19 in 2020, and because the prior-year period included costs and investments to reposition our company following the separation of our former F&R business.

 

 

 

Page 15


LOGO

 

Investing activities. In the second quarter of 2021, net cash used in investing activities included $438 million of taxes paid on the sale of Refinitiv and the subsequent sale of LSEG shares as discussed in the “Sale of Refinitiv to LSEG” section of this management’s discussion and analysis, as well as $113 million of capital expenditures. These outflows were partly offset by a $51 million dividend from LSEG. In the second quarter of 2020, net cash used in investing activities included capital expenditures of $145 million that were partly offset by proceeds from the sale of certain real estate.

In the six-month period of 2021, net cash provided by investing activities reflected $1,045 million of dividends, which included $994 million in connection with the sale of LSEG shares and $51 million paid by LSEG. The dividends were partly offset by associated tax payments as well as taxes on the sale of Refinitiv. Capital expenditures were $233 million in the six-month period of 2021. In the six-month period of 2020, net cash used in investing activities reflected $287 million of capital expenditures, as well as spending to acquire Pondera Solutions, a provider of technology and advanced analytics to combat fraud, waste and abuse in healthcare and large government programs. These outflows were partly offset by the proceeds from the sale of certain real estate.

Financing activities. In the second quarter of 2021 and 2020, net cash used in financing activities was primarily comprised of dividends on common shares. Net cash used in financing activities in the six-month period of 2021 and 2020 was comprised of dividends on common shares as well as share repurchases totaling $588 million and $564 million, respectively. The six-month period of 2020 also included $492 million of proceeds from net borrowings of debt. In May 2020, we repaid our borrowings under the credit facility primarily with the proceeds we received from our May 2020 debt issuance. Refer to the “Commercial paper program”, “Credit facility” and “Long-term debt” subsections below for additional information regarding our debt activity.

Cash and bank overdrafts. The increase in cash and cash and bank overdrafts was primarily due to proceeds from the sale of LSEG shares. Additionally, we received $367 million in after-tax net proceeds from the sale of an investment in December 2020.

Free cash flow. Free cash flow increased in both periods primarily due to higher cash flows from operating activities and the $51 million dividend paid by LSEG in the second quarter.

Additional information about our debt, dividends and share repurchases is as follows:

 

   

Commercial paper program. Our $1.8 billion commercial paper program provides cost-effective and flexible short-term funding. There was no outstanding commercial paper at June 30, 2021. In January 2020, we issued $630 million of commercial paper, the proceeds of which were used to redeem debt obligations ahead of their maturity. Most of the commercial paper was repaid in February and March 2020, primarily from funds borrowed under our credit facility.

 

   

Credit facility. We have a $1.8 billion syndicated credit facility agreement which matures in December 2024 and may be used to provide liquidity for general corporate purposes (including acquisitions or support for our commercial paper program). There were no outstanding borrowings under the credit facility at June 30, 2021. We borrowed $1.0 billion in the first three months of 2020, of which a portion of the proceeds was used to repay commercial paper. In May 2020, we repaid our borrowings under the credit facility primarily with the proceeds we received from our May 2020 debt issuance. Based on our current credit ratings, the cost of borrowing under the facility is priced at LIBOR/EURIBOR plus 112.5 basis points. We have the option to request an increase, subject to approval by applicable lenders, in the lenders’ commitments in an aggregate amount of $600 million for a maximum credit facility commitment of $2.4 billion.

 

 

The U.K. Financial Conduct Authority, which regulates LIBOR, is phasing out the majority of LIBOR rates globally by the end of 2021. Key alternative reference rates have been established and progress continues to be made in establishing better liquidity and term structures required to efficiently replace the existing LIBOR structures. With the exception of the LIBOR-based benchmarks within our external credit facility, we have no material agreements with third parties that use or reference LIBOR as a benchmark rate which require amendment.

 

 

If our debt rating is downgraded by Moody’s or S&P, our facility fees and borrowing costs may increase, although availability would be unaffected. Conversely, an upgrade in our ratings may reduce our facility fees and borrowing costs. We also monitor the lenders that are party to our facility and believe they continue to be able to lend to us.

 

 

We guarantee borrowings by our subsidiaries under the credit facility. We must also maintain a ratio of net debt as defined in the credit agreement (total debt after swaps less cash and cash equivalents) as of the last day of each fiscal quarter to EBITDA as defined in the credit agreement (earnings before interest, income taxes, depreciation and amortization and other modifications described in the credit agreement) for the last four quarters ended of not more than 4.5:1. If we complete an acquisition with a purchase price of over $500 million, the ratio of net debt to EBITDA would temporarily increase to 5.0:1 for three quarters after completion, at which time the ratio would revert to 4.5:1. As of June 30, 2021, we were in compliance with this covenant as our ratio of net debt to EBITDA, as calculated under the terms of our syndicated credit facility, was 0.6:1.

 

 

 

Page 16


LOGO

 

   

Long-term debt. We did not issue notes or make any debt repayments in the six months ended June 30, 2021. The following table provides information regarding notes that we issued and repaid in the six months ended June 30, 2020.

 

MONTH/YEAR    TRANSACTION    PRINCIPAL AMOUNT (IN MILLIONS)
     Notes issued     
May 2020    2.239% Notes, due 2025    C$1,400
     Notes repaid     
January 2020    3.309% Notes, due 2021    C$550
January 2020    3.95% Notes, due 2021    US$139

 

 

The notes issued in May 2020 were immediately swapped into U.S. dollars and we used the $999 million of net proceeds for general corporate purposes, which included repayment of borrowings under our credit facility.

 

 

In January 2020, we repaid notes prior to their scheduled maturity dates for $640 million. This amount included early redemption premiums and the settlement of cross-currency swaps. The repayments were funded with commercial paper borrowings.

 

 

Thomson Reuters Corporation and one of its U.S. subsidiaries, TR Finance LLC, may collectively issue up to $3.0 billion of unsecured debt securities from time to time through August 6, 2022 under a base shelf prospectus. Any debt securities issued by TR Finance LLC will be fully and unconditionally guaranteed on an unsecured basis by Thomson Reuters Corporation and three U.S. subsidiary guarantors, which are also indirect 100%-owned and consolidated subsidiaries of Thomson Reuters Corporation. Except for TR Finance LLC and the subsidiary guarantors, none of Thomson Reuters Corporation’s other subsidiaries have guaranteed or would otherwise become obligated with respect to any issued TR Finance LLC debt securities. As of August 5, 2021, neither Thomson Reuters Corporation nor TR Finance LLC has issued any debt securities under the prospectus. Please refer to Appendix D of this management’s discussion and analysis for condensed consolidating financial information about TR Finance LLC and the subsidiary guarantors.

 

   

Credit ratings. Our access to financing depends on, among other things, suitable market conditions and the maintenance of suitable long-term credit ratings. Our credit ratings may be adversely affected by various factors, including increased debt levels, decreased earnings, declines in customer demand, increased competition, a deterioration in general economic and business conditions and adverse publicity. Any downgrades in our credit ratings may impede our access to the debt markets or result in higher borrowing rates.

 

 

In May 2021, Moody’s affirmed our credit ratings and raised our Outlook to Positive from Stable, citing the strength of our business and strong liquidity position, among other items.

 

 

The following table sets forth the credit ratings from rating agencies in respect of our outstanding securities as of the date of this management’s discussion and analysis:

 

     

Moody’s

  

S&P Global Ratings

  

DBRS Limited

 

Fitch

   Long-term debt

  

Baa2

  

BBB

  

BBB (high)

 

BBB+

   Commercial paper

  

P-2

  

A-2

  

R-2 (high)

 

F1

   Trend/Outlook

  

Positive

  

Stable

  

Stable

 

Stable

 

 

These credit ratings are not recommendations to purchase, hold, or sell securities and do not address the market price or suitability of a specific security for a particular investor. Credit ratings may not reflect the potential impact of all risks on the value of securities. We cannot assure you that our credit ratings will not be lowered in the future or that rating agencies will not issue adverse commentaries regarding our securities.

 

 

Dividends. Dividends on our common shares are declared in U.S. dollars. In February 2021, we announced a $0.10 per share increase in the annualized dividend to $1.62 per common share (beginning with the common share dividend that we paid in March 2021). In our consolidated statement of cash flow, dividends paid on common shares are shown net of amounts reinvested in our company under our dividend reinvestment plan (DRIP). Registered holders of common shares may participate in our DRIP, under which cash dividends are automatically reinvested in new common shares. Common shares are valued at the weighted-average price at which the shares traded on the Toronto Stock Exchange (TSX) during the five trading days immediately preceding the record date for the dividend.

 

 

 

Page 17


LOGO

 

 

Details of dividends declared per common share and dividends paid on common shares are as follows:    

 

     

 

Three months ended June 30,

 

    

 

Six months ended June 30,

 

 

   (millions of U.S. dollars, except per share amounts)

  

        2021        

    

        2020        

    

        2021        

    

        2020        

 

   Dividends declared per share

  

$

0.405        

 

  

$

0.380        

 

  

$

0.810        

 

  

$

0.760        

 

   Dividends declared

  

 

200        

 

  

 

188        

 

  

 

400        

 

  

 

376        

 

   Dividends reinvested

  

 

(6)        

 

  

 

(6)        

 

  

 

(12)        

 

  

 

(12)        

 

   Dividends paid

  

 

194        

 

  

 

182        

 

  

 

388        

 

  

 

364        

 

 

 

Share repurchases – Normal Course Issuer Bid (NCIB). We may buy back shares (and subsequently cancel them) from time to time as part of our capital strategy. On August 5, 2021, we announced that we plan to repurchase up to $1.2 billion of our common shares (refer to the “Subsequent Events’’ section of this management’s discussion and analysis for additional information). This new buyback program is in addition to the $200 million repurchase program that was completed in February 2021. Share repurchases are typically executed under a NCIB. Shares will be repurchased for the new buyback program under an amended NCIB, which was approved by the TSX. The amended NCIB will become effective on August 10, 2021. The amended NCIB increases the maximum number of common shares that may be repurchased by an additional 15 million. Under the amended NCIB, up to 20 million common shares may be repurchased between January 4, 2021 and January 3, 2022. The NCIB, as originally approved in December 2020, contemplated the repurchase of up to 5 million common shares. Under the amended NCIB, we may repurchase common shares in open market transactions on the TSX, the NYSE and/or other exchanges and alternative trading systems, if eligible, or by such other means as may be permitted by the TSX and/or NYSE or under applicable law, including private agreement purchases if we receive an issuer bid exemption order from applicable securities regulatory authorities in Canada for such purchases. The price that our company will pay for shares in open market transactions under the NCIB will be the market price at the time of purchase or such other price as may be permitted by TSX.

 

 

We did not repurchase any shares in the three months ended June 30, 2021 and 2020. Details of share repurchases under the NCIB for the six months ended June 30, 2021 and 2020 were as follows:

 

     

 

Six months ended June 30,

 

 
     

        2021        

    

        2020        

 

   Share repurchases (millions of U.S. dollars)

  

 

200        

 

  

 

200        

 

   Shares repurchased (number in millions)

  

 

2.5        

 

  

 

2.6        

 

   Share repurchases – average price per share in U.S. dollars

  

$

81.45        

 

  

$

78.37        

 

 

 

Decisions regarding any future repurchases will depend on factors, such as market conditions, share price and other opportunities to invest capital for growth. We may elect to suspend or discontinue our share repurchases at any time, in accordance with applicable laws. From time to time when we do not possess material nonpublic information about ourselves or our securities, we may enter into a pre-defined plan with our broker to allow for the repurchase of shares at times when we ordinarily would not be active in the market due to our own internal trading blackout periods, insider trading rules or otherwise. Any such plans entered into with our broker will be adopted in accordance with applicable Canadian securities laws and the requirements of Rule 10b5-1 under the U.S. Securities Exchange Act of 1934, as amended.

Financial position

Our total assets were $24.6 billion at June 30, 2021, compared to $17.9 billion at December 31, 2020. The increase reflected the value associated with our LSEG investment.

At June 30, 2021, the carrying amounts of our total current assets exceeded total current liabilities by $1.1 billion, primarily because of an unusually high cash balance. As described earlier, over the remainder of 2021, we expect to use a significant portion of this cash balance to pay the remaining income taxes on the sale of Refinitiv to LSEG and on the subsequent sale of some of our LSEG shares as well as for advance payments to the U.K. tax authorities in connection with an ongoing audit and to repurchase some of our common shares. From time to time, our current liabilities may exceed our current assets because current liabilities include a significant amount of deferred revenue, which arises from the sale of subscription-based products and services that many customers pay for in advance. The cash received from these advance payments is used to currently fund the operating, investing and financing activities of our business. However, for accounting purposes, these advance payments must be deferred and recognized over the term of the subscription. As such, we typically reflect a negative working capital position in our consolidated statement of financial position. In the ordinary course of business, deferred revenue does not represent a cash obligation, but rather an obligation to perform services or deliver products, and therefore when we are in that situation, we do not believe it is indicative of a liquidity issue, but rather an outcome of the required accounting for our business model.

 

 

 

Page 18


LOGO

 

Net debt and leverage ratio of net debt to adjusted EBITDA

 

     
    

June 30,

    

December 31,

 

   (millions of U.S. dollars)

  

2021

    

2020

 

   Long-term indebtedness

  

 

3,806

 

  

 

3,772

 

   Total debt

  

 

3,806

 

  

 

3,772

 

   Swaps

  

 

(125)

 

  

 

(100)

 

   Total debt after swaps

  

 

3,681

 

  

 

3,672

 

   Remove fair value adjustments for hedges(1)

  

 

(7)

 

  

 

1

 

   Total debt after currency hedging arrangements

  

 

3,674

 

  

 

3,673

 

   Remove transaction costs, premiums or discounts included in the carrying value of debt

  

 

36

 

  

 

38

 

   Add: lease liabilities (current and non-current)

  

 

271

 

  

 

306

 

   Less: cash and cash equivalents(2)

  

 

(2,342)

 

  

 

(1,787)

 

   Net debt(3)

  

 

1,639

 

  

 

2,230

 

   Leverage ratio of net debt to adjusted EBITDA

     

   Adjusted EBITDA(3)(4)

  

 

2,076

 

  

 

1,975

 

   Net debt / adjusted EBITDA(3)(4)

  

 

0.8:1

 

  

 

1.1:1

 

 

(1)

Represents the interest-related fair value component of hedging instruments that are removed to reflect net cash outflow upon maturity.

 

(2)

Includes cash and cash equivalents of $68 million and $61 million at June 30, 2021 and December 31, 2020, respectively, held in subsidiaries which have regulatory restrictions, contractual restrictions or operate in countries where exchange controls and other legal restrictions apply and are therefore not available for general use by our company.

 

(3)

Amount represents non-IFRS measures. For additional information about our liquidity, we provide our leverage ratio of net debt to adjusted EBITDA. Refer to Appendix A of this management’s discussion and analysis for additional information of our non-IFRS financial measures.

 

(4)

For purposes of this calculation, adjusted EBITDA is computed on a rolling 12-month basis and includes adjusted EBITDA of $502 million, $558 million, $525 million and $491 million for the three months ended June 30, 2021, March 31, 2021, December 31, 2020 and September 30, 2020, respectively. Refer to Appendix B of this management’s discussion and analysis, our 2020 annual report, and our interim reports for the three months ended March 31, 2021 and September 30, 2020, for additional information regarding the calculation of adjusted EBITDA in each of these periods.

At June 30, 2021, our total debt position (after swaps) was $3.7 billion. The maturity dates for our term debt are well balanced with no significant concentration in any one year. At June 30, 2021, the average maturity of our term debt was approximately nine years at an average interest rate (after swaps) of slightly over 4%, all of which is fixed. Our leverage ratio of net debt to adjusted EBITDA was below our target ratio of 2.5:1. The decrease in our net debt is primarily due to the increase in our cash and cash equivalents (refer to the “Cash Flow” section of this management’s discussion and analysis for additional information).

Off-balance sheet arrangements, commitments and contractual obligations

For a summary of our other off-balance sheet arrangements, commitments and contractual obligations please see our 2020 annual management’s discussion and analysis. There were no material changes to these arrangements, commitments and contractual obligations during the six months ended June 30, 2021.

Contingencies

Lawsuits and legal claims

We are engaged in various legal proceedings, claims, audits and investigations that have arisen in the ordinary course of business. These matters include, but are not limited to, employment matters, commercial matters, defamation claims and intellectual property infringement claims. The outcome of all of the matters against us is subject to future resolution, including the uncertainties of litigation. Based on information currently known to us and after consultation with outside legal counsel, management believes that the ultimate resolution of any such matters, individually or in the aggregate, will not have a material adverse impact on our financial condition taken as a whole.

Uncertain tax positions

We are subject to taxation in numerous jurisdictions and we are routinely under audit by many different taxing authorities in the ordinary course of business. There are many transactions and calculations during the course of business for which the ultimate tax determination is uncertain, as taxing authorities may challenge some of our positions and propose adjustments or changes to our tax filings.

 

 

 

Page 19


LOGO

 

As a result, we maintain provisions for uncertain tax positions that we believe appropriately reflect our risk. These provisions are made using our best estimate of the amount expected to be paid based on a qualitative assessment of all relevant factors. When appropriate, we perform an expected value calculation to determine our provisions. We review the adequacy of these provisions at the end of each reporting period and adjust them based on changing facts and circumstances. Due to the uncertainty associated with tax audits, it is possible that at some future date, liabilities resulting from such audits or related litigation could vary significantly from our provisions. However, based on currently enacted legislation, information currently known to us and after consultation with outside tax advisors, management believes that the ultimate resolution of any such matters, individually or in the aggregate, will not have a material adverse impact on our financial condition taken as a whole.

In February 2018, the U.K. tax authority, HM Revenue & Customs (HMRC), issued notices of assessment under the Diverted Profits Tax (DPT) regime for the 2015 taxation year of certain of our current and former U.K. affiliates. We paid $31 million in tax, as required under the notices. As management does not believe that these U.K. affiliates fall within the scope of the Diverted Profits Tax regime, we appealed these assessments in July 2019 to obtain a refund. In February 2021, HMRC issued DPT notices for the 2016 taxation year aggregating $87 million, which we paid in March 2021, as required under the notices. In June 2021, HMRC issued preliminary DPT notices for the 2018 taxation year for approximately $266 million, which we expect to be required to pay in September 2021. In addition, based on recent discussions with HMRC, management believes it is reasonably possible that HMRC may issue similar notices in the next six months for another taxation year for as much as $80 million. These outstanding and expected assessments largely relate to businesses that we have sold. Certain of the assessments are subject to indemnity arrangements under which we have been or will be required to pay additional taxes to HMRC, including those attributable to the indemnity counterparty. We intend to vigorously defend our position by contesting the outstanding and expected assessments through all available administrative and judicial remedies. Any payments made by us are not a reflection of our view on the merits of the case. Because management believes that our position is supported by the weight of law, we do not believe that the resolution of this matter will have a material adverse effect on our financial condition taken as a whole. As a result, we would expect to record substantially all of these payments as non-current receivables from HMRC and the indemnity counterparty on our financial statements since we would expect to receive refunds of substantially all of the aggregate amount paid pursuant to these notices of assessment. We expect that our existing sources of liquidity will be sufficient to fund any required payments.

For additional information, please see the “Risk Factors” section of our 2020 annual report, which contains further information on risks related to legal and tax matters.

Outlook

The information in this section is forward-looking and should be read in conjunction with the section entitled “Additional Information—Cautionary Note Concerning Factors That May Affect Future Results”.

Our second quarter performance exceeded all of the revenue growth measures included in our second quarter business outlook communicated in May 2021. In August 2021, we announced our business outlook for the third quarter of 2021.

Our full-year 2021 business outlook was originally communicated in February 2021 and updated in both May and August of 2021. The following table summarizes the changes in our 2021 full-year business outlook that occurred during 2021.

 

   
Total Thomson Reuters 2021 Full-Year Outlook     

 

 
           
  

 

   February 23, 2021    May 4, 2021     

 

     August 5, 2021     

 

 
    

Before currency, includes the Change Program impact and
excludes the impact of future acquisitions/dispositions

 

       

Revenue growth

  

3.0% - 4.0%

  

3.5% - 4.0%

    

4.0% - 4.5%

 

Organic revenue growth

  

3.0% - 4.0%

  

3.5% - 4.0%

          

4.0% - 4.5%

       

Adjusted EBITDA margin

  

30% - 31%

  

Unchanged

          

31% - 32%

       

Corporate costs

  

$305 million - $340 million  

  

Unchanged

    

Unchanged

 

Core corporate costs

   $130 million - $140 million      Unchanged      Unchanged  

Change Program operating expenses

   $175 million - $200 million      Unchanged            Unchanged        

Free cash flow

  

$1.0 billion - $1.1 billion  

  

Unchanged

          

$1.1 billion - $1.2 billion  

       

Capital expenditures, as a percentage of revenues

  

9.0% - 9.5%

  

Unchanged

    

Unchanged

 

Change Program capital expenditures

   $125 million - $150 million      Unchanged            Unchanged        

Depreciation and amortization of computer software

  

$650 million - $675 million  

  

Unchanged

          

Unchanged

       

Interest expense

  

$190 million - $210 million  

  

Unchanged

          

Unchanged

       

Effective tax rate on adjusted earnings

  

16% - 18%

  

Unchanged

          

Unchanged

       

 

 

 

Page 20


LOGO

 

“Big 3” Segments 2021 Full-Year Outlook

 
           
  

 

   February 23, 2021    May 4, 2021     

 

   August 5, 2021     

 

 
    

Before currency, includes the Change Program impact  and
excludes the impact of future acquisitions/dispositions

 

       

Revenue growth

  

4.5% - 5.5%

  

5.0% - 5.5%

    

5.5% - 6.0%

 

Organic revenue growth

  

4.5% - 5.5%

  

5.0% - 5.5%

      

5.5% - 6.0%

       

Adjusted EBITDA margin

  

38% - 39%

  

Unchanged

      

Approximately 39%

       

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. Our outlook incorporates the forecasted impacts associated with the Change Program, which is expected to take 24 months (2021 – 2022) to largely complete and is projected to require an investment of between $500 million and $600 million during the course of that time. By 2023, we believe the financial benefits that will result from these initiatives include:

 

   

Organic revenue growth of 5% — 6% including additional annual revenues of $100 million;

   

Adjusted EBITDA margin of 38% — 40%;

   

Free cash flow of $1.8 billion – $2.0 billion;

   

Annual operating expense savings of $600 million, of which $200 million is expected to be reinvested in growth initiatives; and

   

Capital expenditures as a percentage of revenue between 6% — 6.5%.

Our Outlook also assumes constant currency rates relative to 2020 and does not factor in the impact of any acquisitions or divestitures that may occur in future periods. We believe this type of guidance provides useful insight into the performance of our business. Some of the financial measures in this Outlook are provided on a non-IFRS basis. Refer to Appendices A and B of this management’s discussion and analysis for additional information and reconciliations of our non-IFRS financial measures to the most directly comparable IFRS financial measures.

The following table sets forth our current three-year business outlook.

 

2021, 2022 and 2023 Full-Year Outlook

 
   

Total Thomson Reuters

    

 

 
           
  

 

   2021 (August 5 Update)    2022     

 

     2023     

 

 
    

Before currency, includes the Change Program impact  and
excludes the impact of future acquisitions/dispositions

 

       

Revenue growth

  

4.0% - 4.5%

  

4.0% - 5.0%

    

5.0% - 6.0%

 

Organic revenue growth

  

4.0% - 4.5%

  

4.0% - 5.0%

          

5.0% - 6.0%

       

Adjusted EBITDA margin

  

31% - 32%

  

34% - 35%

          

38% - 40%

       

Corporate costs

  

$305 million - $340 million

  

$245 million - $280 million

    

$110 million - $120 million

 

Core corporate costs

   $130 million - $140 million    $120 million - $130 million      $110 million - $120 million  

Change Program operating expenses

   $175 million - $200 million      $125 million - $150 million              $0        

Free cash flow

  

$1.1 billion - $1.2 billion

  

$1.2 billion - $1.3 billion

          

$1.8 billion - $2.0 billion

       

Capital expenditures, as a percentage of revenues

  

9.0% - 9.5%

  

7.5% - 8.0%

    

6.0% - 6.5%

 

Change Program capital expenditures

   $125 million - $150 million      $75 million - $100 million              $0        

Depreciation and amortization of computer software

  

$650 million - $675 million

  

$620 million - $645 million

          

$580 million - $605 million

       

Interest expense

  

$190 million - $210 million

  

$190 million - $210 million

          

$190 million - $210 million

       

Effective tax rate on adjusted earnings

  

16% - 18%

  

n/a

          

n/a

       

 

 

 

Page 21


LOGO

 

“Big 3” Segments Outlook

 
           
  

 

   2021 (August 5 Update)      2022     

 

     2023     

 

 
    

Before currency, includes the Change Program impact  and
excludes the impact of future acquisitions/dispositions

 

       

Revenue growth

  

5.5% - 6.0%

    

5.5% - 6.5%

      

6.0% - 7.0%

 

Organic revenue growth

  

5.5% - 6.0%

    

5.5% - 6.5%

        

6.0% - 7.0%

       

Adjusted EBITDA margin

  

Approximately 39%

    

41% - 42%

        

43% - 45%

       

Change Program Investment in 2021

In 2021, we plan to invest between $300 million and $350 million in the Change Program, of which we incurred $91 million in the first half of 2021 and expect to incur between $210 million and $260 million in the second half of the year. In each period and for the full year, we expect to expense 60% of the investments and capitalize 40% of the investments, which will be amortized over future periods.    

Third-Quarter 2021 Outlook

 

   

Total revenues and total organic revenues are expected to increase between 3.5% and 4.0%.

   

“Big 3” total revenues and organic revenues are expected to increase between 5.0% and 5.5%.

   

Tax & Accounting Professionals revenues are expected to increase low single digits.

   

Reuters News revenues are expected to increase between 2.0% and 3.0%.

   

Global Print revenues are expected to decline between 5.0% and 8.0%.

The following table summarizes our material assumptions and material risks that may cause actual performance to differ from our expectations underlying our financial outlook.

 

 

 

   Revenues

 

 

   Material assumptions

 

  

   Material risks

 

 Improved global economic conditions throughout 2021 to 2023, despite periods of volatility due to disruption caused by COVID-19 and the measures intended to mitigate its impact

 

 Continued need for trusted products and services that help customers navigate evolving and complex legal, tax, accounting, regulatory, geopolitical and commercial changes, developments and environments, and for cloud-based digital tools that drive productivity

 

 Continued ability to deliver innovative products that meet evolving customer demands

 

 Acquisition of new customers through expanded and improved digital platforms, simplification of the product portfolio and through other sales initiatives

 

 Improvement in customer retention through commercial simplification efforts and customer service improvements

  

 Business disruptions associated with the COVID-19 pandemic, including government enforced quarantines and stay-at-home orders, may continue longer than we expect or may be interrupted by future outbreaks and resurgences of the virus, delaying the anticipated recovery of the global economy

 

 Global economic uncertainty due to the COVID-19 pandemic as well as related regulatory reform and changes in the political environment may lead to limited business opportunities for our customers, creating significant cost pressures for some of them and potentially constraining the number of professionals employed, which could lead to lower demand for our products and services

 

 Demand for our products and services could be reduced by changes in customer buying patterns, or our inability to execute on key product design or customer support initiatives

 

 Competitive pricing actions and product innovation could impact our revenues

 

 Our sales, commercial simplification and product design initiatives may be insufficient to retain customers or generate new sales

 

 

 

   Adjusted EBITDA margin

 

 

   Material assumptions

 

  

   Material risks

 

 Our ability to achieve revenue growth targets

 

 Business mix continues to shift to higher-growth product offerings

 

 Change Program expenses of $500 million to $600 million in 2021 and 2022

 

 Change Program investments drive higher adjusted EBITDA margin through higher revenues and efficiencies by 2023

 

  

 Same as the risks above related to the revenue outlook

 

 The costs to execute our Change Program may be higher than current expectations, or the expected benefits by 2023 may be lower than current expectations

 

 Acquisition and disposal activity may dilute adjusted EBITDA margin

 

 

 

 

Page 22


LOGO

 

 

 

   Free Cash Flow

 

   Material assumptions

 

  

   Material risks

 

 Our ability to achieve our revenue and adjusted EBITDA margin targets

 

 Capital expenditures expected to be between 9% and 9.5% of revenues in 2021; between 7.5% and 8% of revenues in 2022; and between 6% and 6.5% of revenues in 2023

  

 Same as the risks above related to the revenue and adjusted EBITDA margin outlook

 

 A weaker macroeconomic environment could negatively impact working capital performance, including the ability of our customers to pay us

 

 Capital expenditures may be higher than currently expected

 

 The timing and amount of tax payments to governments may differ from our expectations

 

 

 

   Effective tax rate on adjusted earnings

 

   Material assumptions

 

  

   Material risks

 

 Our ability to achieve our adjusted EBITDA target

 

 The mix of taxing jurisdictions where we recognized pre-tax profit or losses in 2020 does not significantly change

 

 No unexpected changes in tax laws and treaties within the jurisdictions where we operate

 

 Depreciation and amortization of computer software between $650 million and $675 million in 2021

 

 Interest expense between $190 million and $210 million in 2021

 

  

 Same as the risks above related to adjusted EBITDA

 

 A material change in the geographical mix of our pre-tax profits and losses

 

 A material change in current tax laws or treaties to which we are subject, and did not expect

 

 Depreciation and amortization of computer software as well as interest expense may be significantly higher or lower than expected

 

Our Outlook contains various non-IFRS financial measures. We believe that providing reconciliations of forward-looking non-IFRS financial measures in our 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, we are unable to reconcile these non-IFRS measures to the most comparable IFRS measures because we cannot predict, with reasonable certainty, the impact of changes in foreign exchange rates which impact (i) the translation of our results reported at average foreign currency rates for the year and (ii) other finance income or expense related to intercompany financing arrangements. Additionally, we cannot reasonably predict (i) our 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, which generally arise from business transactions we do not currently anticipate.

While our first-half 2021 performance provides us with increasing confidence about our outlook, the global economy continues to experience substantial disruption due to concerns regarding the spread of COVID-19, as well as from the measures intended to mitigate its impact. Any worsening of the global economic or business environment could impact our ability to achieve our outlook.

Related Party Transactions

As of August 4, 2021, Woodbridge beneficially owned approximately 66% of our common shares.

In March 2021, we received a dividend of $994 million related to the sale of LSEG shares from YPL, an equity method investment. In June 2021, we received a dividend of $51 million from YPL reflecting our portion of dividends from LSEG (see the “Sale of Refinitiv to LSEG” section of this management’s discussion and analysis for additional information).

Except for the above transactions, there were no new significant related party transactions during the first six months of 2021. Refer to the “Related Party Transactions” section of our 2020 annual management’s discussion and analysis, which is contained in our 2020 annual report, as well as note 31 of our 2020 annual consolidated financial statements for information regarding related party transactions.

Subsequent Events

Share Repurchases

On August 5, 2021, we announced that we plan to repurchase up to $1.2 billion of our common shares. The completion of this program will depend on factors such as market conditions, share price and other opportunities to invest capital for growth.

Changes in Accounting Policies

Please refer to the “Changes in Accounting Policies” section of our 2020 annual management’s discussion and analysis, which is contained in our 2020 annual report, for information regarding changes in accounting policies. Since the date of our 2020 annual management’s discussion and analysis, there have not been any significant changes to our accounting policies.

 

 

 

Page 23


LOGO

 

Critical Accounting Estimates and Judgments

The preparation of financial statements requires management to make estimates and judgments about the future. Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Please refer to the “Critical Accounting Estimates and Judgments” section of our 2020 annual management’s discussion and analysis, which is contained in our 2020 annual report, for additional information. Since the date of our 2020 annual management’s discussion and analysis, there have not been any significant changes to our critical accounting estimates and judgments.

Additional Information

Disclosure controls and procedures

Our Chief Executive Officer and Chief Financial Officer, after evaluating the effectiveness of our disclosure controls and procedures (as defined in applicable U.S. and Canadian securities law) as of the end of the period covered by this management’s discussion and analysis, have concluded that our disclosure controls and procedures were effective to ensure that all information that we are required to disclose in reports that we file or furnish under the U.S. Securities Exchange Act and applicable Canadian securities law is (i) recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC and Canadian securities regulatory authorities and (ii) accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

Internal control over financial reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with IFRS.

We are engaged in a long-term efficiency initiative which impacts our financial reporting. We are enhancing our order-to-cash (OTC) applications and related workflow processes in phases over multiple years. Key elements of the OTC solutions are order management, billing, cash management and collections functionality. We expect to reduce the number of applications and to streamline and automate processes across our organization through this initiative.

As we are implementing this initiative in phases over an extended period, the nature and extent of activity will vary by quarter. The initiative could result in material changes to our internal control over financial reporting depending on the nature and volume of work completed, as we will continue to modify the design and documentation of the related internal control processes and procedures, as necessary.

Except as described above, there was no change in our internal control over financial reporting during the last fiscal quarter of 2021 that materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Share capital

As of August 4, 2021, we had outstanding 495,851,072 common shares, 6,000,000 Series II preference shares, 3,044,665 stock options and a total of 2,652,774 time-based restricted share units and performance restricted share units. We have also issued a Thomson Reuters Founders Share which enables Thomson Reuters Founders Share Company to exercise extraordinary voting power to safeguard the Thomson Reuters Trust Principles.

Public securities filings and regulatory announcements

You may access other information about our company, including our 2020 annual report (which contains information required in an annual information form) and our other disclosure documents, reports, statements or other information that we file with the Canadian securities regulatory authorities through SEDAR at www.sedar.com and in the United States with the Securities and Exchange Commission (SEC) at www.sec.gov.

 

 

 

Page 24


LOGO

 

Cautionary note concerning factors that may affect future results

Certain statements in this management’s discussion and analysis are forward-looking, including, but not limited to, our quarterly and three-year business outlook, expectations related to the Change Program, statements regarding the Company’s intention to target a dividend payout ratio of between 50% to 60% of its free cash flow, statements regarding the expected future growth of our customer segments or businesses, the Company’s expectations regarding share repurchases, and the funding of any required HMRC payments. The words “will”, “expect”, “believe”, “target”, “estimate”, “could”, “should”, “intend”, “predict”, “project” and similar expressions identify forward-looking statements. While we believe that we have a reasonable basis for making forward-looking statements in this management’s discussion and analysis, they are not a guarantee of future performance or outcomes or that any other events described in any forward-looking statement will materialize. Forward-looking statements, including those related to the COVID-19 pandemic, 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 our company’s control and the effects of them can be difficult to predict. In particular, the full extent of the impact of the COVID-19 pandemic on our business, operations and financial results will depend on numerous evolving factors that we may not be able to accurately predict.

Certain factors that could cause actual results or events to differ materially from current expectations are discussed in the “Outlook” section above. Additional factors are discussed in the “Risk Factors” section of our 2020 annual report and in materials that we from time to time file with, or furnish to, the Canadian securities regulatory authorities and the U.S. Securities and Exchange Commission. Many of those risks are, and could be, exacerbated by the COVID-19 pandemic and any worsening of the global business and economic environment as a result. There is no assurance that any forward-looking statement will materialize.

Our company’s quarterly and three-year 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 (including those related to the COVID-19 pandemic), as well as other factors that the Company believes are appropriate under the circumstances.

Our company has provided a business 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 management’s discussion and analysis. Except as may be required by applicable law, Thomson Reuters disclaims any obligation to update or revise any forward-looking statements.

 

 

 

Page 25


LOGO

 

Appendix A

Non-IFRS Financial Measures

We use non-IFRS financial measures as supplemental indicators of our operating performance and financial position. Additionally, we use non-IFRS measures as performance metrics as the basis for management incentive programs. These measures do not have any standardized meaning prescribed by IFRS and therefore are unlikely to be comparable to the calculation of similar measures used by other companies.

The following table sets forth our non-IFRS financial measures, including an explanation of why we believe they are useful measures of our performance. Reconciliations to the most directly comparable IFRS measure are reflected in Appendix B and the “Liquidity and Capital Resources” section of this management’s discussion and analysis.

 

     

 

How We Define It

 

  

 

Why We Use It and Why It Is Useful to
Investors

  

 

Most Directly Comparable IFRS
Measure/Reconciliation

 

 

  Segment adjusted EBITDA, consolidated adjusted EBITDA and the related margins

 

Segment adjusted EBITDA represents earnings from continuing operations before tax expense or benefit, net interest expense, other finance costs or income, depreciation, amortization of software and other identifiable intangible assets, our share of post-tax earnings or losses in equity method investments, other operating gains and losses, certain asset impairment charges, fair value adjustments and corporate related items.

 

Consolidated adjusted EBITDA is comprised of adjusted EBITDA from each reportable segment and Corporate costs.

 

The related margins are expressed as a percentage of revenues.

 

  

Provides a consistent basis to evaluate operating profitability and performance trends by excluding items that we do not consider to be controllable activities for this purpose.

 

Represents a measure commonly reported and widely used by investors as a valuation metric. Additionally, this measure is used to assess our ability to incur and service debt.

  

Earnings from continuing operations

  Adjusted EBITDA less capital expenditures and the related margin

 

Adjusted EBITDA less capital expenditures. The related margin is expressed as a percentage of revenues.

  

Provides a basis for evaluating the operating profitability and capital intensity of a business in a single measure. This measure captures investments regardless of whether they are expensed or capitalized.

  

Earnings from continuing operations

 

 

 

Page 26


LOGO

 

     

 

  How We Define It

  

 

Why We Use It and Why It Is Useful to Investors

  

 

Most Directly Comparable IFRS Measure/
Reconciliation

 

 

  Adjusted earnings and adjusted EPS

 

Net earnings:

 Excluding the post-tax impacts of fair value adjustments, amortization of other identifiable intangible assets, other operating gains and losses, certain asset impairment charges, other finance costs or income, our share of post-tax earnings or losses in equity method investments, discontinued operations and other items affecting comparability. We calculate the post-tax amount of each item excluded from adjusted earnings based on the specific tax rules and tax rates associated with the nature and jurisdiction of each item.

 We also deduct dividends declared on preference shares.

 

   Provides a more comparable basis to analyze earnings and is also a measure commonly used by shareholders to measure our performance.    Net earnings and diluted earnings per share

Adjusted EPS is calculated from adjusted earnings using diluted weighted-average shares.

     

 

In interim periods, we also adjust our reported earnings and earnings per share to reflect a normalized effective tax rate. Specifically, the normalized effective rate is computed as the estimated full-year effective tax rate applied to pre-tax adjusted earnings of the interim period. The reported effective tax rate is based on separate annual effective income tax rates for each taxing jurisdiction that are applied to each interim period’s pre-tax income.

  

Because the geographical mix of pre-tax profits and losses in interim periods may be different from that for the full year, our effective tax rate computed in accordance with IFRS may be more volatile by quarter. Therefore, we believe that using the expected full-year effective tax rate provides more comparability among interim periods. The adjustment to normalize the effective tax rate reallocates estimated full-year income taxes between interim periods, but has no effect on full-year tax expense or on cash taxes paid.

 

  
 
  Net debt and leverage ratio of net debt to adjusted EBITDA

 

Net debt:

 

Total indebtedness (excluding the associated unamortized transaction costs and premiums or discount) plus the currency related fair value of associated hedging instruments, and lease liabilities less cash and cash equivalents.

  

 

Provides a commonly used measure of a company’s leverage.

 

Given that we hedge some of our debt to reduce risk, we include hedging instruments as we believe it provides a better measure of the total obligation associated with our outstanding debt. However, because we intend to hold our debt and related hedges to maturity, we do not consider the interest components of the associated fair value of hedges in our measurements. We reduce gross indebtedness by cash and cash equivalents.

  

 

Total debt (current indebtedness plus long-term indebtedness)

 

Net debt to adjusted EBITDA:

Net debt is divided by adjusted EBITDA for the previous twelve-month period ending with the current fiscal quarter.

  

Provides a commonly used measure of a company’s ability to pay its debt. Our non- IFRS measure is aligned with the calculation of our internal target and is more conservative than the maximum ratio allowed under our contractual covenants in our credit facility.

 

   For adjusted EBITDA, refer to the definition above for the most directly comparable IFRS measure

 

 

 

Page 27


LOGO

 

     

 

  How We Define It

  

 

Why We Use It and Why It Is Useful to Investors

 

 

Most Directly Comparable IFRS
Measure/Reconciliation

 

Free cash flow

 

Net cash provided by operating activities, proceeds from disposals of property and equipment, and other investing activities, less capital expenditures, payments of lease principal and dividends paid on our preference shares.

 

  

 

Helps assess our ability, over the long term, to create value for our shareholders as it represents cash available to repay debt, pay common dividends and fund share repurchases and new acquisitions.

 

 

Net cash provided by operating activities

 

Changes before the impact of foreign currency or at “constant currency”

 

Applicable measures where changes are reported before the impact of foreign currency or at “constant currency”

 

IFRS Measures:

 Revenues

 Operating expenses

 

Non-IFRS Measures:

 Adjusted EBITDA and adjusted EBITDA margin

 Adjusted EPS

  

 

Provides better comparability of business trends from period to period.

 

Our reporting currency is the U.S. dollar. However, we conduct activities in currencies other than the U.S. dollar. We measure our performance before the impact of foreign currency (or at “constant currency”), which means that we apply the same foreign currency exchange rates for the current and equivalent prior period. To calculate the foreign currency impact between periods, we convert the current and equivalent prior period’s local currency results using the same foreign currency exchange rate.

 

 

 

For each non-IFRS measure, refer to the definitions above for the most directly comparable IFRS measure.

 

Changes in revenues computed on an “organic” basis

 

Represent changes in revenues of our existing businesses at constant currency. The metric excludes the distortive impacts of acquisitions and dispositions from not owning the business in both comparable periods.

 

 For acquisitions, we calculate organic growth as though we had owned the acquired business in both periods. We compare revenues for the acquired business for the period we owned the business to the same prior-year period revenues for that business, when we did not own it.

 For dispositions, we calculate organic growth as though we did not own the business in either period. We exclude revenues of the disposed business from the point of disposition, as well as revenues from the same prior-year period before the sale.

  

 

Provides further insight into the performance of our existing businesses by excluding distortive impacts and serves as a better measure of our ability to grow our business over the long term.

 

 

Revenues

 

 

 

Page 28


LOGO

 

Appendix B

This appendix provides reconciliations of certain non-IFRS measures to the most directly comparable IFRS measure that are not presented elsewhere in this management’s discussion and analysis for the three and six months ended June 30, 2021 and 2020.

Reconciliation of earnings from continuing operations to adjusted EBITDA and adjusted EBITDA less capital expenditures

 

     
     Three months ended June 30,      Six months ended June 30,  
(millions of U.S. dollars, except margins)    2021      2020      2021      2020  
Earnings from continuing operations      1,072        131        6,105        322  
Adjustments to remove:            

Tax expense

     289        16        1,883        63  

Other finance (income) costs

     (2)        13        4        (34)  

Net interest expense

     49        52        100        97  

Amortization of other identifiable intangible assets

     30        30        61        60  

Amortization of computer software

     122        118        237        229  

Depreciation

     42        43        88        83  
EBITDA      1,602        403        8,478        820  
Adjustments to remove:            

Share of post-tax (earnings) losses in equity method investments

     (1,092)        153        (7,389)        207  

Other operating gains, net

     (14)        (80)        (31)        (48)  

Fair value adjustments

     6        3        2        (20)  
Adjusted EBITDA      502        479        1,060        959  

Deduct: Capital expenditures

     (113)        (145)        (233)        (287)  
Adjusted EBITDA less capital expenditures      389        334        827        672  
Adjusted EBITDA margin      32.7%        34.1%        34.1%        32.8%  
Adjusted EBITDA less capital expenditures margin      25.4%        23.8%        26.6%        23.0%  

Reconciliation of net earnings to adjusted earnings and adjusted EPS

 

     
     Three months ended June 30,      Six months ended June 30,  
(millions of U.S. dollars, except per share amounts and share data)    2021      2020      2021      2020  
Net earnings      1,068        126        6,104        319  
Adjustments to remove:            

Fair value adjustments

     6        3        2        (20)  

Amortization of other identifiable intangible assets

     30        30        61        60  

Other operating gains, net

     (14)        (80)        (31)        (48)  

Other finance (income) costs

     (2)        13        4        (34)  

Share of post-tax (earnings) losses in equity method investments

     (1,092)        153        (7,389)        207  

Tax on above items(1)

     255        (28)        1,790        (59)  

Tax items impacting comparability(1)

     (12)        9        (11)        39  

Loss from discontinued operations, net of tax

     4        5        1        3  
Interim period effective tax rate normalization(1)      (3)        (10)        (2)        (6)  
Dividends declared on preference shares      -        -        (1)        (1)  
Adjusted earnings      240        221        528        460  
Adjusted EPS      $0.48        $0.44        $1.06        $0.92  
Diluted weighted-average common shares (millions)      497.3        497.6        497.1        497.6  

 

(1)

See the “Results of Operations—Tax expense” section of this management’s discussion and analysis for additional information.

 

 

 

Page 29


LOGO

 

Reconciliation of net cash provided by operating activities to free cash flow

 

     
     Three months ended June 30,      Six months ended June 30,  
   (millions of U.S. dollars)    2021      2020      2021      2020  

Net cash provided by operating activities

     462        422        842        598  

Capital expenditures

     (113      (145      (233      (287

Proceeds from disposals of property and equipment

     -        45        -        64  

Other investing activities

     52        1        53        2  

Payments of lease principal

     (22      (18      (43      (36

Dividends paid on preference shares

     -        -        (1      (1

Free cash flow

     379        305        618        340  

Reconciliation of changes in revenues excluding the effects of foreign currency (constant currency) as well as acquisitions/divestitures (organic basis)(1)

 

   
    

Three months ended June 30,

 
                   Change  
   (millions of U.S. dollars)    2021      2020      Total      Foreign
Currency
     Subtotal
Constant
Currency
     Acquisitions/
(Divestitures)
     Organic  

   Revenues

                    

   Legal Professionals

     673        620        9%        2%        7%        -        6%  

   Corporates

     348        329        6%        1%        4%        -        4%  

   Tax & Accounting Professionals

     197        168        17%        1%        15%        -        15%  

   “Big 3” Segments Combined

     1,218        1,117        9%        2%        7%        -        7%  

   Reuters News

     168        155        9%        2%        6%        -        6%  

   Global Print

     147        134        9%        3%        6%        -        6%  

   Eliminations/Rounding

     (1      (1                                             

   Total revenues

     1,532        1,405        9%        2%        7%        -        7%  

Reconciliation of changes in recurring revenues excluding the effects of foreign currency (constant currency) as well as acquisitions/divestitures (organic basis)(1)

 

   
    

Three months ended June 30,

 
                   Change  
   (millions of U.S. dollars)    2021      2020      Total      Foreign
Currency
    

Subtotal

Constant

Currency

     Acquisitions/
(Divestitures)
     Organic  

   Recurring Revenues

                    

   Legal Professionals

     626        580        8%        2%        6%        -        6%  

   Corporates

     300        282        6%        2%        5%        -        5%  

   Tax & Accounting Professionals

     150        136        10%        1%        9%        -        9%  

   “Big 3” Segments Combined

     1,076        998        8%        2%        6%        -        6%  

   Reuters News

     144        141        3%        2%        1%        -        1%  

   Total recurring revenues

     1,220        1,139        7%        2%        5%        -        5%  

 

(1)

Growth percentages are computed using whole dollars. Accordingly, percentages calculated from reported amounts may differ from those presented, and components of growth may not total due to rounding.

 

 

 

Page 30


LOGO

 

Reconciliation of changes in transactions revenues excluding the effects of foreign currency (constant currency) as well as acquisitions/divestitures (organic basis)(1)

 

   
     Three months ended June 30,  
                   Change  
   (millions of U.S. dollars)    2021      2020      Total      Foreign
Currency
     Subtotal
Constant
Currency
     Acquisitions/
(Divestitures)
     Organic  

   Transactions Revenues

                    

   Legal Professionals

     47        40        18%        4%        14%        -        14%  

   Corporates

     48        47        2%        1%        1%        -        1%  

   Tax & Accounting Professionals

     47        32        45%        2%        43%        -        43%  

   “Big 3” Segments Combined

     142        119        19%        2%        17%        -        17%  

   Reuters News

     24        14        72%        9%        62%        2%        61%  

   Total transactions revenues

     166        133        25%        3%        22%        -        22%  

Reconciliation of changes in revenues excluding the effects of foreign currency (constant currency) as well as acquisitions/divestitures (organic basis)(1)

 

   
     Six months ended June 30,  
                   Change  
   (millions of U.S. dollars)    2021      2020      Total      Foreign
Currency
     Subtotal
Constant
Currency
    Acquisitions/
(Divestitures)
     Organic  

   Revenues

                   

   Legal Professionals

     1,341        1,246        8%        2%        6%       -        6%  

   Corporates

     732        696        5%        1%        4%       -        4%  

   Tax & Accounting Professionals

     422        386        9%        -        9%       -        9%  

   “Big 3” Segments Combined

     2,495        2,328        7%        1%        6%       -        6%  

   Reuters News

     328        310        6%        2%        4%       -        4%  

   Global Print

     290        289        -        2%        (2%)       -        (2%)  

   Eliminations/Rounding

     (1)        (2)                                              

   Total revenues

     3,112        2,925        6%        1%        5%       -        5%  

Reconciliation of changes in recurring revenues excluding the effects of foreign currency (constant currency) as well as acquisitions/divestitures (organic basis)(1)

 

   
     Six months ended June 30,  
                   Change  
   (millions of U.S. dollars)    2021      2020      Total      Foreign
Currency
    

Subtotal

Constant

Currency

    Acquisitions/
(Divestitures)
     Organic  

   Recurring Revenues

                   

   Legal Professionals

     1,247        1,167        7%        2%        5%       -        5%  

   Corporates

     595        563        6%        1%        5%       -        5%  

   Tax & Accounting Professionals

     310        294        6%        (1%)        6%       -        6%  

   “Big 3” Segments Combined

     2,152        2,024        6%        1%        5%       -        5%  

   Reuters News

     288        283        2%        2%        -       -        -  

   Total recurring revenues

     2,440        2,307        6%        1%        5%       -        4%  

 

(1)

Growth percentages are computed using whole dollars. Accordingly, percentages calculated from reported amounts may differ from those presented, and components of growth may not total due to rounding.

 

 

 

Page 31


LOGO

 

Reconciliation of changes in transactions revenues excluding the effects of foreign currency (constant currency) as well as acquisitions/divestitures (organic basis)(1)

 

   
     Six months ended June 30,  
                   Change  
   (millions of U.S. dollars)    2021      2020      Total      Foreign
Currency
     Subtotal
Constant
Currency
     Acquisitions/
(Divestitures)
     Organic  

   Transactions Revenues

                    

   Legal Professionals

     94        79        19%        3%        16%        -        16%  

   Corporates

     137        133        3%        -        3%        -        3%  

   Tax & Accounting Professionals

     112        92        20%        1%        19%        -        19%  

   “Big 3” Segments Combined

     343        304        13%        1%        11%        -        11%  

   Reuters News

     40        27        48%        5%        43%        1%        42%  

   Total transactions revenues

     383        331        15%        2%        14%        -        14%  

 

(1)

Growth percentages are computed using whole dollars. Accordingly, percentages calculated from reported amounts may differ from those presented, and components of growth may not total due to rounding.

Reconciliation of changes in adjusted EBITDA and the related margin, and consolidated operating expenses and adjusted EPS, excluding the effects of foreign currency(1)

 

   
     Three months ended June 30,  
   (millions of U.S. dollars, except margins and per share amounts)    2021      2020      Total      Change
Foreign
Currency
     Constant
Currency
 

   Adjusted EBITDA

              

   Legal Professionals

     285        254        12%        2%        10%  

   Corporates

     130        118        10%        1%        9%  

   Tax & Accounting Professionals

     72        54        32%        1%        32%  

   “Big 3” Segments Combined

     487        426        14%        2%        13%  

   Reuters News

     35        25        45%        (21%)        66%  

   Global Print

     56        54        2%        3%        (1%)  

   Corporate costs

     (76)        (26)        n/a        n/a        n/a  

   Consolidated adjusted EBITDA

     502        479        5%        -        5%  
           

   Adjusted EBITDA Margin

              

   Legal Professionals

     42.3%        40.9%        140bp        -        140bp  

   Corporates

     37.2%        35.9%        130bp        (30)bp        160bp  

   Tax & Accounting Professionals

     36.2%        31.9%        430bp        (20)bp        450bp  

   “Big 3” Segments Combined

     39.9%        38.1%        180bp        (10)bp        190bp  

   Reuters News

     20.8%        15.6%        520bp        (300)bp        820bp  

   Global Print

     37.9%        40.5%        (260)bp        20bp        (280)bp  

   Corporate costs

     n/a        n/a        n/a        n/a        n/a  

   Consolidated adjusted EBITDA margin

     32.7%        34.1%        (140)bp        (70)bp        (70)bp  

   Consolidated operating expenses

     1,036        929        11%        3%        8%  

   Consolidated adjusted EPS

     $0.48        $0.44        9%        -        9%  

 

(1)

Growth percentages and adjusted EBITDA margins are computed using whole dollars. Accordingly, percentages and margins calculated from reported amounts may differ from those presented, and components of growth may not total due to rounding.

 

 

 

Page 32


LOGO

 

Reconciliation of changes in adjusted EBITDA and the related margin, and consolidated operating expenses and adjusted EPS, excluding the effects of foreign currency(1)

 

   
     Six months ended June 30,  
                   Change  
   (millions of U.S. dollars, except margins and per share amounts)    2021      2020      Total      Foreign
Currency
     Constant
Currency
 

   Adjusted EBITDA

              

   Legal Professionals

     564        484        17%        3%        14%  

   Corporates

     276        235        17%        -        17%  

   Tax & Accounting Professionals

     170        138        23%        -        23%  

   “Big 3” Segments Combined

     1,010        857        18%        2%        16%  

   Reuters News

     63        44        45%        (20%)        65%  

   Global Print

     113        117        (4%)        3%        (6%)  

   Corporate costs

     (126)        (59)        n/a        n/a        n/a  

   Consolidated adjusted EBITDA

     1,060        959        11%        1%        10%  
           

   Adjusted EBITDA Margin

              

   Legal Professionals

     42.1%        38.8%        330bp        30bp        300bp  

   Corporates

     37.7%        33.8%        390bp        (20)bp        410bp  

   Tax & Accounting Professionals

     40.2%        35.7%        450bp        10bp        440bp  

   “Big 3” Segments Combined

     40.5%        36.8%        370bp        20bp        350bp  

   Reuters News

     19.2%        14.1%        510bp        (270)bp        780bp  

   Global Print

     38.9%        40.5%        (160)bp        30bp        (190)bp  

   Corporate costs

     n/a        n/a        n/a        n/a        n/a  

   Consolidated adjusted EBITDA margin

     34.1%        32.8%        130bp        (30)bp        160bp  

   Consolidated operating expenses

     2,054        1,946        6%        3%        3%  

   Consolidated adjusted EPS

     $1.06        $0.92        15%        -        15%  

 

(1)

Growth percentages and adjusted EBITDA margins are computed using whole dollars. Accordingly, percentages and margins calculated from reported amounts may differ from those presented, and components of growth may not total due to rounding.

 

 

 

Page 33


LOGO

 

Appendix C

Quarterly information (unaudited)

The following table presents a summary of our consolidated operating results for the eight most recent quarters.

 

   
 

 

  Quarters ended  
   (millions of U.S. dollars, except per share amounts)   June 30,
2021
    March 31,
2021
    December 31,
2020
    September 30,
2020
    June 30,
2020
    March 31,
2020
    December 31,
2019
    September 30,
2019
 

Revenues

    1,532       1,580       1,616       1,443       1,405       1,520       1,583       1,413  

Operating profit

    316       387       956       318       365       290       216       262  

Earnings (loss) from continuing operations

    1,072       5,033       587       240       131       191       1,321       (72)  

(Loss) earnings from discontinued operations, net of tax

    (4)       3       (25)       1       (5)       2       3       28  
                 

Net earnings (loss)

    1,068       5,036       562       241       126       193       1,324       (44)  

Earnings (loss) attributable to common shareholders

    1,068       5,036       562       241       126       193       1,324       (44)  
                 
 

 

   

 

 

 

 

 

   

 

 

 

 

 

   

 

 

 

 

 

   

 

 

 

 

 

   

 

 

 

 

 

   

 

 

 

 

 

   

 

 

 

 

 

   

 

 

 

 

 

Basic earnings (loss) per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

From continuing operations

    $2.16       $10.15       $1.18       $0.48       $0.26       $0.38       $2.64       $(0.14)  

From discontinued operations

    (0.01)       -       (0.05)       -       (0.01)       0.01       0.01       0.05  
                 
 

 

    $2.15       $10.15       $1.13       $0.48       $0.25       $0.39       $2.65       $(0.09)  

Diluted earnings (loss) per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

From continuing operations

    $2.16       $10.13       $1.18       $0.48       $0.26       $0.38       $2.63       $(0.14)  

From discontinued operations

    (0.01)       -       (0.05)       -       (0.01)       0.01       0.01       0.05  
 

 

    $2.15       $10.13       $1.13       $0.48       $0.25       $0.39       $2.64       $(0.09)  

Revenues – Our revenues do not tend to be significantly impacted by seasonality as we record a large portion of our revenues ratably over a contract term. However, our revenues from quarter to consecutive quarter can be impacted by the release of certain tax products, which tend to be concentrated in the fourth quarter and, to a lesser extent, in the first quarter of the year. The COVID-19 pandemic caused some of our revenue to shift from our traditional patterns. Specifically, revenues in our Tax & Accounting Professionals segment in the second quarter of 2021 benefited from higher pay-per-return revenues associated with extended U.S. federal tax deadlines, while revenues in our Global Print segment benefited from more professionals returning to work. In contrast, revenues in the second quarter of 2020 were negatively impacted by delayed print shipments and deferrals of pay-per-return revenues due to extended U.S. federal tax deadlines. Foreign currency had a slightly negative impact on our revenues through December 31, 2020. Acquisitions or divestitures of businesses did not significantly impact our revenues throughout the eight quarter period.

Operating profit – Similarly, our operating profit does not tend to be significantly impacted by seasonality, as most of our operating expenses are fixed. As a result, when our revenues increase, we become more profitable, and when our revenues decline, we become less profitable. In 2021, our operating profit was negatively impacted by Change Program costs and, in 2019, by costs and investments to reposition our business. In the third quarter of 2019, operating profit benefited from a significant gain on the revaluation of warrants that we held in our former Refinitiv investment. In 2020, operating profit benefited from lower costs due to the completion of the repositioning of our company in 2019 following the sale of F&R in October 2018 and, beginning with the second quarter of 2020, our COVID-19 related cost-reduction initiatives. In the fourth quarter of 2020, operating profit also benefited from a significant gain from the sale of an investment and a gain from an amendment to a pension plan.

Net earnings (loss) – Net earnings in the second quarter reflected an increase in the value of our LSEG investment. The increase in net earnings in the first quarter of 2021 was due to the gain on sale of Refinitiv to LSEG. Net earnings in the fourth quarter of 2019 was due to a $1.2 billion deferred tax benefit associated with the reorganization of certain foreign operations.

 

 

 

Page 34


LOGO

 

Appendix D

Guarantor Supplemental Financial Information

The following tables set forth consolidating summary financial information in connection with the full and unconditional guarantee by Thomson Reuters Corporation and three U.S. subsidiary guarantors, which are also indirect 100%-owned and consolidated subsidiaries of Thomson Reuters Corporation (referred to as the Guarantor Subsidiaries), of any debt securities issued by TR Finance LLC under a trust indenture to be entered into between Thomson Reuters Corporation, TR Finance LLC, the Guarantor Subsidiaries, Computershare Trust Company of Canada, and Deutsche Bank Trust Company Americas. TR Finance LLC is an indirect 100%-owned subsidiary of Thomson Reuters Corporation and was formed with the sole purpose of issuing debt securities. TR Finance LLC has no significant assets or liabilities, as well as no subsidiaries or ongoing business operations of its own. The ability of TR Finance LLC to pay interest, premiums, operating expenses and to meet its debt obligations will depend upon the credit support of Thomson Reuters Corporation and the subsidiary guarantors. See the “Liquidity and Capital Resources” section of this management’s discussion and analysis for additional information.

The tables below contain condensed consolidating financial information for the following:

 

   

Parent – Thomson Reuters Corporation, the direct or indirect owner of all of its subsidiaries

   

Subsidiary Issuer – TR Finance LLC

   

Guarantor Subsidiaries on a combined basis

   

Non-Guarantor Subsidiaries – Other subsidiaries of Thomson Reuters Corporation on a combined basis that will not guarantee TR Finance LLC debt securities

   

Eliminations – Consolidating adjustments

   

Thomson Reuters on a consolidated basis

The Guarantor Subsidiaries referred to above are comprised of the following indirect 100%-owned and consolidated subsidiaries of Thomson Reuters Corporation:

 

   

Thomson Reuters Applications Inc., which operates part of the Company’s Legal Professionals, Tax & Accounting Professionals and Corporates businesses;

   

Thomson Reuters (Tax & Accounting) Inc., which operates part of the Company’s Tax & Accounting Professionals and Corporates businesses; and

   

West Publishing Corporation, which operates part of the Company’s Legal Professionals, Corporates and Global Print businesses.

Thomson Reuters Corporation accounts for its investments in subsidiaries using the equity method for purposes of the condensed consolidating financial information. Where subsidiaries are members of a consolidated tax filing group, Thomson Reuters Corporation allocates income tax expense pursuant to the tax sharing agreement among the members of the group, including application of the percentage method whereby members of the consolidated group are reimbursed for losses when they occur, regardless of the ability to use such losses on a standalone basis. We believe that this allocation is a systematic, rational approach for allocation of income tax balances. Adjustments necessary to consolidate the Parent, Guarantor Subsidiaries and Non-Guarantor Subsidiaries are reflected in the “Eliminations” column.

This basis of presentation is not intended to present the financial position of Thomson Reuters Corporation and the results of its operations for any purpose other than to comply with the specific requirements for guarantor reporting and should be read in conjunction with our consolidated interim financial statements for the three and six months ended June 30, 2021, our 2020 annual consolidated financial statements, as well as our 2020 annual management’s discussion and analysis included in our 2020 annual report.

The following condensed consolidating financial information is provided in compliance with the requirements of Section 13.4 of National Instrument 51-102 - Continuous Disclosure Obligations providing for an exemption for certain credit support issuers. Thomson Reuters Corporation has also elected to provide the following supplemental financial information in accordance with Article 13 of Regulation S-X, as adopted by the SEC on March 2, 2020 and set forth in SEC Release No. 33-10762.

 

 

 

Page 35


LOGO

 

The following condensed consolidating financial information has been prepared in accordance with IFRS, as issued by the IASB and is unaudited.

CONDENSED CONSOLIDATING INCOME STATEMENT

 

   
     Three months ended June 30, 2021  
(millions of U.S. dollars)    Parent      Subsidiary
Issuer
     Guarantor
Subsidiaries
     Non-Guarantor
Subsidiaries
     Eliminations      Consolidated  

CONTINUING OPERATIONS

                 

Revenues

     -        -        1,049        853        (370)        1,532  

Operating expenses

     (3)        -        (900)        (503)        370        (1,036)  

Depreciation

     -        -        (17)        (25)        -        (42)  

Amortization of computer software

     -        -        (5)        (117)        -        (122)  

Amortization of other identifiable intangible assets

     -        -        (12)        (18)        -        (30)  

Other operating gains, net

     -        -        -        14        -        14  

Operating (loss) profit

     (3)        -        115        204        -        316  

Finance (costs) income, net:

                 

Net interest expense

     (39)        -        -        (10)        -        (49)  

Other finance income (costs)

     13        -        -        (11)        -        2  

Intercompany net interest income (expense)

     29        -        (13)        (16)        -        -  

Income before tax and equity method investments

     -        -        102        167        -        269  

Share of post-tax earnings in equity method investments

     -        -        -        1,092        -        1,092  

Share of post-tax earnings in subsidiaries

     1,068        -        5        77        (1,150)        -  

Tax expense

     -        -        (25)        (264)        -        (289)  

Earnings from continuing operations

     1,068        -        82        1,072        (1,150)        1,072  

Loss from discontinued operations, net of tax

     -        -        -        (4)        -        (4)  

Net earnings

     1,068        -        82        1,068        (1,150)        1,068  

Earnings attributable to common shareholders

     1,068        -        82        1,068        (1,150)        1,068  

 

 

 

Page 36


LOGO

 

CONDENSED CONSOLIDATING INCOME STATEMENT

 

   
     Three months ended June 30, 2020  
(millions of U.S. dollars)    Parent      Subsidiary
Issuer
     Guarantor
Subsidiaries
     Non-Guarantor
Subsidiaries
     Eliminations      Consolidated  

CONTINUING OPERATIONS

                 

Revenues

     -        -        995        740        (330)        1,405  

Operating expenses

     (5)        -        (863)        (391)        330        (929)  

Depreciation

     -        -        (17)        (26)        -        (43)  

Amortization of computer software

     -        -        (6)        (112)        -        (118)  

Amortization of other identifiable intangible assets

     -        -        (14)        (16)        -        (30)  

Other operating (losses) gains, net

     -        -        (14)        94        -        80  

Operating (loss) profit

     (5)        -        81        289        -        365  

Finance (costs) income, net:

                 

Net interest expense

     (39)        -        (1)        (12)        -        (52)  

Other finance costs

     (9)        -        -        (4)        -        (13)  

Intercompany net interest income (expense)

     26        -        (13)        (13)        -        -  

(Loss) income before tax and equity method investments

     (27)        -        67        260        -        300  

Share of post-tax losses in equity method investments

     -        -        -        (153)        -        (153)  

Share of post-tax earnings in subsidiaries

     153        -        6        31        (190)        -  

Tax (expense) benefit

     -        -        (36)        20        -        (16)  

Earnings from continuing operations

     126        -        37        158        (190)        131  

Loss from discontinued operations, net of tax

     -        -        -        (5)        -        (5)  

Net earnings

     126        -        37        153        (190)        126  

Earnings attributable to common shareholders

     126        -        37        153        (190)        126  

 

 

 

Page 37


LOGO

 

CONDENSED CONSOLIDATING INCOME STATEMENT

 

   
     Six months ended June 30, 2021  
(millions of U.S. dollars)    Parent      Subsidiary
Issuer
     Guarantor
Subsidiaries
     Non-Guarantor
Subsidiaries
     Eliminations      Consolidated  

CONTINUING OPERATIONS

                 

Revenues

     -        -        2,141        1,737        (766)        3,112  

Operating expenses

     (5)        -        (1,854)        (961)        766        (2,054)  

Depreciation

     -        -        (33)        (55)        -        (88)  

Amortization of computer software

     -        -        (10)        (228)        1        (237)  

Amortization of other identifiable intangible assets

     -        -        (25)        (36)        -        (61)  

Other operating (losses) gains, net

     -        -        (1)        32        -        31  

Operating (loss) profit

     (5)        -        218        489        1        703  

Finance (costs) income, net:

                 

Net interest expense

     (78)        -        (1)        (21)        -        (100)  

Other finance costs

     (3)        -        -        (1)        -        (4)  

Intercompany net interest income (expense)

     57        -        (25)        (32)        -        -  

(Loss) income before tax and equity method investments

     (29)        -        192        435        1        599  

Share of post-tax earnings in equity method investments

     -        -        -        7,389        -        7,389  

Share of post-tax earnings in subsidiaries

     6,133        -        7        144        (6,284)        -  

Tax expense

     -        -        (48)        (1,835)        -        (1,883)  

Earnings from continuing operations

     6,104        -        151        6,133        (6,283)        6,105  

Loss from discontinued operations, net of tax

     -        -        -        (1)        -        (1)  

Net earnings

     6,104        -        151        6,132        (6,283)        6,104  

Earnings attributable to common shareholders

     6,104        -        151        6,132        (6,283)        6,104  

 

 

 

Page 38


LOGO

 

CONDENSED CONSOLIDATING INCOME STATEMENT

 

   
    

Six months ended June 30, 2020

 
(millions of U.S. dollars)    Parent      Subsidiary
Issuer
     Guarantor
Subsidiaries
     Non-Guarantor
Subsidiaries
     Eliminations      Consolidated  

CONTINUING OPERATIONS

                 

Revenues

     -        -        2,065        1,549        (689)        2,925  

Operating expenses

     (8)        -        (1,801)        (826)        689        (1,946)  

Depreciation

     -        -        (33)        (50)        -        (83)  

Amortization of computer software

     -        -        (12)        (218)        1        (229)  

Amortization of other identifiable intangible assets

     -        -        (27)        (33)        -        (60)  

Other operating (losses) gains, net

     -        -        (11)        59        -        48  

Operating (loss) profit

     (8)        -        181        481        1        655  

Finance (costs) income, net:

                 

Net interest expense

     (75)        -        (1)        (21)        -        (97)  

Other finance income (costs)

     84        -        (1)        (49)        -        34  

Intercompany net interest income (expense)

     52        -        (25)        (27)        -        -  

Income before tax and equity method investments

     53        -        154        384        1        592  

Share of post-tax losses in equity method investments

     -        -        -        (207)        -        (207)  

Share of post-tax earnings in subsidiaries

     266        -        11        84        (361)        -  

Tax (expense) benefit

     -        -        (70)        7        -        (63)  

Earnings from continuing operations

     319        -        95        268        (360)        322  

Loss from discontinued operations, net of tax

     -        -        -        (3)        -        (3)  

Net earnings

     319        -        95        265        (360)        319  

Earnings attributable to common shareholders

     319        -        95        265        (360)        319  

 

 

 

Page 39


LOGO

 

CONDENSED CONSOLIDATING STATEMENT OF FINANCIAL POSITION

 

   
     June 30, 2021  
(millions of U.S. dollars)    Parent      Subsidiary
Issuer
     Guarantor
Subsidiaries
     Non-Guarantor
Subsidiaries
     Eliminations      Consolidated  

Cash and cash equivalents

     3        -        350        1,989        -        2,342  

Trade and other receivables

     10        -        669        362        -        1,041  

Intercompany receivables

     3,520        -        304        3,750        (7,574)        -  

Other financial assets

     -        -        5        72        -        77  

Prepaid expenses and other current assets

     1        -        207        217        -        425  

Current assets

     3,534        -        1,535        6,390        (7,574)        3,885  

Property and equipment, net

     -        -        217        265        -        482  

Computer software, net

     -        -        15        805        (1)        819  

Other identifiable intangible assets, net

     -        -        1,124        2,244        -        3,368  

Goodwill

     -        -        3,730        2,262        -        5,992  

Equity method investments

     -        -        -        7,913        -        7,913  

Other non-current assets

     125        -        125        679        -        929  

Intercompany receivables

     223        -        -        778        (1,001)        -  

Investments in subsidiaries

     18,988        -        185        4,154        (23,327)        -  

Deferred tax

     -        -        -        1,173        -        1,173  
             

Total assets

     22,870        -        6,931        26,663        (31,903)        24,561  

LIABILITIES AND EQUITY

                 

Liabilities

                 

Payables, accruals and provisions

     44        -        379        600        -        1,023  

Current tax liabilities

     -        -        -        663        -        663  

Deferred revenue

     -        -        661        262        -        923  

Intercompany payables

     3,240        -        511        3,823        (7,574)        -  

Other financial liabilities

     -        -        17        141        -        158  

Current liabilities

     3,284        -        1,568        5,489        (7,574)        2,767  

Long-term indebtedness

     3,806        -        -        -        -        3,806  

Provisions and other non-current liabilities

     3        -        64        860        -        927  

Intercompany payables

     -        -        778        223        (1,001)        -  

Deferred tax

     -        -        182        1,102        -        1,284  
             

Total liabilities

     7,093        -        2,592        7,674        (8,575)        8,784  

Equity

                 

Total equity

     15,777        -        4,339        18,989        (23,328)        15,777  

Total liabilities and equity

     22,870        -        6,931        26,663        (31,903)        24,561  

 

 

 

Page 40


LOGO

 

CONDENSED CONSOLIDATING STATEMENT OF FINANCIAL POSITION

 

   
     December 31, 2020  

(millions of U.S. dollars)

   Parent      Subsidiary
Issuer
     Guarantor
Subsidiaries
     Non-Guarantor
Subsidiaries
     Eliminations      Consolidated  

Cash and cash equivalents

     3        -        359        1,425        -        1,787  

Trade and other receivables

     1        -        735        415        -        1,151  

Intercompany receivables

     3,406        -        245        3,298        (6,949)        -  

Other financial assets

     -        -        5        607        -        612  

Prepaid expenses and other current assets

     1        -        212        212        -        425  

Current assets

     3,411        -        1,556        5,957        (6,949)        3,975  

Property and equipment, net

     -        -        241        304        -        545  

Computer software, net

     -        -        12        821        (3)        830  

Other identifiable intangible assets, net

     -        -        1,150        2,277        -        3,427  

Goodwill

     -        -        3,731        2,245        -        5,976  

Equity method investments

     -        -        -        1,136        -        1,136  

Other non-current assets

     101        -        132        555        -        788  

Intercompany receivables

     245        -        -        778        (1,023)        -  

Investments in subsidiaries

     12,854        -        175        4,056        (17,085)        -  

Deferred tax

     -        -        -        1,204        -        1,204  

Total assets

     16,611        -        6,997        19,333        (25,060)        17,881  

LIABILITIES AND EQUITY

                 

Liabilities

                 

Payables, accruals and provisions

     39        -        421        699        -        1,159  

Current tax liabilities

     -        -        1        250        -        251  

Deferred revenue

     -        -        611        255        -        866  

Intercompany payables

     2,617        -        681        3,651        (6,949)        -  

Other financial liabilities

     200        -        19        157        -        376  

Current liabilities

     2,856        -        1,733        5,012        (6,949)        2,652  

Long-term indebtedness

     3,772        -        -        -        -        3,772  

Provisions and other non-current liabilities

     3        -        72        1,008        -        1,083  

Intercompany payables

     -        -        778        245        (1,023)        -  

Deferred tax

     -        -        183        211        -        394  

Total liabilities

     6,631        -        2,766        6,476        (7,972)        7,901  

Equity

                 

Total equity

     9,980        -        4,231        12,857        (17,088)        9,980  

Total liabilities and equity

     16,611        -        6,997        19,333        (25,060)        17,881  

 

 

 

Page 41


LOGO

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOW

 

             
(millions of U.S. dollars)    Parent      Subsidiary
Issuer
    

Guarantor

Subsidiaries

    

Non-Guarantor

Subsidiaries

     Eliminations      Consolidated  
    

 

Three months ended June 30, 2021

 

Net cash (used in) provided by operating activities

     (74)        -        123        413        -        462  

Net cash used in investing activities

     -        -        (8)        (481)        -        (489)  

Net cash provided by (used in) financing activities

     71        -        (97)        (190)        -        (216)  
             

(Decrease) increase in cash and bank overdrafts

     (3)        -        18        (258)        -        (243)  
                                                       
    

 

Three months ended June 30, 2020

 

Net cash (used in) provided by operating activities

     (65)        -        346        141        -        422  

Net cash provided by (used in) investing activities

     28        -        (9)        101        (213)        (93)  

Net cash provided by (used in) financing activities

     40        -        (139)        (319)        213        (205)  
             

Increase (decrease) in cash and bank overdrafts

     3        -        198        (77)        -        124  

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOW

 

             
(millions of U.S. dollars)    Parent     

Subsidiary

Issuer

    

Guarantor

Subsidiaries

    

Non-Guarantor

Subsidiaries

     Eliminations      Consolidated  
    

 

Six months ended June 30, 2021

 

 

Net cash (used in) provided by operating activities

     (87)        -        183        746        -        842  

Net cash (used in) provided by investing activities

     -        -        (11)        386        (35)        340  

Net cash provided by (used in) financing activities

     87        -        (181)        (568)        35        (627)  
             

(Decrease) increase in cash and bank overdrafts

     -        -        (9)        564        -        555  
                                                       
  

 

 

 

 

Six months ended June 30, 2020

 

 

 

 

Net cash (used in) provided by operating activities

     (101)        -        427        272        -        598  

Net cash used in investing activities

     (47)        -        (11)        (96)        (188)        (342)  

Net cash provided by (used in) financing activities

     147        -        (303)        (157)        188        (125)  
             

(Decrease) increase in cash and bank overdrafts

     (1)        -        113        19        -        131  

 

 

 

Page 42