EX-99.1 2 d799394dex991.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, 2024, our 2023 annual consolidated financial statements and our 2023 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 2024 outlook, and our expectations related to general economic conditions and market trends and their anticipated effects on our business segments. 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 July 31, 2024.

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  
  Results of Operations – a comparison of our current and prior-year period results     4  
  Liquidity and Capital Resources – a discussion of our cash flow and debt     12  
  Outlook – our financial outlook, including material assumptions and material risks     18  
  Related Party Transactions a discussion of transactions with our principal and controlling shareholder, Woodbridge, and other related parties     20  
  Subsequent Events – a discussion of material events occurring after June 30, 2024 and through the date of this management’s discussion andanalysis     21  
  Changes in Accounting Policies – a discussion of changes in our accounting policies     21  
  Critical Accounting Estimates and Judgments a discussion of critical estimates and judgments made by our management in applying accountingpolicies     21  
  Additional Information – other required disclosures     21  
  Appendix – supplemental information     23  

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 an IFRS and non-IFRS basis. We use non-IFRS financial measures, which include ratios that incorporate one or more non-IFRS financial measures, as supplemental indicators of our operating performance and financial position as well as for internal planning purposes, our management incentive programs 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

 

As of September 30, 2023, we amended our definition of adjusted earnings to exclude amortization from acquired computer software. While we have always excluded amortization from acquired identifiable intangible assets other than computer software from our definition of adjusted earnings, this change aligns our treatment of amortization for all acquired intangible assets. Prior period amounts were revised for comparability.

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. Refer to Appendix B for reconciliations of our non-IFRS financial measures to the most directly comparable IFRS measures.

Glossary of key terms

The following terms in this management’s discussion and analysis have the following meanings, unless otherwise indicated:

 

Term

  Definition

AI

  Artificial Intelligence

“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, completed in December 2022, that focused on transforming our company from a holding company to an operating company and from a content provider into a 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

EPS

  Earnings per share

LSEG

  London Stock Exchange Group plc

ML

  Machine Learning

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

Woodbridge

  The Woodbridge Company Limited, our principal and controlling shareholder

YPL

  York Parent Limited, the entity that owned our LSEG shares, which is jointly owned by our company and the Blackstone consortium. References to YPL also include its subsidiaries.

$ and US$

  U.S. dollars

 

 

 

Page 2


 

LOGO

 

Executive Summary

Our company

Thomson Reuters (NYSE / TSX: TRI) informs the way forward by bringing together the trusted content and technology that people and organizations need to make the right decisions. We serve professionals across legal, tax, accounting, compliance, government, and media. Our products combine highly specialized software and insights to empower professionals with the data, intelligence, and solutions needed to make informed decisions, and to help institutions in their pursuit of justice, truth and transparency. Reuters, part of Thomson Reuters, is a world leading provider of trusted journalism and news. For more information, visit tr.com.

We derive most of our revenues from selling information and software solutions, primarily 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 as five reportable segments reflecting how we manage our businesses.

 

    

 

 

Second Quarter 2024 Revenues

 

 

LOGO

  

Legal Professionals

Serves law firms and governments with research and workflow products powered by emerging technologies, including generative AI, focusing on intuitive legal research 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-driven technologies, including generative AI, providing integrated workflow solutions designed to help our customers digitally transform and achieve their business outcomes.

 

LOGO

 

  

Tax & Accounting Professionals

Serves tax, audit, and accounting professionals’ firms (other than the seven largest, which are served by the Corporates segment) with research and automated workflow products powered by emerging technologies, including generative AI.

 

 

LOGO

  

Reuters News

Supplies business, financial and global news to the world’s media organizations, professionals and news consumers through Reuters News Agency, Reuters.com, Reuters Events, Thomson Reuters products and to financial market professionals exclusively via LSEG products.

 

 

LOGO

 

  

Global Print

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

 

 

 

 

Page 3


 

LOGO

 

We refer to our Legal Professionals, Corporates and Tax & Accounting Professionals segments, on a combined basis, as our “Big 3” segments.

Our businesses are supported by a corporate center that manages our commercial and technology operations, including those around our sales capabilities, digital customer experience, and product and content development, as well as our global facilities. Costs relating to these activities are allocated to our business segments. We also report “Corporate costs”, which includes expenses for centrally managed functions such as finance, legal and human resources.

Key Financial Highlights

Good revenue momentum continued in the second quarter. Our revenues increased 6%, compared to the second quarter of 2023, on both a total and organic basis, reflecting growth in recurring and transactions revenues in our “Big 3” segments. Interest in our generative AI offerings remains high and we continue to progress the execution of our product roadmap and investment plan. Our operating profit decreased 50% in the second quarter, primarily because the prior period included a $347 million gain on the sale of a majority stake in our Elite business. Our adjusted EBITDA decreased 2%, and the related margin decreased to 37.1% from 40.1% in the prior-year period, as higher revenues were more than offset by investments to position ourselves for continued growth and by the impact of acquisitions.

Due to our strong revenue performance in the first half of the year, we raised our full-year 2024 outlook for total and organic revenue growth for our total company and our “Big 3” segments to reflect the high end of the ranges we provided in our outlook on May 2, 2024. We also updated our guidance for the component parts of depreciation and amortization of computer software, and for interest expense. Refer to the “Outlook” section of this management’s discussion and analysis for further information.

Our capital capacity and liquidity remain a key asset. In the second quarter of 2024, we sold our remaining shares in LSEG for gross proceeds of $0.6 billion. We completed our current share repurchase program with the return of $287 million to shareholders. See the “Liquidity and Capital Resources” section of this management’s discussion and analysis for additional information.

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 seasonality, particularly in our Tax & Accounting business, where revenues tend to be concentrated in the first and fourth quarters.

The section below contains non-IFRS measures where indicated. 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.

 

 

 

Page 4


 

LOGO

 

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)

 

 

2024

 

   

2023

 

   

Total

 

   

Constant
Currency

 

   

2024

 

   

2023

 

   

Total

 

   

Constant
Currency

 

 

IFRS Financial Measures

               

Revenues

    1,740       1,647       6%         3,625       3,385       7%    

Operating profit

    415       825       (50%)         972       1,333       (27%)    

Diluted EPS

    $1.86       $1.90       (2%)               $2.92       $3.49       (16%)          

Non-IFRS Financial Measures

               

Revenues

    1,740       1,647       6%       6%       3,625       3,385       7%       7%  

Organic revenue growth

          6%             8%  

Adjusted EBITDA

    646       662       (2%)       (2%)       1,452       1,339       8%       8%  

Adjusted EBITDA margin

    37.1%       40.1%       (300)bp       (330)bp       40.0%       39.4%       60bp       40bp  

Adjusted EBITDA less accrued capital expenditures

    498       537       (7%)         1,170       1,093       7%    

Adjusted EBITDA less accrued capital expenditures margin

    28.6%       32.6%       (400)bp         32.2%       32.2%       -    

Adjusted EPS

    $0.85       $0.88 (1)      (3%)       (5%)       $1.97       $1.71 (1)      15%       15%  

“Big 3” Segments

               

Revenues

    1,419       1,326       7%       8%       2,975       2,757       8%       8%  

Organic revenue growth

          8%             9%  

Adjusted EBITDA

    581       597       (3%)       (3%)       1,297       1,218       7%       7%  

Adjusted EBITDA margin

    41.0%       44.9%       (390)bp       (430)bp       43.5%       44.0%       (50)bp       (50)bp  

 

(1)

In the third quarter of 2023, we amended our definition of adjusted earnings and adjusted EPS to exclude amortization from acquired computer software. We revised the comparative 2023 period to reflect the current period presentation. Refer to Appendices A and B of this management’s discussion and analysis for additional information.

Revenues

 

     
    

 

Three months ended June 30,

 

    

Six months ended June 30,

 

 
                  

Change

 

                  

Change

 

 

(millions of U.S. dollars)

 

  

2024

 

    

2023

 

    

Total

 

    

Constant
Currency

 

    

Organic

 

    

2024

 

    

2023

 

    

Total

 

    

Constant
Currency

 

    

Organic

 

 

Recurring revenues

     1,420        1,323        7%        8%        8%        2,846        2,646        8%        8%        8%  

Transactions revenues

     197        191        4%        4%        5%        532        468        14%        15%        15%  

Global Print revenues

     123        133        (8%)        (7%)        (7%)        247        271        (9%)        (9%)        (9%)  

Revenues

     1,740        1,647        6%        6%        6%        3,625        3,385        7%        7%        8%  

Revenues in the second quarter increased 6% in total and in constant currency due to growth in recurring and transactions revenues. A contribution from acquisitions was offset by the loss of revenues from the divestiture of our Elite business. On an organic basis, total revenues increased 6%, driven by 8% growth in recurring revenues (82% of total revenues) and 5% growth in transactions revenues. Global Print revenues declined 7% on an organic basis.

Revenues in the six-month period increased 7% in total and in constant currency driven by growth in recurring and transactions revenues. Total revenues were negatively impacted by 1% as the loss of revenues from the divestiture of Elite more than offset the contribution from acquisitions. On an organic basis, total revenues increased 8%, driven by 8% growth in recurring revenues (78% of total revenues) and 15% growth in transactions revenues. Global Print revenues declined 9% on an organic basis.

In both periods, foreign currency had no net impact on our consolidated revenue growth.

Revenues from the “Big 3” segments in the second quarter increased 7% in total and 8% in constant currency. Foreign currency had a 1% negative impact on revenue growth. On an organic basis, revenues increased 8%, driven by 9% growth in recurring revenues and 5% growth in transactions revenues. In the six-month period, revenues from the “Big 3” segments increased 8% in total and in constant currency. Foreign currency had no net impact on revenue growth. On an organic basis, revenues increased 9%, driven by 9% growth in recurring revenues and 11% growth in transactions revenues. In both periods, the “Big 3” segments represented approximately 82% of our total revenues.

 

 

 

Page 5


 

LOGO

 

Operating profit, adjusted EBITDA and adjusted EBITDA less accrued capital expenditures

Operating profit decreased 50% and 27% in the second quarter and six-month period, respectively, primarily because both periods of 2023 included a $347 million gain on the sale of a majority stake in our Elite business.

In the second quarter, adjusted EBITDA, which excludes the gain on sale of Elite as well as other items, decreased 2% and the related margin decreased to 37.1% from 40.1% in the prior-year period as higher revenues were more than offset by higher costs, which included growth investments and the impact from acquisitions. In the six-month period, adjusted EBITDA increased 8% and the related margin increased to 40.0% from 39.4% in the prior-year period as higher revenues more than offset higher costs. Foreign currency contributed 30bp and 20bp to the year-over-year change in adjusted EBITDA margin in the second quarter and six-month period, respectively.

Adjusted EBITDA less accrued capital expenditures and the related margin decreased in the second quarter due to lower adjusted EBITDA and higher accrued capital expenditures. In the six-month period, adjusted EBITDA less accrued capital expenditures increased as higher adjusted EBITDA more than offset higher accrued capital expenditures. The related margin was unchanged compared to the prior-year period.

Operating expenses

 

    

Three months ended June 30,

 

   

Six months ended June 30,

 

 
               

Change

 

               

Change

 

 
(millions of U.S. dollars)

 

 

2024

 

   

2023

 

   

Total

 

   

Constant
Currency

 

   

2024

 

   

2023

 

   

Total

 

   

Constant
Currency

 

 

Operating expenses

    1,090       990       10%       12%       2,171       2,064       5%       6%  

Remove fair value adjustments(1)

    6       (1)                       8       (5)                  

Operating expenses, excluding fair value adjustments

    1,096       989       11%       12%       2,179       2,059       6%       6%  

 

(1)

Fair value adjustments primarily represent gains or losses on intercompany balances that arise in the ordinary course of business due to changes in foreign currency exchange rates.

In both periods, operating expenses, excluding fair value adjustments, increased in total and on a constant currency basis as higher costs from acquisitions, investments as well as higher product, marketing and sales expenses related to higher revenues more than offset lower costs due to the Elite divestiture in June 2023.

Depreciation and amortization

 

     

Three months ended June 30,

 

    

Six months ended June 30,

 

 
(millions of U.S. dollars)

 

  

2024

 

    

2023

 

    

Change

 

    

2024

 

    

2023

 

    

Change

 

 

Depreciation

     29        29        (2%)        57        59        (3%)  

Amortization of computer software

                 

Internally developed

     117        107        10%        232        218        6%  

Acquisition-related

     37        20        81%        75        27        176%  

Total amortization of computer software

     154        127        22%        307        245        25%  

Amortization of other identifiable intangible assets

     23        23        (1%)        48        48        (1%)  

 

   

Depreciation was substantially unchanged in the second quarter and decreased slightly in the six-month period.

   

Total amortization of computer software increased due to acquisitions and product development.

   

Amortization of other identifiable intangible assets was substantially unchanged in both periods as higher expenses associated with recent acquisitions were offset by the completion of amortization of assets acquired in previous years.

Other operating (losses) gains, net

 

     

 

Three months ended June 30,

 

    

 

Six months ended June 30,

 

 

  (millions of U.S. dollars)

 

  

2024

 

    

2023

 

    

2024

 

    

2023

 

 

Other operating (losses) gains, net

     (29)        347        (70)        364  

 

 

 

 

Page 6


 

LOGO

 

In both periods of 2024, net other operating losses included an impairment of an equity method investment, which reflected a decline in the value of its commercial real estate holding. The six-month period of 2024 also included acquisition-related deal costs and costs related to a legal provision. In both periods of 2023, net other operating gains included a $347 million gain on the sale of a majority interest in our Elite business. The six-month period of 2023 also included a $23 million gain on the sale of a wholly-owned Canadian subsidiary to a company affiliated with Woodbridge.

Net interest expense

 

     

 

Three months ended June 30,

 

    

 

Six months ended June 30,

 

 

  (millions of U.S. dollars)

 

  

2024

 

    

2023

 

    

Change

 

    

2024

 

    

2023

 

    

Change

 

 

Net interest expense

     36        34        7%        76        89        (15%)  

Net interest expense increased in the second quarter due to lower interest income, which more than offset a reduction in interest expense on commercial paper borrowings and from the repayment of our $600 million, 4.30% notes upon maturity in November 2023. In the six-month period, net interest expense decreased as lower interest expense on our borrowings more than offset the decrease in interest income. As substantially all of our long-term debt obligations paid interest at fixed rates (after swaps), the net interest expense on our term debt was essentially unchanged compared to the prior-year period.

Other finance (income) costs

 

     

 

Three months ended June 30,

 

    

 

Six months ended June 30,

 

 

  (millions of U.S. dollars)

 

  

2024

 

    

2023

 

    

2024

 

    

2023

 

 

Other finance (income) costs

     (2)        102        (24)        192  

In the second quarter and six-month period of 2024, other finance income primarily included net foreign exchange gains on intercompany funding arrangements. In the second quarter and six-month period of 2023, other finance costs included losses of $66 million and $135 million, respectively, from foreign exchange contracts on instruments that were intended to reduce foreign currency risk on a portion of our indirect investment in LSEG, which was denominated in British pounds sterling, and net foreign exchange losses on intercompany funding arrangements.

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)

 

  

2024

 

    

2023

 

    

2024

 

    

2023

 

 

YPL

     68        421        68        995  

Other equity method investments

     (7)        (2)        (15)        (6)  

Share of post-tax earnings in equity method investments

     61        419        53        989  

In May 2024, we sold our remaining LSEG shares that we had indirectly owned through YPL. We accounted for the investment in LSEG shares held by YPL at fair value, based on the share price of LSEG. As the investment in LSEG was denominated in British pounds sterling, we entered into a series of foreign exchange contracts to mitigate currency risk on our investment.

Our share of post-tax earnings (losses) in our YPL investment was comprised of the following items:

 

     

 

Three months ended June 30,

 

    

 

Six months ended June 30,

 

 

  (millions of U.S. dollars)

 

  

2024

 

    

2023

 

    

2024

 

    

2023

 

 

(Decrease) increase in LSEG share price

     (36)        220        (86)        692  

Foreign exchange gains (losses) on LSEG shares

     3        113        (3)        278  

Dividend income

     6        45        6        45  

Loss from forward contract

                          (77)  

Gain from call options

                   22         

Historical excluded equity adjustment(1)

     95        43        129        57  

YPL - Share of post-tax earnings in equity method investments

     68        421        68        995  

 

(1)

Represents income from the recognition of the remaining cumulative impact of equity transactions that were excluded from our investment in YPL.

 

 

 

Page 7


 

LOGO

 

Tax (benefit) expense

 

     

 

Three months ended June 30,

 

    

 

Six months ended June 30,

 

 

  (millions of U.S. dollars)

 

  

2024

 

    

2023

 

    

2024

 

    

2023

 

 

Tax (benefit) expense

     (402)        219        (335)        415  

Tax benefit was $402 million and $335 million for the three months and six months ended June 30, 2024, respectively, due to a $468 million benefit from the recognition of a deferred tax asset relating to new tax legislation enacted in Canada. The new legislation reduced our ability to deduct interest expense against our Canadian taxable income, thereby increasing Canadian taxable profits such that we now expect to utilize tax loss carryforwards and other tax attributes, which we had not previously recognized as a deferred tax asset.

In January 2024, we began recording tax expense associated with the “Pillar Two model rules” as published by the Organization for Economic Cooperation and Development and enacted by key jurisdictions in which we operate. These rules are designed to ensure large multinational enterprises within the scope of the rules pay a minimum level of tax in each jurisdiction where they operate. In general, the “Pillar Two model rules” apply a system of top-up taxes to bring the enterprise’s effective tax rate in each jurisdiction to a minimum of 15%. In the three and six months ended June 30, 2024, income tax benefit included $5 million and $7 million, respectively, of top-up tax expense which was attributable to our earnings in Switzerland.

Tax expense was $219 million for the three months ended June 30, 2023 and included $97 million of tax expense related to our earnings in equity method investments. Tax expense was $415 million in the six months ended June 30, 2023 and included $233 million of tax expense related to our earnings in equity method investments. Both periods in 2023 included $78 million of expense related to the sale of a majority stake in Elite, as well as $24 million of benefits from the settlement of a tax audit.

Additionally, the tax benefit or 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 the tax benefit or expense for the full year.

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:

 

     

 

Three months ended June 30,

 

    

 

Six months ended June 30,

 

 
(millions of U.S. dollars)

 

  

 

2024

 

    

 

2023(1)

 

    

 

2024

 

    

2023(1)

 

 

Tax (benefit) expense

           

Tax items impacting comparability:

           

Recognition of deferred tax asset(2)

     (468)               (468)         

Discrete changes to uncertain tax positions(3)

                   (15)         

Corporate tax laws and rates(4)

            1               1  

Deferred tax adjustments(5)

     (2)        (3)        2        (3)  

Subtotal

     (470)        (2)        (481)        (2)  

Tax related to:

           

Amortization of acquired computer software

     (8)        (5)        (17)        (7)  

Amortization of other identifiable intangible assets

     (5)        (6)        (11)        (12)  

Other operating (losses) gains, net

     (7)        78        (12)        77  

Other finance (costs) income

     (2)        (15)        (8)        (31)  

Share of post-tax earnings in equity method investments

     12        97        7        233  

Other items

     2        (1)        1        (2)  

Subtotal

     (8)        148        (40)        258  

Total

     (478)        146        (521)        256  

 

(1)

Revised to reflect the current presentation. Refer to Appendix A of this management’s discussion and analysis for additional information.

(2)

Relates to new tax legislation enacted in Canada.

(3)

Relates to the release of tax reserves that are no longer required due to the settlement of a tax dispute.

(4)

Relates primarily of adjustments to deferred tax balances due to changes in effective state tax rates.

(5)

Relates primarily to adjustments to deferred tax assets attributable to a non-U.S. subsidiary.

 

 

 

Page 8


 

LOGO

 

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)

 

  

 

2024

 

    

 

2023

 

    

 

2024

 

    

2023

 

 

Tax (benefit) expense

     (402)        219        (335)        415  

Remove: Items from above impacting comparability

     478        (146)        521        (256)  

Other adjustment:

           

Interim period effective tax rate normalization(1)

     1        5        10        3  
         

Total tax expense on adjusted earnings

     77        78        196        162  

 

(1)

Adjustment to reflect income taxes based on estimated full-year effective tax rates. 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

 

     

 

Three months ended June 30,

 

    

 

Six months ended June 30,

 

 
(millions of U.S. dollars)

 

  

 

2024

 

    

 

2023

 

    

 

2024

 

    

2023

 

 

(Loss) earnings from discontinued operations, net of tax

     (3)        5        11        24  

In all periods, earnings or losses from discontinued operations, net of tax, were primarily comprised of earnings or losses arising on a receivable balance from LSEG relating to a tax indemnity. The earnings or losses were due to changes in foreign exchange and interest rates. The six-month period of 2024 also included benefits from the release of reserves that are no longer required due to settlements of tax disputes.

Net earnings and diluted EPS

 

     

 

Three months ended June 30,

 

    

 

Six months ended June 30,

 

 
                  

 

Change

 

                  

 

Change

 

 

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

 

  

2024

 

    

2023

 

    

Total

 

    

Constant
Currency

 

    

2024

 

    

2023

 

    

Total

 

    

 

Constant
Currency

 

 

IFRS Financial Measures

                       

Net earnings

     841        894        (6%)           1,319        1,650        (20%)     

Diluted EPS

     $1.86      $ 1.90        (2%)           $2.92        $3.49        (16%)     

Non-IFRS Financial Measures(1)

                       

Adjusted earnings

     385        412        (7%)           888        808        10%     

Adjusted EPS

     $0.85      $ 0.88        (3%)        (5%)        $1.97        $1.71        15%        15%  

 

(1)

In the third quarter of 2023, we amended our definition of adjusted earnings and adjusted EPS to exclude amortization from acquired computer software. We revised the comparative 2023 period to reflect the current presentation. 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.

Net earnings and diluted EPS decreased in both periods. Both prior-year periods included the gain on sale of our Elite business and a significant increase in the value of the Company’s investment in LSEG. Both current-year periods included a $468 million non-cash tax benefit related to tax legislation enacted in Canada.

Adjusted earnings and adjusted EPS, which excludes the gain on sale of Elite, the change in value of our LSEG investment, the non-cash tax benefit, as well as other adjustments, decreased in the second quarter due to lower adjusted EBITDA, higher internally developed software amortization and higher taxes. Adjusted earnings and adjusted EPS increased in the six-month period primarily due to higher adjusted EBITDA.

 

 

 

Page 9


 

LOGO

 

Diluted and adjusted EPS in both periods benefited from a reduction in weighted-average common shares outstanding due to share repurchases and our June 2023 return of capital transaction.

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, 2024. 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)

 

 

2024

 

   

2023

 

   

Total

 

   

Constant
Currency

 

   

Organic

 

   

2024

 

   

2023

 

   

Total

 

   

Constant
Currency

 

   

Organic

 

 

Recurring revenues

    702       667       5%       5%       8%       1,400       1,339       5%       5%       8%  

Transactions revenues

    25       38       (34%)       (33%)       3%       48       80       (40%)       (39%)       3%  

Revenues

    727       705       3%       3%       7%       1,448       1,419       2%       2%       7%  

Segment adjusted EBITDA

    327       345       (5%)       (6%)         669       663       1%       1%    

Segment adjusted EBITDA margin

    45.0%       48.9%       (390)bp       (440)bp               46.2%       46.7%       (50)bp       (60)bp          

Revenues moderately increased in total and in constant currency in both periods, as organic revenue growth of 7% and a contribution from acquisitions was partly offset by the loss of revenues from the divestiture of the Elite business. On an organic basis, revenues grew due to growth in both recurring (97% of the Legal Professionals segment in the second quarter) and transactions (3% of the Legal Professionals segment in the second quarter) revenues. Recurring organic revenue growth was driven by Westlaw, Practical Law, CoCounsel and the segment’s international businesses. The migration of customers from a Global Print product to Westlaw benefited the segment’s year-over-year revenue growth by $5 million in the second quarter and $9 million in the six-month period. Transactions organic revenue growth was driven by the segment’s international businesses.

Segment adjusted EBITDA decreased in the second quarter and increased slightly in the six-month period. The related margins declined in both periods. The performance in both periods reflected higher investments as well as the impacts of acquisitions. Foreign currency benefited the year-over-year change in segment adjusted EBITDA margin by 50bp in the second quarter and 10bp in the six-month period.

Corporates

 

     
   

 

Three months ended June 30,

    Six months ended June 30,  
                Change                 Change  

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

 

 

2024

 

   

2023

 

   

Total

 

   

Constant
Currency

 

   

Organic

 

   

2024

 

   

2023

 

   

Total

 

   

Constant
Currency

 

   

Organic

 

 

Recurring revenues

    382       340       12%       13%       10%       752       666       13%       13%       10%  

Transactions revenues

    60       52       16%       17%       1%       197       161       23%       23%       11%  

Revenues

    442       392       13%       13%       8%       949       827       15%       15%       10%  

Segment adjusted EBITDA

    163       163                     356       317       12%       12%    

Segment adjusted EBITDA margin

    36.8%       41.6%       (480)bp       (500)bp               37.3%       38.2%       (90)bp       (100)bp          

Revenues increased in total and in constant currency in both periods, which included a contribution from our acquisition of Pagero. On an organic basis, revenues grew 8% in the second quarter due to growth in recurring revenues (86% of the Corporates segment in the second quarter) driven by Pagero, Practical Law, CLEAR, Indirect Tax, and the segment’s international businesses. Transactions revenues (14% of the Corporates segment in the second quarter) increased 1% on an organic basis, reflecting an expected slower rate of growth following strong seasonal demand of the segment’s tax-related products in the first quarter of 2024. In the six-month period, organic revenue growth of 10% was due to strong growth in both recurring and transactions revenues. Transactions organic revenue growth included growth from the Confirmation and Trust businesses.

 

 

 

Page 10


 

LOGO

 

Segment adjusted EBITDA was unchanged and the related margin decreased in the second quarter due to investments and the impact of the Pagero acquisition. In the six-month period, segment adjusted EBITDA increased primarily due to higher revenues, while the related margin slightly declined. Foreign currency benefited the year-over-year change in segment adjusted EBITDA margin by 20bp in the second quarter and 10bp in the six-month period.

Tax & Accounting Professionals

 

    

 

Three months ended June 30,

    Six months ended June 30,  
               

Change

 

               

Change

 

 

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

 

 

2024

 

   

2023

 

   

Total

 

   

Constant
Currency

 

   

Organic

 

   

2024

 

   

2023

 

   

Total

 

   

Constant
Currency

 

   

Organic

 

 

Recurring revenues

    179       167       7%       10%       10%       378       343       10%       12%       12%  

Transactions revenues

    71       62       15%       16%       11%       200       168       19%       20%       13%  

Revenues

    250       229       9%       12%       10%       578       511       13%       15%       12%  

Segment adjusted EBITDA

    91       89       3%       5%         272       238       14%       16%    

Segment adjusted EBITDA margin

    36.8%       38.5%       (170)bp       (190)bp               47.1%       45.7%       140bp       140bp          

Revenues increased in total and in constant currency in both periods, which included a contribution from the acquisition of SurePrep in the prior-year period. On an organic basis, revenues increased due to growth in both recurring (72% of the Tax & Accounting Professionals segment in the second quarter) and transactions (28% of the Tax & Accounting Professionals segment in the second quarter) revenues. Recurring organic revenue growth was led by the segment’s businesses in Latin America and its audit products. Transactions organic revenue growth was driven by SurePrep and the Confirmation businesses. In the six-month period, recurring and transactions organic revenue growth also benefited from higher UltraTax revenues.

Segment adjusted EBITDA slightly increased, and the related margin decreased in the second quarter due to higher investments. In the six-month period, segment adjusted EBITDA and the related margin increased as higher revenues more than offset higher expenses, including the investments. Foreign currency benefited the year-over-year change in segment adjusted EBITDA margin by 20bp in the second quarter, but had no impact in the six-month period.

The Tax & Accounting Professionals segment is the company’s most seasonal business with approximately 60% of full-year revenues typically generated in the first and fourth quarters. As a result, the margin performance of this segment has been generally higher in the first and fourth quarters as costs are typically incurred in a more linear fashion throughout the year.

Reuters News

 

     
   

 

Three months ended June 30,

    Six months ended June 30,  
                Change                 Change  

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

 

 

2024

 

   

2023

 

   

Total

 

   

Constant
Currency

 

   

Organic

 

   

2024

 

   

2023

 

   

Total

 

   

Constant
Currency

 

   

Organic

 

 

Recurring revenues

    164       155       6%       7%       4%       328       310       6%       7%       4%  

Transactions revenues

    41       39       6%       7%       2%       87       59       48%       49%       41%  

Revenues

    205       194       6%       7%       4%       415       369       13%       13%       10%  

Segment adjusted EBITDA

    51       45       13%       14%         111       74       50%       51%    

Segment adjusted EBITDA margin

    24.8%       23.1%       170bp       140bp               26.6%       20.0%       660bp       660bp          

Revenues increased in total and in constant currency in both periods, which included a positive impact from acquisitions. On an organic basis, revenue growth in the second quarter was driven by the Agency business and a contractual price increase from the segment’s news and editorial agreement with the Data & Analytics business of LSEG. In the six-month period, organic revenue growth was led by generative AI related content licensing revenue that was largely transactional.

Reuters News and LSEG’s Data & Analytics business have an agreement pursuant to which Reuters News supplies news and editorial content to LSEG through October 1, 2048. In the first six months of 2024, Reuters News recorded revenues of $192 million under this agreement, compared to $184 million in the prior-year period.

Segment adjusted EBITDA and the related margin increased in both periods primarily due to higher revenues. Foreign currency benefited the year-over-year change in segment adjusted EBITDA margin by 30bp in the second quarter, but had no impact in the six-month period.

 

 

 

Page 11


 

LOGO

 

Global Print

 

     
   

 

Three months ended June 30,

    Six months ended June 30,  
                Change                 Change  

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

 

 

2024

 

   

2023

 

   

Total

 

   

Constant
Currency

 

   

Organic

 

   

2024

 

   

2023

 

   

Total

 

   

Constant
Currency

 

   

Organic

 

 

Revenues

    123       133       (8%)       (7%)       (7%)       247       271       (9%)       (9%)       (9%)  

Segment adjusted EBITDA

    43       53       (18%)       (18%)         90       103       (12%)       (12%)    

Segment adjusted EBITDA margin

    35.2%       39.7%       (450)bp       (450)bp               36.7%       38.1%       (140)bp       (150)bp          

Revenues decreased in total, in constant currency, and on an organic basis in both periods, in line with our expectations. The revenue declines in both periods included the impact of the migration of customers from a global print product to Westlaw. Excluding the impact of this migration, Global Print revenues declined 5% in the second quarter and 6% in the six-month period on an organic basis.

Segment adjusted EBITDA and the related margin declined in both periods primarily due to the impact of lower revenues. Foreign currency had no impact on the year-over-year change in segment adjusted EBITDA margin in the second quarter, but had a 10bp benefit in the six-month period.

Corporate costs

 

     
    

Three months ended June 30,

 

    

Six months ended June 30,

 

 
(millions of U.S. dollars)

 

  

2024

 

    

2023

 

    

2024

 

    

2023

 

 

Corporate costs

     29        33        46        56  

Corporate costs in both periods decreased primarily due to lower costs in certain corporate functional areas.

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 and cash equivalents and cash provided by operating activities. From time to time, we also issue commercial paper, borrow under our credit facility, and issue debt securities. Our principal uses of cash are for debt repayments, debt servicing costs, dividend payments, capital expenditures, share repurchases and acquisitions.

In the first six months of 2024, we received gross proceeds of $1.9 billion in connection with the sale of our remaining 16.0 million LSEG shares. We acquired Pagero and World Business Media for an aggregate amount of $810 million. Pagero is a global leader in e-invoicing and indirect tax solutions and World Business Media is a cross-platform, subscription-based provider of editorial coverage for the global P&C and specialty (re)insurance industry. We also repurchased $639 million of our common shares, which completed our plan to repurchase up to $1.0 billion of our common shares as announced on November 1, 2023. Refer to the “Share repurchases – Normal Course Issuer Bid (NCIB)” subsection below for additional information.

Our capital strategy approach has provided us with a strong capital structure and liquidity position. Our disciplined approach and cash generative business model have allowed us to weather economic volatility in recent years caused by macroeconomic and geopolitical factors, while continuing to invest in our business. While we are closely monitoring the global disruption caused by Russia’s invasion of Ukraine and the ongoing Israel – Hamas conflict, our operations in those regions are not material to our business.

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 continue to target (i) a maximum leverage ratio of 2.5x net debt to adjusted EBITDA (ii) a pay out of 50% to 60% of our expected free cash flow as dividends to our shareholders (iii) a return of at least 75% of our annual free cash flow to our shareholders in the form of dividends and share repurchases; and (iv) to earn a return on invested capital (ROIC) that is double or more of our weighted-average cost of capital over time.

 

 

 

Page 12


 

LOGO

 

As of June 30, 2024, we had $1.7 billion of cash on hand, which includes a portion of the proceeds from the sale of our LSEG shares. As a result, our net debt to adjusted EBITDA leverage ratio as of June 30, 2024 was 0.6:1, significantly lower than our target of 2.5:1. As calculated under our credit facility covenant, our net debt to adjusted EBITDA leverage ratio as of June 30, 2024 was 0.5:1, which is also well below the maximum leverage ratio allowed under the credit facility of 4.5:1. Our next scheduled debt maturities are in September 2024 and May 2025.

We believe that our existing sources of liquidity will be sufficient to fund our expected cash requirements in the normal course of business for the next 12 months.

Certain information above 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)

 

  

2024

 

    

2023

 

    

$ Change

 

    

2024

 

    

2023

 

    

$ Change

 

 

  Net cash provided by operating activities

  

 

705

 

  

 

695

 

  

 

10

 

  

 

1,137

 

  

 

962

 

  

 

175

 

  Net cash provided by investing activities

  

 

324

 

  

 

1,633

 

  

 

(1,309)

 

  

 

967

 

  

 

3,301

 

  

 

(2,334)

 

  Net cash used in financing activities

  

 

(1,245)

 

  

 

(1,160)

 

  

 

(85)

 

  

 

(1,715)

 

  

 

(2,475)

 

  

 

760

 

  Translation adjustments

  

 

(3)

 

  

 

 

  

 

(3)

 

  

 

(5)

 

  

 

1

 

  

 

(6)

 

  (Decrease) increase in cash and cash equivalents

  

 

(219)

 

  

 

1,168

 

  

 

(1,387)

 

  

 

384

 

  

 

1,789

 

  

 

(1,405)

 

  Cash and cash equivalents at beginning of period

  

 

1,901

 

  

 

1,690

 

  

 

211

 

  

 

1,298

 

  

 

1,069

 

  

 

229

 

  Cash and cash equivalents at end of period

  

 

1,682

 

  

 

2,858

 

  

 

(1,176)

 

  

 

1,682

 

  

 

2,858

 

  

 

(1,176)

 

  Non-IFRS Financial Measure(1)

                 

  Free cash flow

  

 

541

 

  

 

596

 

  

 

(55)

 

  

 

812

 

  

 

729

 

  

 

83

 

 

(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.

Operating activities. Net cash provided by operating activities increased by $10 million in the second quarter, despite a reduced working capital benefit compared to the prior year. The increase in net cash provided by operating activities in the six-month period was due to the cash benefits from higher revenues. The six-month period of 2023 also included $74 million of payments related to our Change Program, which we completed in 2022.

Investing activities. In 2024, net cash provided by investing activities included proceeds from the sales of LSEG shares of $610 million and $1,854 million in the second quarter and six-month period, respectively. These inflows were partly offset by taxes paid on the LSEG share sales, as well as on the sales of certain businesses, of $121 million and $137 million in the second quarter and six-month period, respectively. Investing activities also included capital expenditures of $152 million in the second quarter and $297 million in the six-month period. The six-month period also included acquisition spend of $455 million, primarily related to the purchase of Pagero and World Business Media. We spent an additional $384 million to acquire the remaining portion of Pagero from minority shareholders, which is reflected in financing activities below.

In 2023, net cash provided by investing activities included $1,583 million and $3,876 million, in the second quarter and six-month period, respectively, in proceeds from the sales of LSEG shares. Both periods also included $418 million in proceeds from the sale of a majority stake in our Elite business and a $45 million dividend from our LSEG investment. These inflows were partly offset by $252 million and $270 million in taxes paid on the sales of LSEG shares and certain businesses, $127 million and $267 million of capital expenditures, and $33 million and $523 million of acquisition spending in the second quarter and six-month period, respectively. Acquisition spending in the six-month period primarily included the January 2023 acquisition of SurePrep, a provider of tax automation software and services.

Financing activities. In 2024, net cash used in financing activities included $703 million and $139 million of net payments under our commercial paper program, $235 million and $472 million of dividend payments to our common shareholders and $287 million and $639 million of share repurchases in the second quarter and six-month period, respectively. The six-month period also included $384 million for the purchase of shares from Pagero’s minority shareholders and $48 million for the repayment of Pagero’s outstanding debt.

 

 

 

Page 13


 

LOGO

 

In 2023, net cash used in financing activities in both periods included returns to our shareholders of $2,045 million through a return of capital and share consolidation transaction. The second quarter also included $230 million of dividend payments to our common shareholders, while the six-month period included $454 million of dividends and $718 million of share repurchases. These outflows were partly offset by $1,132 million and $771 million of net borrowings under our commercial paper program in the second quarter and six-month period, respectively. Refer to the “Commercial paper program”, “Dividends”, “Share repurchases” and “Return of capital and share consolidation” subsections below for additional information.

Cash and cash equivalents. Cash and cash equivalents as of June 30, 2024 were higher compared to December 31, 2023 primarily due to net proceeds from the sale of our remaining 16.0 million LSEG shares.

Free cash flow. Free cash flow decreased in the second quarter as the increase in cash flow from operating activities was more than offset by higher capital expenditures and lower cash flows from other investing activities. Free cash flow increased in the six-month period as higher cash flows from operating activities more than offset higher capital expenditures and lower cash flows from other investing activities. Other investing activities in the six-month period of 2023 included proceeds from the sale of a subsidiary to a company affiliated with Woodbridge.

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

 

   

Commercial paper program. Our $2.0 billion commercial paper program provides cost-effective and flexible short-term funding. There was no commercial paper outstanding as of June 30, 2024 (December 31, 2023 - $130 million). Issuances of commercial paper reached a peak of $900 million during the second quarter of 2024.

 

   

Credit facility. We have a $2.0 billion syndicated credit facility agreement which matures in November 2027 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 as of June 30, 2024 and December 31, 2023. Based on our current credit ratings, the cost of borrowing under the facility is priced at the Term Secured Overnight Financing Rate (SOFR)/Euro Interbank Offered Rate (EURiBOR)/Simple Sterling Overnight Index Average (SONIA) plus 102.5 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 $2.6 billion. If our debt rating is downgraded by Moody’s, S&P or Fitch, our facility fees and borrowing costs would 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, we may elect, subject to notification, to temporarily increase the ratio of net debt to EBITDA to 5.0:1 at the end of the quarter within which the transaction closed and for each of the three immediately following fiscal quarters. At the end of that period, the ratio would revert to 4.5:1. As of June 30, 2024, we complied with this covenant as our ratio of net debt to EBITDA, as calculated under the terms of our syndicated credit facility was 0.5:1.

 

   

Long-term debt. We did not issue notes or repay any of our term debt in the first six months of 2024. In June 2024, we filed a new base shelf prospectus pursuant to which 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 July 19, 2026. 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. 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 of the Company, including 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.

 

 

 

Page 14


 

LOGO

 

In May 2024, S&P Global Ratings upgraded our long-term debt to BBB+ from BBB.

 

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

  

Baa1

    

BBB+

    

BBB (high)

  

BBB+

  Commercial paper

  

P-2

    

A-2

    

R-2 (high)

  

F1

  Trend/Outlook

  

Stable

    

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 ensure 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 2024, we announced a 10% or $0.20 per share increase in the annualized dividend rate to $2.16 per common share (beginning with the common share dividend that we paid in March 2024). 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. As reflected in the table below, in the second quarter of 2023, we temporarily suspended our DRIP in advance of the return of our capital transaction and paid such dividends in cash. The DRIP resumed after the completion of the return of capital transaction. Refer to the “Return of capital and share consolidation” subsection below for additional information.

 

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)

 

  

2024

 

    

2023

 

    

2024

 

    

2023

 

 

  Dividends declared per common share

  

$

0.54

 

  

$

0.49

 

  

$

1.08

 

  

$

0.98

 

  Dividends declared

  

 

243

 

  

 

230

 

  

 

487

 

  

 

462

 

  Dividends reinvested

  

 

(8)

 

  

 

 

  

 

(15)

 

  

 

(8)

 

  Dividends paid

  

 

235

 

  

 

230

 

  

 

472

 

  

 

454

 

 

   

Share repurchases – Normal Course Issuer Bid (NCIB). We buy back shares (and subsequently cancel them) from time to time as part of our capital strategy. On November 1, 2023, we announced that we planned to repurchase up to $1.0 billion of our common shares. In May 2024, we completed this plan. Share repurchases are typically executed under a NCIB. Shares were repurchased for the buyback program under a renewed NCIB, which was approved by the TSX and effective on November 1, 2023. Under the renewed NCIB up to 10 million common shares may be repurchased between November 3, 2023 and November 2, 2024. 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 or share purchase program agreement purchases if we receive, if applicable, an issuer bid exemption order in the future from applicable securities regulatory authorities in Canada for such purchases. The price that we will pay for common shares in open market transactions will be the market price at the time of purchase or such other price as may be permitted by the TSX.

 

Details of share repurchases were as follows:

 

     

 

Three months ended June 30,

 

    

 

Six months ended June 30,

 

 
     

2024

 

    

2023

 

    

2024

 

    

2023

 

 

  Share repurchases (millions of U.S. dollars)

  

 

287

 

  

 

 

  

 

639

 

  

 

718

 

  Shares repurchased (number in millions)

  

 

1.8

 

  

 

 

  

 

4.1

 

  

 

6.0

 

  Share repurchases – average price per

    share in U.S. dollars

  

$

161.32

 

  

 

 

  

$

156.92

 

  

$

120.10

 

 

 

 

 

Page 15


 

LOGO

 

Decisions regarding any future repurchases will depend on certain factors such as market conditions, share price and other opportunities to invest capital for growth. We may elect to suspend or discontinue 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.

 

   

Return of capital and share consolidation. In June 2023, we returned approximately $2.0 billion to our shareholders through a return of capital transaction, which was funded from the proceeds of our company’s dispositions of LSEG shares. The transaction consisted of a cash distribution of $4.67 per common share and a share consolidation, or “reverse stock split”, at a ratio of 1 pre-consolidated share for 0.963957 post-consolidated shares. Shareholders who were subject to income tax in a jurisdiction other than Canada were given the opportunity to opt-out of the transaction. The share consolidation was proportional to the cash distribution and the share consolidation ratio was based on the volume weighted-average trading price of the shares on the NYSE for the five-trading day period immediately preceding June 23, 2023, the effective date for the return of capital transaction. Woodbridge, our principal shareholder, participated in this transaction. As a result of the share consolidation, our company’s outstanding common shares were reduced by 15.8 million common shares.

Financial position

Our total assets of $18.4 billion as of June 30, 2024 did not significantly change compared to $18.7 billion of total assets as of December 31, 2023.

As of June 30, 2024, our current liabilities exceeded our current assets primarily 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.

Net debt and leverage ratio of net debt to adjusted EBITDA

 

     
    

June 30,

 

    

December 31,

 

 

  (millions of U.S. dollars)

 

  

2024

 

    

2023

 

 

  Net debt(1)

  

 

1,693

 

  

 

2,207

 

  Leverage ratio of net debt to adjusted EBITDA

     

  Adjusted EBITDA(1)

  

 

2,791

 

  

 

2,678

 

  Net debt / adjusted EBITDA(1)

  

 

0.6:1

 

  

 

0.8:1

 

 

(1)

Amounts represent non-IFRS financial measures. For additional information about our liquidity, we provide our leverage ratio of net debt to adjusted EBITDA. 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.

Our leverage ratio of net debt to adjusted EBITDA was well below our target ratio of 2.5:1. Net debt decreased due to the increase in cash and cash equivalents and from the repayment of our commercial paper (refer to the “Cash Flow” section of this management’s discussion and analysis for additional information). As of June 30, 2024, our total debt position (after swaps) was $3.1 billion.

The maturity dates for our term debt are well balanced with no significant concentration in any one year. As of June 30, 2024, the average maturity of our term debt of $3.1 billion was approximately eight years at an average interest rate (after swaps) of slightly over 4%, all of which is fixed.

 

 

 

Page 16


 

LOGO

 

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 2023 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, 2024.

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, privacy and data protection matters, defamation matters and intellectual property infringement matters. The outcome of all the matters against us is subject to future resolution, including uncertainties of litigation. Litigation outcomes are difficult to predict with certainty due to various factors, including but not limited to: the preliminary nature of some claims; uncertain damage theories and demands; an incomplete factual record; uncertainty concerning legal theories and procedures and their resolution by the courts, at both trial and appellate levels; and the unpredictable nature of opposing parties. 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.

As a result, we maintain provisions for uncertain tax positions that we believe appropriately reflect our risk. These provisions are made using our best estimates 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.

Prior to December 31, 2023, we paid $430 million of tax as required under notices of assessment issued by the U.K. tax authority, HM Revenue & Customs (HMRC), under the Diverted Profits Tax (DPT) regime that collectively related to the 2015, 2016, 2017 and 2018 taxation years of certain of our current and former U.K. affiliates. We do not believe these current and former U.K. affiliates fall within the scope of the DPT regime. Because we believe our position is supported by the weight of law, we intend to vigorously defend our position and will continue contesting these assessments through all available administrative and judicial remedies. As the assessments largely relate to businesses that we have sold, the majority are subject to indemnity arrangements under which we have been required to pay additional taxes to HMRC or the indemnity counterparty.

We do not believe that the resolution of these matters will have a material adverse effect on our financial condition taken as a whole. Payments made by us are not a reflection of our view on the merits of the case. As we expect to receive refunds of substantially all of the aggregate of amounts paid pursuant to these notices of assessment, we expect to continue recording substantially all of these payments as non-current receivables from HMRC or the indemnity counterparty, in our financial statements.

 

 

 

Page 17


 

LOGO

 

Guarantees

We have an investment in 3XSQ Associates, an entity jointly owned by one of our subsidiaries and Rudin Times Square Associates LLC (Rudin), that owns and operates the 3 Times Square office building (the building) in New York, New York. In June 2022, 3XSQ Associates obtained a $415 million, 3-year term loan facility to refinance existing debt, fund the building’s redevelopment, and cover interest and operating costs during the redevelopment period. The building is pledged as loan collateral. We and Rudin each guarantee 50% of (i) certain principal loan amounts and (ii) interest and operating costs. We and Rudin also jointly and severally guarantee (i) completion of commenced works and (ii) lender losses arising from disallowed acts, environmental or otherwise. To minimize economic exposure to 50% for the joint and several obligations, we and a parent entity of Rudin entered into a cross-indemnification arrangement. We believe the value of the building is expected to be sufficient to cover obligations that could arise from the guarantees. The guarantees do not impact our ability to borrow funds under our $2.0 billion syndicated credit facility or the related covenant calculation.

For additional information, please see the “Risk Factors” section of our 2023 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”.

In February 2024, we communicated our financial outlook for the year. In May of 2024, we moderately raised our revenue outlook for total and organic revenue growth. In August of 2024, we moderately raised our 2024 outlook again for total and organic revenue growth for both our total company and our “Big 3” segments to reflect the high end of the ranges we provided in our May outlook. This update reflected the strong performance of our business during the first six months of 2024. Additionally, we adjusted our outlook for the following:

 

   

Shifted $15 million of depreciation and amortization of internally developed software to amortization of acquired software to reflect updated purchase price accounting allocations for the Pagero acquisition. The total outlook for depreciation and amortization of computer software remains unchanged.

   

Reduced our outlook for interest expense to $125 - $145 million from $150 - $170 million, reflecting an earlier than expected completion of our LSEG monetization and the impact of higher interest rates on our cash balances.

The following table sets forth our updated 2024 outlook and our full-year 2023 actual results, which includes non-IFRS financial measures. Our updated 2024 outlook:

 

   

Assumes constant currency rates relative to 2023; and

   

Does not factor in the impact of any other acquisitions or divestitures that may occur in future periods.

We believe this type of guidance provides useful insight into the anticipated performance of our business.

We continue to operate in an uncertain macroeconomic environment, reflecting ongoing geopolitical risk, uneven economic growth and an evolving interest rate and inflationary backdrop. Any worsening of the global economic or business environment, among other factors, could impact our ability to achieve our outlook.

 

 

 

Page 18


 

LOGO

 

         

Total Thomson Reuters

 

  

2023 Actual

 

  

2024 Outlook
2/8/2024

 

  

2024 Outlook
5/2/2024

 

 

2024 Outlook
8/1/2024

 

 

Revenue growth

  

3%

  

Approx. 6.5%

  

Approx. 6.5% - 7.0%

 

 

Approx. 7.0%

 

Organic revenue growth(1)

  

6%

  

Approx. 6.0%

  

Approx. 6.0% - 6.5%

 

 

Approx. 6.5%

 

Adjusted EBITDA margin(1)

  

39.3%

  

Approx. 38%

  

Unchanged

 

 

Unchanged

 

Corporate costs

  

$115 million

  

$120 - $130 million

  

Unchanged

 

 

Unchanged

 

Free cash flow(1)

  

$1.9 billion

  

Approx. $1.8 billion

  

Unchanged

 

 

Unchanged

 

Accrued capital expenditures as a percentage of revenues(1)

  

7.8%

  

Approx. 8.5%

  

Unchanged

 

 

Unchanged

 

Depreciation and amortization of computer software

  

$628 million

  

$730 - $750 million

  

Unchanged

 

 

Unchanged

 

Depreciation and amortization of internally developed software

  

$556 million

  

$595 - $615 million

  

Unchanged

    $580 - $600 million  

Amortization of acquired software

  

$72 million

   Approx. $135 million    Unchanged   Approx. $ 150 million  

Interest expense(2)

  

$164 million

  

$150 - $170 million

  

Unchanged

 

 

$125 - $145 million

 

Effective tax rate on adjusted earnings(1)

  

16.5%

  

Approx. 18%

  

Unchanged

 

 

Unchanged

 

         

“Big 3” Segments(1)

 

  

2023 Actual

 

  

2024 Outlook
2/8/2024

 

  

2024 Outlook
5/2/2024

 

 

2024 Outlook
8/1/2024

 

 

Revenue growth

  

3%

  

Approx. 8.0%

  

Approx. 8.0% - 8.5%

 

 

Approx. 8.5%

 

Organic revenue growth

  

7%

  

Approx. 7.5%

  

Approx. 7.5% - 8.0%

 

 

Approx. 8.0%

 

Adjusted EBITDA margin

  

43.8%

  

Approx. 43%

  

Unchanged

 

 

Unchanged

 

 

(1)

Non-IFRS financial measures. 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.

(2)

2023 actual excludes a $12 million interest benefit associated with the release of tax reserves that is removed from adjusted earnings.

We expect our third-quarter 2024 organic revenue growth rate to be approximately 6% and our adjusted EBITDA margin to be approximately 34%. We expect the third quarter to be the low point for our margin in 2024, as our investment spending increases in what is our seasonally lowest revenue quarter of the year.

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

 

 
  Revenues
  Material assumptions      Material risks

 Uncertain macroeconomic and geopolitical conditions will continue to disrupt the economy and cause periods of volatility

 

 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

  

 Ongoing geopolitical instability and uncertainty regarding interest rates and inflation continue to impact the global economy. The severity and duration of any one, or a combination, of these conditions could impact the global economy and lead to lower demand for our products and services (beyond our assumption that these disruptions will cause periods of volatility)

 

 Uncertainty in the legal regulatory regime relating to AI. Potential future legislation may make it harder for us to conduct business using AI, lead to regulatory fines or penalties, require us to change product offerings or business practices, or prevent or limit our use of AI

 

 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

 

 

 

 

Page 19


 

LOGO

 

 
  Adjusted EBITDA margin
  Material assumptions      Material risks

 Our ability to achieve revenue growth targets

 

 Business mix continues to shift to higher-growth product offerings

 

 Integration expenses associated with recent acquisitions will reduce margins

  

 Same as the risks above related to the revenue outlook

 

 Higher than expected inflation may lead to greater than anticipated increase in labor costs, third-party supplier costs and costs of print materials

 

 Acquisition and disposal activity may dilute adjusted EBITDA margin

 

 
  Free Cash Flow
  Material assumptions      Material risks

 Our ability to achieve our revenue and adjusted EBITDA margin targets

 

 Accrued capital expenditures expected to approximate 8.5% of revenues in 2024

  

 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

 

 Accrued 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 2023 does not significantly change in 2024

 

 Minimal changes in currently enacted tax laws and treaties within the jurisdictions where we operate

 

 Significant gains that will prevent the imposition of certain minimum taxes

 

 No significant charges or benefits from the finalization of prior tax years

 

 Depreciation and amortization of internally developed computer software of $580 - $600 million in 2024

 

 Interest expense of $125 - $145 million in 2024

 

 

  

 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 internally developed 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 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 the occurrence or amount of other operating gains and losses, which generally arise from business transactions we do not currently anticipate.

Related Party Transactions

As of July 31, 2024, our principal shareholder, Woodbridge, beneficially owned approximately 70% of our common shares.

Transactions with YPL

In the first six months of 2024, we received $1.8 billion of dividends from YPL related to the sale of our remaining indirectly owned LSEG shares. See the “Results of Operations” and “Liquidity and Capital Resources” sections 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 2024. Refer to the “Related Party Transactions” section of our 2023 annual management’s discussion and analysis, which is contained in our 2023 annual report, as well as note 32 of our 2023 annual consolidated financial statements for information regarding related party transactions.

 

 

 

Page 20


 

LOGO

 

Subsequent Events

There were no material events occurring after June 30, 2024 through the date of this management’s discussion and analysis.

Changes in Accounting Policies

Please refer to the “Changes in Accounting Policies” section of our 2023 annual management’s discussion and analysis, which is contained in our 2023 annual report, for information regarding changes in accounting policies. Since the date of our 2023 annual management’s discussion and analysis, there have not been any significant changes to our accounting policies. Refer to note 1 of our consolidated interim financial statements for the three and six months ended June 30, 2024 for information regarding recent accounting pronouncements.

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 2023 annual management’s discussion and analysis, which is contained in our 2023 annual report, for additional information. Since the date of our 2023 annual management’s discussion and analysis, there have not been any significant changes to our critical accounting estimates and judgments.

We continue to operate in an uncertain macroeconomic environment, reflecting ongoing geopolitical risk, uneven economic growth and an evolving interest rate and inflationary backdrop, among other factors. While we are closely monitoring these conditions to assess potential impacts on our businesses, some of management’s estimates and judgments may be more variable and may change materially in the future due to the significant uncertainty created by these circumstances.

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.

There was no change in our internal control over financial reporting during the second quarter of 2024 that materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Share capital

As of July 31, 2024, we had outstanding 449,712,611 common shares, 6,000,000 Series II preference shares, 1,270,842 stock options and a total of 1,438,660 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 2023 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 sedarplus.ca and in the United States with the Securities and Exchange Commission (SEC) at sec.gov.

 

 

Page 21


 

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 business outlook, as well as statements regarding the Company’s intentions to target a maximum leverage ratio of 2.5x net debt to adjusted EBITDA, a dividend payout ratio of between 50% to 60% of its free cash flow, its target to return at least 75% of free cash flow annually in the form of dividends and share repurchases, as well as its target to earn a return on invested capital (ROIC) that is double or more of its weighted-average cost of capital over time, the Company’s expectations regarding refunds on amounts paid to HMRC, the Company’s intentions with respect to utilization of tax loss carryforwards and other tax attributes, and other expectations regarding the Company’s strategic priorities, initiatives and opportunities, and its liquidity and capital resources. 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 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 macroeconomic and geopolitical environment on the Company’s 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 2023 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 a worsening of the global geopolitical, business and economic environments. There is no assurance that any forward-looking statement will materialize.

The Company’s business outlook is based on information currently available to the Company and is based on various external and internal assumptions made by the Company in light of its experience and perception of historical trends, current conditions and expected future developments, as well as other factors that the Company believes are appropriate under the circumstances.

The 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 22


 

LOGO

 

Appendix A

Non-IFRS Financial Measures

We use non-IFRS financial measures, which include ratios that incorporate one or more non-IFRS financial measures, as supplemental indicators of our operating performance and financial position as well as for internal planning purposes, our management incentive programs and our business outlook. 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.

In the third quarter of 2023, we amended our definition of adjusted earnings and adjusted EPS to exclude amortization from acquired computer software. While we have always excluded amortization from acquired identifiable intangible assets other than computer software from adjusted earnings and adjusted EPS, this change aligns our treatment of amortization for all acquired intangible assets. Prior period amounts were revised for comparability. Acquired intangible assets contribute to the generation of revenues from acquired companies, which are included in our computation of adjusted earnings.

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 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

 

     

 

 Adjusted EBITDA and the related margin

 

         

Represents earnings or losses from continuing operations before tax expense or benefit, net interest expense, other finance costs or income, depreciation, amortization of computer 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 and fair value adjustments, including those related to acquired deferred revenue.

 

The related margin is adjusted EBITDA expressed as a percentage of revenues. For purposes of this calculation, revenues are before fair value adjustments to acquired deferred revenue.

 

  

 

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.

 

Also represents a measure commonly reported and widely used by investors as a valuation metric, as well as to assess our ability to incur and service debt.

  

 

Earnings from continuing operations

 Adjusted EBITDA less accrued capital expenditures and the related margin

 

Represents adjusted EBITDA less accrued capital expenditures, where accrued capital expenditures include amounts that remain unpaid at the reporting date.

 

The related margin is adjusted EBITDA less accrued capital expenditures expressed as a percentage of revenues. For purposes of this calculation, revenues are before fair value adjustments to acquired deferred revenue.

 

   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, and reflects the basis on which management measures capital spending.    Earnings from continuing operations

 

Accrued capital expenditures as a percentage of revenues

 

 

Accrued capital expenditures expressed as a percentage of revenues. For purposes of this calculation, revenues are before fair value adjustments to acquired deferred revenue.

 

  

 

Reflects the basis on how we manage capital expenditures for internal budgeting purposes.

  

 

Capital expenditures

 

 

 

Page 23


 

LOGO

 

     

 

How We Define It

  

 

Why We Use It and Why It Is Useful to
Investors

 

  

 

Most Directly Comparable
IFRS Measure

 

 Adjusted earnings and adjusted EPS

 

Net earnings or loss including dividends declared on preference shares but excluding the post-tax impacts of fair value adjustments, including those related to acquired deferred revenue, amortization of acquired intangible assets (attributable to other identifiable intangible assets and acquired computer software), 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. Acquired intangible assets contribute to the generation of revenues from acquired companies, which are included in our computation of adjusted earnings.

 

The post-tax amount of each item is excluded from adjusted earnings based on the specific tax rules and tax rates associated with the nature and jurisdiction of each item.

  

 

Provides a more comparable basis to analyze earnings.

 

These measures are commonly used by shareholders to measure performance.

  

 

Net earnings and diluted EPS

Adjusted EPS is calculated from adjusted earnings using diluted weighted-average shares and does not represent actual earnings or loss per share attributable to shareholders.

 

         

 

 Effective tax rate on adjusted earnings

 

 

Adjusted tax expense divided by pre-tax adjusted earnings. Adjusted tax expense is computed as income tax (benefit) expense plus or minus the income tax impacts of all items impacting adjusted earnings (as described above), and other tax items impacting comparability.

  

 

Provides a basis to analyze the effective tax rate associated with adjusted earnings.

  

 

Tax benefit (expense)

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

   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.   

 

 

 

Page 24


 

LOGO

 

     

 

How We Define It

  

 

Why We Use It and Why It Is Useful to
Investors

 

  

 

Most Directly Comparable
IFRS Measure

 

 

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 the contractual covenants in our credit facility.

 

  

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

 

Free cash flow

 

Net cash provided by operating activities 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 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 and ratios:

 Adjusted EBITDA and adjusted EBITDA margin

 Adjusted EPS

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” or excluding the effects of currency), which is determined by converting the current and equivalent prior period’s local currency results using the same foreign currency exchange rate.

  

 

Provides better comparability of business trends from period to period.

  

 

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

 

 

 

Page 25


 

LOGO

 

     

 

How We Define It

  

 

Why We Use It and Why It Is Useful to
Investors

 

  

 

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 only for the time we owned the business in the current period, compared to the same period in the prior year.

 

  

 

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

 

“Big 3” segments

 

Our combined Legal Professionals, Corporates and Tax & Accounting Professionals segments. All measures reported for the “Big 3” segments are non-IFRS financial measures.

  

 

The “Big 3” segments comprise approximately 80% of revenues and represent the core of our business information service product offerings.

  

 

Revenues

Earnings from continuing operations

 

 

 

Page 26


 

LOGO

 

Appendix B

This appendix provides reconciliations of certain non-IFRS financial measures to the most directly comparable IFRS measure for the three and six months ended June 30, 2024 and 2023, and year ended December 31, 2023.

Rounding

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.

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

 

       
     Three months ended
June 30,
     Six months ended
June 30,
    Year ended
December 31,
 
(millions of U.S. dollars, except margins)   

2024

 

    

2023

 

    

2024

 

    

2023

 

   

2023

 

 
Earnings from continuing operations      844        889        1,308        1,626       2,646  
Adjustments to remove:              

Tax (benefit) expense

     (402)        219        (335)        415       417  

Other finance (income) costs

     (2)        102        (24)        192       192  

Net interest expense

     36        34        76        89       152  

Amortization of other identifiable intangible assets

     23        23        48        48       97  

Amortization of computer software

     154        127        307        245       512  

Depreciation

     29        29        57        59       116  
EBITDA      682        1,423        1,437        2,674       4,132  
Adjustments to remove:              

Share of post-tax earnings in equity method investments

     (61)        (419)        (53)        (989)       (1,075)  

Other operating losses (gains), net

     29        (347)        70        (364)       (397)  

Fair value adjustments(1)

     (4)        5        (2)        18       18  
Adjusted EBITDA      646        662        1,452        1,339       2,678  

Deduct: Accrued capital expenditures

     (148)        (125)        (282)        (246)       (532)  
Adjusted EBITDA less accrued capital expenditures      498        537        1,170        1,093       2,146  
Adjusted EBITDA margin      37.1%        40.1%        40.0%        39.4%       39.3%  

Adjusted EBITDA less accrued capital expenditures margin

     28.6%        32.6%        32.2%        32.2%       31.5%  

 

(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, a component of operating expenses, as well as adjustments related to acquired deferred revenue.

Reconciliation of capital expenditures to accrued capital expenditures

 

       
    

Three months ended
June 30,

 

    

Six months ended
June 30,

 

   

Year ended
December 31,

 

 
(millions of U.S. dollars)

 

  

2024

 

    

2023

 

    

2024

 

    

2023

 

   

2023

 

 
Capital expenditures      152        127        297        267       544  
Remove: IFRS adjustment to cash basis      (4)        (2)        (15)        (21)       (12)  
Accrued capital expenditures      148        125        282        246       532  
Accrued capital expenditures as a percentage of revenues      n/a        n/a        n/a        n/a       7.8%  

 

 

 

Page 27


 

LOGO

 

Reconciliation of net earnings to adjusted earnings and adjusted EPS

 

       
    

Three months ended
June 30,

 

    

Six months ended
June 30,

 

   

Year ended
December 31,

 

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

 

  

2024

 

    

2023

 

    

2024

 

    

2023

 

   

2023

 

 
Net earnings      841        894        1,319        1,650       2,695  
Adjustments to remove:              

Fair value adjustments(1)

     (4)        5        (2)        18       18  

Amortization of acquired computer software

     37        20        75        27       72  

Amortization of other identifiable intangible assets

     23        23        48        48       97  

Other operating losses (gains), net

     29        (347)        70        (364)       (397)  

Interest benefit impacting comparability(2)(3)

                                (12)  

Other finance (income) costs

     (2)        102        (24)        192       192  

Share of post-tax earnings in equity method investments

     (61)        (419)        (53)        (989)       (1,075)  

Tax on above items(3)

     (8)        148        (40)        258       265  

Tax items impacting comparability(2)(3)

     (470)        (2)        (481)        (2)       (172)  

Loss (earnings) from discontinued operations, net of tax

     3        (5)        (11)        (24)       (49)  
Interim period effective tax rate normalization(3)      (1)        (5)        (10)        (3)        
Dividends declared on preference shares      (2)        (2)        (3)        (3)       (5)  
Adjusted earnings(4)      385        412        888        808       1,629  
Adjusted EPS(4)      $0.85        $0.88        $1.97        $1.71       $3.51  
Diluted weighted-average common shares (millions)      450.9        470.4        451.9        472.5       464.0  

 

(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, a component of operating expenses, as well as adjustments related to acquired deferred revenue.

(2)

Release of tax and interest reserves due to the expiration of statutes of limitation.

(3)

For three and six months ended June 30, 2024 and 2023, see the “Results of Operations—Tax (benefit) expense” section of this management’s discussion and analysis for additional information.

(4)

The adjusted earnings impact of non-controlling interests, which was applicable only to the three and six months ended June 30, 2024, was not material.

Reconciliation of effective tax rate on adjusted earnings

 

   
    

Year ended December 31,

 

 

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

 

  

2023

 

 

Adjusted earnings

     1,629  

Plus: Dividends declared on preference shares

     5  

Plus: Tax expense on adjusted earnings

     324  

Pre-tax adjusted earnings

     1,958  

IFRS tax expense

     417  

Remove tax related to:

  

Amortization of acquired computer software

     17  

Amortization of other identifiable intangible assets

     22  

Share of post-tax earnings in equity method investments

     (253)  

Other finance income

     31  

Other operating gains, net

     (81)  

Other items

     (1)  

Subtotal – tax on pre-tax items removed from adjusted earnings

     (265)  

Remove: Tax items impacting comparability

     172  

Total – Remove all items impacting comparability

     (93)  

Tax expense on adjusted earnings

     324  

Effective tax rate on adjusted earnings

     16.5%  

 

 

 

Page 28


 

LOGO

 

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

 

       
    

Three months ended
June 30,

 

    

Six months ended
June 30,

 

   

Year ended
December 31,

 

 
  (millions of U.S. dollars)

 

  

2024

 

    

2023

 

    

2024

 

    

2023

 

   

2023

 

 

Net cash provided by operating activities

     705        695        1,137        962       2,341  

Capital expenditures

     (152)        (127)        (297)        (267)       (544)  

Other investing activities

     6        45        6        68       137  

Payments of lease principal

     (16)        (15)        (31)        (31)       (58)  

Dividends paid on preference shares

     (2)        (2)        (3)        (3)       (5)  

Free cash flow

     541        596        812        729       1,871  

Reconciliation of net debt and leverage ratio of net debt to adjusted EBITDA

 

    

June 30,

 

    

December 31,

 

 
  (millions of U.S. dollars)

 

  

2024

 

    

2023

 

 

Current indebtedness

     1,264        372  

Long-term indebtedness

     1,846        2,905  

Total debt

     3,110        3,277  

Swaps

     (31)        (65)  

Total debt after swaps

     3,079        3,212  

Remove fair value adjustments for hedges(1)

     7        2  

Total debt after currency hedging arrangements

     3,086        3,214  

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

     24        26  

Add: Lease liabilities (current and non-current)

     265        265  

Less: Cash and cash equivalents(2)

     (1,682)        (1,298)  

Net debt

     1,693        2,207  

Leverage ratio of net debt to adjusted EBITDA

     

Adjusted EBITDA

     2,791        2,678  

Net debt/adjusted EBITDA

     0.6:1        0.8:1  

 

(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 $100 million as of June 30, 2024 and December 31, 2023, 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.

 

 

 

Page 29


 

LOGO

 

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

 

   
     Three months ended June 30,  
                   Change  

(millions of U.S. dollars)

 

  

2024

 

    

2023

 

    

Total

 

    

Foreign
Currency

 

    

Subtotal
Constant
Currency

 

    

Net
Acquisitions/
Divestitures

 

    

Organic

 

 

  Revenues

                    

  Legal Professionals

     727        705        3%               3%        (4%)        7%  

  Corporates

     442        392        13%               13%        5%        8%  

  Tax & Accounting Professionals

     250        229        9%        (3%)        12%        1%        10%  

  “Big 3” Segments Combined

     1,419        1,326        7%        (1%)        8%        (1%)        8%  

  Reuters News

     205        194        6%        (1%)        7%        3%        4%  

  Global Print

     123        133        (8%)        (1%)        (7%)               (7%)  

  Eliminations/Rounding

     (7)        (6)                                               

  Total revenues

     1,740        1,647        6%        (1%)        6%               6%  

  Recurring Revenues

                    

  Legal Professionals

     702        667        5%               5%        (2%)        8%  

  Corporates

     382        340        12%               13%        3%        10%  

  Tax & Accounting Professionals

     179        167        7%        (3%)        10%               10%  

  “Big 3” Segments Combined

     1,263        1,174        7%        (1%)        8%               9%  

  Reuters News

     164        155        6%        (1%)        7%        3%        4%  

  Eliminations/Rounding

     (7)        (6)                                               

  Total recurring revenues

     1,420        1,323        7%        (1%)        8%               8%  

  Transactions Revenues

                    

  Legal Professionals

     25        38        (34%)        —         (33%)        (36%)        3%  

  Corporates

     60        52        16%        (1%)        17%        16%        1%  

  Tax & Accounting Professionals

     71        62        15%        (1%)        16%        5%        11%  

  “Big 3” Segments Combined

     156        152        3%        (1%)        4%        (2%)        5%  

  Reuters News

     41        39        6%        (1%)        7%        4%        2%  

  Total transactions revenues

     197        191        4%        (1%)        4%               5%  

 

 

 

Page 30


 

LOGO

 

   
    

Six months ended June 30,

 

 
                  

Change

 

 
(millions of U.S. dollars)   

2024

 

    

2023

 

    

Total

 

    

Foreign
Currency

 

    

Subtotal
Constant
Currency

 

    

Net
Acquisitions/
Divestitures

 

    

Organic

 

 

  Revenues

                    

  Legal Professionals

     1,448        1,419        2%               2%        (5%)        7%  

  Corporates

     949        827        15%               15%        5%        10%  

  Tax & Accounting Professionals

     578        511        13%        (2%)        15%        2%        12%  

  “Big 3” Segments Combined

     2,975        2,757        8%               8%        (1%)        9%  

  Reuters News

     415        369        13%        (1%)        13%        3%        10%  

  Global Print

     247        271        (9%)               (9%)               (9%)  

  Eliminations/Rounding

     (12)        (12)                                               

  Total revenues

     3,625        3,385        7%               7%               8%  

  Recurring Revenues

                    

  Legal Professionals

     1,400        1,339        5%               5%        (3%)        8%  

  Corporates

     752        666        13%               13%        3%        10%  

  Tax & Accounting Professionals

     378        343        10%        (2%)        12%               12%  

  “Big 3” Segments Combined

     2,530        2,348        8%               8%        (1%)        9%  

  Reuters News

     328        310        6%        (1%)        7%        3%        4%  

  Eliminations/Rounding

     (12)        (12)                                               

  Total recurring revenues

     2,846        2,646        8%               8%        (1%)        8%  

  Transactions Revenues

                    

  Legal Professionals

     48        80        (40%)        (1%)        (39%)        (43%)        3%  

  Corporates

     197        161        23%               23%        12%        11%  

  Tax & Accounting Professionals

     200        168        19%        (1%)        20%        7%        13%  

  “Big 3” Segments Combined

     445        409        9%        (1%)        10%        (1%)        11%  

  Reuters News

     87        59        48%        (1%)        49%        8%        41%  

  Total transactions revenues

     532        468        14%        (1%)        15%               15%  

 

   
     Year ended December 31,  
                   Change  

(millions of U.S. dollars)

 

  

2023

 

    

2022

 

    

Total

 

    

Foreign
Currency

 

    

Subtotal
Constant
Currency

 

    

Net
Acquisitions/
Divestitures

 

    

Organic

 

 

  Revenues

                    

  Legal Professionals

     2,807        2,803                             (6%)        6%  

  Corporates

     1,620        1,536        5%               5%        (2%)        7%  

  Tax & Accounting Professionals

     1,058        986        7%        (2%)        9%        (1%)        10%  

  “Big 3” Segments Combined

     5,485        5,325        3%               4%        (4%)        7%  

  Reuters News

     769        733        5%               5%        1%        4%  

  Global Print

     562        592        (5%)        (1%)        (4%)        (1%)        (3%)  

  Eliminations/Rounding

     (22)        (23)                                               

  Total revenues

     6,794        6,627        3%               3%        (3%)        6%  

 

 

 

Page 31


 

LOGO

 

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

 

   
    

Three months ended June 30,

 

 
                  

Change

 

 

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

 

  

2024

 

    

2023

 

    

Total

 

    

Foreign
Currency

 

    

Constant
Currency

 

 

  Adjusted EBITDA

              

  Legal Professionals

     327        345        (5%)        1%        (6%)  

  Corporates

     163        163                       

  Tax & Accounting Professionals

     91        89        3%        (2%)        5%  

  “Big 3” Segments Combined

     581        597        (3%)               (3%)  

  Reuters News

     51        45        13%               14%  

  Global Print

     43        53        (18%)               (18%)  

  Corporate costs

     (29)        (33)        n/a        n/a        n/a  

  Adjusted EBITDA

     646        662        (2%)               (2%)  
           

  Adjusted EBITDA margin

              

  Legal Professionals

     45.0%        48.9%        (390)bp        50bp        (440)bp  

  Corporates

     36.8%        41.6%        (480)bp        20bp        (500)bp  

  Tax & Accounting Professionals

     36.8%        38.5%        (170)bp        20bp        (190)bp  

  “Big 3” Segments Combined

     41.0%        44.9%        (390)bp        40bp        (430)bp  

  Reuters News

     24.8%        23.1%        170bp        30bp        140bp  

  Global Print

     35.2%        39.7%        (450)bp               (450)bp  

  Adjusted EBITDA margin

     37.1%        40.1%        (300)bp        30bp        (330)bp  

  Operating expenses

     1,090        990        10%        (2%)        12%  

  Adjusted EPS

     $0.85        $0.88        (3%)        1%        (5%)  

 

   
     Six months ended June 30,  
                   Change  

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

 

  

2024

 

    

2023

 

 

    

Total

 

    

Foreign
Currency

 

    

Constant
Currency

 

 

  Adjusted EBITDA

              

  Legal Professionals

     669        663        1%               1%  

  Corporates

     356        317        12%        1%        12%  

  Tax & Accounting Professionals

     272        238        14%        (1%)        16%  

  “Big 3” Segments Combined

     1,297        1,218        7%               7%  

  Reuters News

     111        74        50%        (2%)        51%  

  Global Print

     90        103        (12%)               (12%)  

  Corporate costs

     (46)        (56)        n/a        n/a        n/a  

  Adjusted EBITDA

     1,452        1,339        8%               8%  
           

  Adjusted EBITDA margin

              

  Legal Professionals

     46.2%        46.7%        (50)bp        10bp        (60)bp  

  Corporates

     37.3%        38.2%        (90)bp        10bp        (100)bp  

  Tax & Accounting Professionals

     47.1%        45.7%        140bp               140bp  

  “Big 3” Segments Combined

     43.5%        44.0%        (50)bp               (50)bp  

  Reuters News

     26.6%        20.0%        660bp               660bp  

  Global Print

     36.7%        38.1%        (140)bp        10bp        (150)bp  

  Adjusted EBITDA margin

     40.0%        39.4%        60bp        20bp        40bp  

  Operating expenses

     2,171        2,064        5%        (1%)        6%  

  Adjusted EPS

     $1.97        $1.71        15%        1%        15%  

 

 

 

Page 32


 

LOGO

 

“Big 3” segments and consolidated adjusted EBITDA and the related margins

 

   
     Year ended December 31,  

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

 

  

2023

 

 

  Adjusted EBITDA

  

  Legal Professionals

     1,299  

  Corporates

     619  

  Tax & Accounting Professionals

     490  

  “Big 3” Segments Combined

     2,408  

  Reuters News

     172  

  Global Print

     213  

  Corporate costs

     (115)  

  Adjusted EBITDA

     2,678  

 

  “Big 3” Segments Combined

  

  Adjusted EBITDA

     2,408  

  Revenues, excluding $15 million of fair value adjustments to acquired deferred revenue

     5,500  

  Adjusted EBITDA margin

     43.8%  

 

  Consolidated

  

  Adjusted EBITDA

     2,678  

  Revenues, excluding $16 million of fair value adjustments to acquired deferred revenue

     6,810  

  Adjusted EBITDA margin

     39.3%  

Reconciliation of adjusted EBITDA margin

To compute segment and consolidated adjusted EBITDA margin, we exclude fair value adjustments related to acquired deferred revenue from our IFRS revenues. The chart below reconciles IFRS revenues to revenues used in the calculation of adjusted EBITDA margin, which excludes fair value adjustments related to acquired deferred revenue.

 

   
    

Three months ended June 30, 2024

 

 

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

 

  

IFRS
revenues

 

    

Remove fair value
adjustments to
acquired
deferred revenue

 

    

Revenues
excluding
fair value
adjustments
to acquired
deferred revenue

 

    

Adjusted
EBITDA

 

    

Adjusted
EBITDA
margin

 

 

Revenues

              

Legal Professionals

     727               727        327        45.0%  

Corporates

     442        2        444        163        36.8%  

Tax & Accounting Professionals

     250               250        91        36.8%  

“Big 3” Segments Combined

     1,419        2        1,421        581        41.0%  

Reuters News

     205               205        51        24.8%  

Global Print

     123               123        43        35.2%  

Eliminations/Rounding

     (7)               (7)               n/a  

Corporate costs

                          (29)        n/a  

Consolidated totals

     1,740        2        1,742        646        37.1%  

 

 

 

Page 33


 

LOGO

 

   
     Six months ended June 30, 2024  

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

 

  

IFRS
revenues

 

    

Remove fair value
adjustments to
acquired
deferred revenue

 

    

Revenues
excluding
fair value
adjustments to
acquired
deferred revenue

 

    

Adjusted
EBITDA

 

    

Adjusted
EBITDA
margin

 

 

Revenues

              

Legal Professionals

     1,448               1,448        669        46.2%  

Corporates

     949        5        954        356        37.3%  

Tax & Accounting Professionals

     578               578        272        47.1%  

“Big 3” Segments Combined

     2,975        5        2,980        1,297        43.5%  

Reuters News

     415        1        416        111        26.6%  

Global Print

     247               247        90        36.7%  

Eliminations/Rounding

     (12)               (12)               n/a  

Corporate costs

                          (46)        n/a  

Consolidated totals

     3,625        6        3,631        1,452        40.0%  

 

   
     Three months ended June 30, 2023  

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

 

  

IFRS
revenues

 

    

Remove fair value
adjustments to
acquired
deferred revenue

 

    

Revenues
excluding fair
value
adjustments to
acquired
deferred revenue

 

    

Adjusted
EBITDA

 

    

Adjusted
EBITDA
margin

 

 

Revenues

              

Legal Professionals

     705               705        345        48.9%  

Corporates

     392        1        393        163        41.6%  

Tax & Accounting Professionals

     229        3        232        89        38.5%  

“Big 3” Segments Combined

     1,326        4        1,330        597        44.9%  

Reuters News

     194               194        45        23.1%  

Global Print

     133               133        53        39.7%  

Eliminations/Rounding

     (6)               (6)               n/a  

Corporate costs

                          (33)        n/a  

Consolidated totals

     1,647        4        1,651        662        40.1%  

 

 

 

Page 34


 

LOGO

 

   
     Six months ended June 30, 2023  

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

 

  

IFRS
revenues

 

    

Remove fair value
adjustments to
acquired
deferred revenue

 

    

Revenues
excluding
fair value
adjustments
to acquired
deferred revenue

 

    

Adjusted
EBITDA

 

    

Adjusted
EBITDA
margin

 

 

Revenues

              

Legal Professionals

     1,419               1,419        663        46.7%  

Corporates

     827        3        830        317        38.2%  

Tax & Accounting Professionals

     511        10        521        238        45.7%  

“Big 3” Segments Combined

     2,757        13        2,770        1,218        44.0%  

Reuters News

     369               369        74        20.0%  

Global Print

     271               271        103        38.1%  

Eliminations/Rounding

     (12)               (12)               n/a  

Corporate costs

                          (56)        n/a  

Consolidated totals

     3,385        13        3,398        1,339        39.4%  

 

 

 

Page 35


 

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,
2024

 

   

March 31,
2024

 

   

December 31,
2023

 

   

September 30,
2023

 

   

June 30,
2023

 

   

March 31,
2023

 

   

December 31,
2022

 

   

September 30,
2022

 

 

Revenues

    1,740       1,885       1,815       1,594       1,647       1,738       1,765       1,574  

Operating profit

    415       557       558       441       825       508       631       398  

Earnings from continuing operations

    844       464       650       370       889       737       179       265  

(Loss) earnings from discontinued operations, net of tax

    (3)       14       28       (3)       5       19       39       (37)  

Net earnings

    841       478       678       367       894       756       218       228  

Earnings (loss) attributable to:

               

Common shareholders

    841       481       678       367       894       756       218       228  

Non-controlling interests

          (3)                                      
                                                                 

Basic earnings (loss) per share

               

From continuing operations

    $1.87       $1.03       $1.43       $0.81       $1.89       $1.56       $0.37       $0.55  

From discontinued operations

    (0.01)       0.03       0.06       (0.01)       0.01       0.04       0.08       (0.08)  
      $1.86       $1.06       $1.49       $0.80       $1.90       $1.60       $0.45       $0.47  

Diluted earnings (loss) per share

               

From continuing operations

    $1.87       $1.03       $1.43       $0.81       $1.89       $1.55       $0.37       $0.55  

From discontinued operations

    (0.01)       0.03       0.06       (0.01)       0.01       0.04       0.08       (0.08)  
      $1.86       $1.06       $1.49       $0.80       $1.90       $1.59       $0.45       $0.47  

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 seasonality, particularly in our Tax & Accounting business, where revenues tend to be concentrated in the first and fourth quarters. As most of our business is conducted in U.S. dollars, foreign currency had a minimal impact on our revenues, except in the third and fourth quarters of 2022 when a significant strengthening in the U.S. dollar caused a moderate decrease to our revenues. Divestitures negatively impacted our revenues throughout 2023 as well as in the first two quarters of 2024, despite contributions from recent acquisitions.

Operating profit – Our operating profit does not tend to be significantly impacted by seasonality. Because most of our operating expenses are fixed, we generally become more profitable when our revenues increase. When our revenues decline, we generally become less profitable. The second quarter of 2023 and the fourth quarter of 2022 included gains from the sale of certain non-core businesses. In 2022, our operating profit was impacted by costs associated with our Change Program, which was completed at the end of 2022.

Net earnings – Our net earnings have been significantly impacted by our former investment in LSEG in certain periods. The first, second and fourth quarters of 2023 and the fourth quarter of 2022 reflected increases in the value of our LSEG investment, while the third quarter of 2023 reflected a decrease in the value of our LSEG investment. While the third quarter of 2022 also included a significant reduction in the value of our LSEG investment, the reduction was virtually all due to the strengthening of the U.S. dollar against the British pound sterling, which was mitigated by gains on foreign exchange contracts related to a portion of the investment, which was denominated in British pound sterling. The second quarter of 2024 included a $468 million tax benefit from the recognition of a deferred tax asset relating to new tax legislation enacted in Canada.

 

 

 

Page 36


 

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. In the event debt securities are issued by TR Finance LLC, TR Finance LLC expects that the proceeds will be loaned to the Subsidiary Guarantors, and/or U.S. affiliates that are direct or indirect shareholders of the Subsidiary Guarantors. TR Finance LLC expects to be able to pay interest, premiums, operating expenses and to meet its debt obligations using interest income from the affiliate loans and will be further supported by Guarantees provided by the Subsidiary Guarantors and Thomson Reuters Corporation. However, the ability of TR Finance LLC to pay interest, premiums, operating expenses and to meet its debt obligations will depend upon the ability of the Subsidiary Guarantors and/or such other U.S. affiliates to pay interest and meet debt obligations under the affiliate loans and upon the credit support of the Subsidiary Guarantors and Thomson Reuters Corporation. 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, 2024, our 2023 annual consolidated financial statements, as well as our 2023 annual management’s discussion and analysis included in our 2023 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 and set forth in SEC Release No. 33-10762.

 

 

 

Page 37


 

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, 2024

 

 
(millions of U.S. dollars)

 

  

Parent

 

    

Subsidiary
Issuer

 

    

Guarantor
Subsidiaries

 

    

Non-Guarantor
Subsidiaries

 

    

Eliminations

 

    

Consolidated

 

 

CONTINUING OPERATIONS

                 

Revenues

                   477        1,426        (163)        1,740  

Operating expenses

     (4)               (338)        (911)        163        (1,090)  

Depreciation

                   (9)        (20)               (29)  

Amortization of computer software

                   (4)        (150)               (154)  

Amortization of other identifiable intangible assets

                   (10)        (13)               (23)  

Other operating losses, net

                   (22)        (7)               (29)  

Operating (loss) profit

     (4)               94        325               415  

Finance (costs) income, net:

                 

Net interest expense

     (35)                      (1)               (36)  

Other finance (costs) income

     (69)                      71               2  

Intercompany net interest income (expense)

     30               (15)        (15)                

(Loss) income before tax and equity method investments

     (78)               79        380               381  

Share of post-tax earnings in equity method investments

                          61               61  

Share of post-tax earnings in subsidiaries

     704                      59        (763)         

Tax benefit (expense)

     215               (20)        207               402  

Earnings from continuing operations

     841               59        707        (763)        844  

Loss from discontinued operations, net of tax

                          (3)               (3)  

Net earnings

     841               59        704        (763)        841  

Earnings attributable to:

                 

Common shareholders

     841               59        704        (763)        841  

Non-controlling interests

                                         

 

   
    

Three months ended June 30, 2023

 

 
(millions of U.S. dollars)

 

  

Parent

 

    

Subsidiary
Issuer

 

    

Guarantor
Subsidiaries

 

    

Non-Guarantor
Subsidiaries

 

    

Eliminations

 

    

Consolidated

 

 

CONTINUING OPERATIONS

                 

Revenues

                   508        1,283        (144)        1,647  

Operating expenses

     (6)               (327)        (801)        144        (990)  

Depreciation

                   (10)        (19)               (29)  

Amortization of computer software

                   (4)        (123)               (127)  

Amortization of other identifiable intangible assets

                   (11)        (12)               (23)  

Other operating (losses) gains, net

                   (1)        348               347  

Operating (loss) profit

     (6)               155        676               825  

Finance (costs) income, net:

                 

Net interest (expense) income

     (48)               5        9               (34)  

Other finance (costs) income

     (23)               1        (80)               (102)  

Intercompany net interest income (expense)

     42               (12)        (30)                

(Loss) income before tax and equity method investments

     (35)               149        575               689  

Share of post-tax earnings in equity method investments

                          419               419  

Share of post-tax earnings in subsidiaries

     929               71        133        (1,133)         

Tax expense

                   (16)        (203)               (219)  

Earnings from continuing operations

     894               204        924        (1,133)        889  

Earnings from discontinued operations, net of tax

                          5               5  

Net earnings

     894               204        929        (1,133)        894  

Earnings attributable to:

                 

Common shareholders

     894               204        929        (1,133)        894  

Non-controlling interests

                                         

 

 

 

Page 38


 

LOGO

 

CONDENSED CONSOLIDATING INCOME STATEMENT

 

   
    

Six months ended June 30, 2024

 

 
(millions of U.S. dollars)

 

  

Parent

 

    

Subsidiary
Issuer

 

    

Guarantor
Subsidiaries

 

    

Non-Guarantor
Subsidiaries

 

    

Eliminations

 

    

Consolidated

 

 

CONTINUING OPERATIONS

                 

Revenues

                   1,036        2,928        (339)        3,625  

Operating expenses

     (9)               (753)        (1,748)        339        (2,171)  

Depreciation

                   (18)        (39)               (57)  

Amortization of computer software

                   (8)        (299)               (307)  

Amortization of other identifiable intangible assets

                   (20)        (28)               (48)  

Other operating losses, net

                   (27)        (43)               (70)  

Operating (loss) profit

     (9)               210        771               972  

Finance (costs) income, net:

                 

Net interest (expense) income

     (73)               1        (4)               (76)  

Other finance (costs) income

     (89)               1        112               24  

Intercompany net interest income (expense)

     60               (30)        (30)                

(Loss) income before tax and equity method investments

     (111)               182        849               920  

Share of post-tax earnings in equity method investments

                          53               53  

Share of post-tax earnings (losses) in subsidiaries

     1,215               (1)        138        (1,352)         

Tax benefit (expense)

     215               (44)        164               335  

Earnings from continuing operations

     1,319               137        1,204        (1,352)        1,308  

Earnings from discontinued operations, net of tax

                          11               11  

Net earnings

     1,319               137        1,215        (1,352)        1,319  

Earnings (losses) attributable to:

                 

Common shareholders

     1,319               137        1,218        (1,352)        1,322  

Non-controlling interests

                          (3)               (3)  

 

    

Six months ended June 30, 2023

 

 
(millions of U.S. dollars)

 

  

Parent

 

    

Subsidiary
Issuer

 

    

Guarantor
Subsidiaries

 

    

Non-Guarantor
Subsidiaries

 

    

Eliminations

 

    

Consolidated

 

 

CONTINUING OPERATIONS

                 

Revenues

                   1,077        2,636        (328)        3,385  

Operating expenses

     (6)               (760)        (1,626)        328        (2,064)  

Depreciation

                   (21)        (38)               (59)  

Amortization of computer software

                   (9)        (236)               (245)  

Amortization of other identifiable intangible assets

                   (23)        (25)               (48)  

Other operating gains (losses), net

     23               (5)        346               364  

Operating profit

     17               259        1,057               1,333  

Finance (costs) income, net:

                 

Net interest (expense) income

     (99)               4        6               (89)  

Other finance (costs) income

     (26)               1        (167)               (192)  

Intercompany net interest income (expense)

     108               (24)        (84)                

Income before tax and equity method investments

                   240        812               1,052  

Share of post-tax earnings in equity method investments

                          989               989  

Share of post-tax earnings in subsidiaries

     1,650               68        201        (1,919)         

Tax expense

                   (39)        (376)               (415)  

Earnings from continuing operations

     1,650               269        1,626        (1,919)        1,626  

Earnings from discontinued operations, net of tax

                          24               24  

Net earnings

     1,650               269        1,650        (1,919)        1,650  

Earnings attributable to:

                 

Common shareholders

     1,650               269        1,650        (1,919)        1,650  

Non-controlling interests

                                         

 

 

 

Page 39


 

LOGO

 

CONDENSED CONSOLIDATING STATEMENT OF FINANCIAL POSITION

 

   
    

June 30, 2024

 

 
(millions of U.S. dollars)

 

  

Parent

 

    

Subsidiary
Issuer

 

    

Guarantor
Subsidiaries

 

    

Non-Guarantor
Subsidiaries

 

    

Eliminations

 

    

Consolidated

 

 

Cash and cash equivalents

     9               320        1,353               1,682  

Trade and other receivables

                   246        847               1,093  

Intercompany receivables

     2,707               369        3,437        (6,513)         

Other financial assets

                   5        12               17  

Prepaid expenses and other current assets

                   236        238               474  

Current assets

     2,716               1,176        5,887        (6,513)        3,266  

Property and equipment, net

                   200        236               436  

Computer software, net

                   39        1,434               1,473  

Other identifiable intangible assets, net

                   1,001        2,183               3,184  

Goodwill

                   3,796        3,502               7,298  

Equity method investments

                          230               230  

Other financial assets

     98               3        318               419  

Other non-current assets

                   110        510               620  

Intercompany receivables

     109               2        777        (888)         

Investments in subsidiaries

     14,637               496        4,005        (19,138)         

Deferred tax

     214                      1,238               1,452  

Total assets

     17,774               6,823        20,320        (26,539)        18,378  

LIABILITIES AND EQUITY

                 

Liabilities

                 

Current indebtedness

     1,264                                    1,264  

Payables, accruals and provisions

     54               352        621               1,027  

Current tax liabilities

                          325               325  

Deferred revenue

                   411        613               1,024  

Intercompany payables

     2,992               445        3,076        (6,513)         

Other financial liabilities

                   12        76               88  

Current liabilities

     4,310               1,220        4,711        (6,513)        3,728  

Long-term indebtedness

     1,846                                    1,846  

Provisions and other non-current liabilities

     2               5        671               678  

Other financial liabilities

                   82        165               247  

Intercompany payables

                   778        110        (888)         

Deferred tax

                   237        26               263  

Total liabilities

     6,158               2,322        5,683        (7,401)        6,762  

Equity

                 

Total equity

     11,616               4,501        14,637        (19,138)        11,616  

Total liabilities and equity

     17,774               6,823        20,320        (26,539)        18,378  

 

 

 

Page 40


 

LOGO

 

CONDENSED CONSOLIDATING STATEMENT OF FINANCIAL POSITION

 

   
    

December 31, 2023

 

 
(millions of U.S. dollars)

 

  

Parent

 

    

Subsidiary
Issuer

 

    

Guarantor
Subsidiaries

 

    

Non-Guarantor
Subsidiaries

 

    

Eliminations

 

    

Consolidated

 

 

Cash and cash equivalents

     24               182        1,092               1,298  

Trade and other receivables

                   276        846               1,122  

Intercompany receivables

     2,666               465        3,402        (6,533)         

Other financial assets

                   6        60               66  

Prepaid expenses and other current assets

                   212        223               435  

Current assets

     2,690               1,141        5,623        (6,533)        2,921  

Property and equipment, net

                   200        247               447  

Computer software, net

                   49        1,187               1,236  

Other identifiable intangible assets, net

                   1,021        2,144               3,165  

Goodwill

                   3,803        2,916               6,719  

Equity method investments

                          2,030               2,030  

Other financial assets

     116               6        322               444  

Other non-current assets

                   116        502               618  

Intercompany receivables

     188               2        778        (968)         

Investments in subsidiaries

     14,572               489        3,943        (19,004)         

Deferred tax

                          1,104               1,104  

Total assets

     17,566               6,827        20,796        (26,505)        18,684  

LIABILITIES AND EQUITY

                 

Liabilities

                 

Current indebtedness

     372                                    372  

Payables, accruals and provisions

     55               317        742               1,114  

Current tax liabilities

                          248               248  

Deferred revenue

                   337        655               992  

Intercompany payables

     2,768               634        3,131        (6,533)         

Other financial liabilities

     400               15        92               507  

Current liabilities

     3,595               1,303        4,868        (6,533)        3,233  

Long-term indebtedness

     2,905                                    2,905  

Provisions and other non-current liabilities

     2               6        684               692  

Other financial liabilities

                   76        161               237  

Intercompany payables

                   778        190        (968)         

Deferred tax

                   232        321               553  

Total liabilities

     6,502               2,395        6,224        (7,501)        7,620  

Equity

                 

Total equity

     11,064               4,432        14,572        (19,004)        11,064  

Total liabilities and equity

     17,566               6,827        20,796        (26,505)        18,684  

 

 

 

Page 41