Thomson Reuters Corp
TSX:TRI
Income Statement
Earnings Waterfall
Thomson Reuters Corp
Revenue
|
6.8B
USD
|
Cost of Revenue
|
-304m
USD
|
Gross Profit
|
6.5B
USD
|
Operating Expenses
|
-4.5B
USD
|
Operating Income
|
2B
USD
|
Other Expenses
|
740m
USD
|
Net Income
|
2.7B
USD
|
Income Statement
Thomson Reuters Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
12 702
N/A
|
12 657
0%
|
12 653
0%
|
12 674
+0%
|
12 607
-1%
|
12 298
-2%
|
11 941
-3%
|
11 581
-3%
|
11 257
-3%
|
11 229
0%
|
11 196
0%
|
11 193
0%
|
11 166
0%
|
9 704
-13%
|
8 215
-15%
|
6 743
-18%
|
5 297
-21%
|
5 345
+1%
|
5 376
+1%
|
5 388
+0%
|
5 501
+2%
|
5 609
+2%
|
5 721
+2%
|
5 850
+2%
|
5 906
+1%
|
5 939
+1%
|
5 921
0%
|
5 951
+1%
|
5 984
+1%
|
6 044
+1%
|
6 171
+2%
|
6 254
+1%
|
6 348
+2%
|
6 442
+1%
|
6 524
+1%
|
6 572
+1%
|
6 627
+1%
|
6 691
+1%
|
6 724
+0%
|
6 744
+0%
|
6 794
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 579)
|
(1 581)
|
(1 582)
|
(1 585)
|
(1 578)
|
(1 542)
|
(1 505)
|
(1 451)
|
(1 370)
|
(1 322)
|
(1 286)
|
(1 250)
|
(1 232)
|
(980)
|
(728)
|
(488)
|
(254)
|
(254)
|
(258)
|
(275)
|
(283)
|
(298)
|
(309)
|
(304)
|
(313)
|
(320)
|
(318)
|
(322)
|
(328)
|
(331)
|
(332)
|
(332)
|
(326)
|
(323)
|
(319)
|
(309)
|
(306)
|
(305)
|
(304)
|
(307)
|
(304)
|
|
Gross Profit |
11 123
N/A
|
11 076
0%
|
11 071
0%
|
11 089
+0%
|
11 029
-1%
|
10 756
-2%
|
10 436
-3%
|
10 130
-3%
|
9 887
-2%
|
9 907
+0%
|
9 910
+0%
|
9 943
+0%
|
9 934
0%
|
8 724
-12%
|
7 487
-14%
|
6 255
-16%
|
5 043
-19%
|
5 091
+1%
|
5 118
+1%
|
5 113
0%
|
5 218
+2%
|
5 311
+2%
|
5 412
+2%
|
5 546
+2%
|
5 593
+1%
|
5 619
+0%
|
5 603
0%
|
5 629
+0%
|
5 656
+0%
|
5 713
+1%
|
5 839
+2%
|
5 922
+1%
|
6 022
+2%
|
6 119
+2%
|
6 205
+1%
|
6 263
+1%
|
6 321
+1%
|
6 386
+1%
|
6 420
+1%
|
6 437
+0%
|
6 490
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(9 751)
|
(9 576)
|
(9 725)
|
(9 751)
|
(9 407)
|
(8 401)
|
(8 090)
|
(7 783)
|
(8 392)
|
(8 322)
|
(8 350)
|
(8 343)
|
(8 555)
|
(7 419)
|
(6 345)
|
(5 240)
|
(3 930)
|
(4 081)
|
(4 120)
|
(4 239)
|
(4 349)
|
(4 554)
|
(4 411)
|
(4 541)
|
(4 715)
|
(4 591)
|
(4 710)
|
(4 623)
|
(4 410)
|
(3 813)
|
(3 940)
|
(4 024)
|
(4 797)
|
(4 856)
|
(4 876)
|
(4 826)
|
(4 506)
|
(4 503)
|
(4 437)
|
(4 401)
|
(4 540)
|
|
Selling, General & Administrative |
(7 989)
|
(7 912)
|
(7 908)
|
(7 959)
|
(7 587)
|
(7 534)
|
(7 320)
|
(7 053)
|
(6 798)
|
(6 804)
|
(6 821)
|
(6 822)
|
(6 980)
|
(6 103)
|
(5 243)
|
(4 437)
|
(3 325)
|
(3 485)
|
(3 544)
|
(3 614)
|
(3 718)
|
(3 979)
|
(4 073)
|
(4 175)
|
(3 971)
|
(4 043)
|
(3 903)
|
(3 783)
|
(3 681)
|
(3 660)
|
(3 763)
|
(3 879)
|
(4 052)
|
(4 107)
|
(4 134)
|
(4 115)
|
(3 993)
|
(3 990)
|
(3 927)
|
(3 849)
|
(3 828)
|
|
Depreciation & Amortization |
(1 830)
|
(1 830)
|
(1 845)
|
(1 835)
|
(1 822)
|
(1 780)
|
(1 720)
|
(1 661)
|
(1 582)
|
(1 547)
|
(1 530)
|
(1 520)
|
(1 552)
|
(1 333)
|
(1 111)
|
(860)
|
(605)
|
(603)
|
(598)
|
(612)
|
(619)
|
(628)
|
(638)
|
(675)
|
(717)
|
(732)
|
(756)
|
(799)
|
(792)
|
(803)
|
(806)
|
(768)
|
(770)
|
(756)
|
(746)
|
(736)
|
(724)
|
(719)
|
(714)
|
(720)
|
(725)
|
|
Other Operating Expenses |
68
|
166
|
28
|
43
|
2
|
913
|
950
|
931
|
(12)
|
29
|
1
|
(1)
|
(23)
|
17
|
9
|
57
|
0
|
7
|
22
|
(13)
|
(12)
|
53
|
300
|
309
|
(27)
|
184
|
(51)
|
(41)
|
63
|
650
|
629
|
623
|
25
|
7
|
4
|
25
|
211
|
206
|
204
|
168
|
13
|
|
Operating Income |
1 372
N/A
|
1 500
+9%
|
1 346
-10%
|
1 338
-1%
|
1 622
+21%
|
2 355
+45%
|
2 346
0%
|
2 347
+0%
|
1 495
-36%
|
1 585
+6%
|
1 560
-2%
|
1 600
+3%
|
1 379
-14%
|
1 305
-5%
|
1 142
-12%
|
1 015
-11%
|
1 113
+10%
|
1 010
-9%
|
998
-1%
|
874
-12%
|
869
-1%
|
757
-13%
|
1 001
+32%
|
1 005
+0%
|
878
-13%
|
1 028
+17%
|
893
-13%
|
1 006
+13%
|
1 246
+24%
|
1 900
+52%
|
1 899
0%
|
1 898
0%
|
1 225
-35%
|
1 263
+3%
|
1 329
+5%
|
1 437
+8%
|
1 815
+26%
|
1 883
+4%
|
1 983
+5%
|
2 036
+3%
|
1 950
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(373)
|
(362)
|
(380)
|
(346)
|
602
|
(252)
|
(310)
|
(313)
|
(302)
|
(490)
|
(389)
|
(422)
|
(307)
|
(231)
|
(315)
|
(333)
|
(467)
|
(429)
|
(349)
|
(284)
|
(186)
|
(157)
|
(142)
|
0
|
255
|
50
|
92
|
32
|
(38)
|
(60)
|
(93)
|
(97)
|
(139)
|
(50)
|
276
|
699
|
296
|
109
|
(308)
|
(641)
|
(316)
|
|
Non-Reccuring Items |
95
|
0
|
0
|
0
|
(146)
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
(105)
|
0
|
0
|
0
|
(116)
|
0
|
0
|
(10)
|
(117)
|
0
|
0
|
0
|
591
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
370
|
370
|
384
|
|
Total Other Income |
(72)
|
(67)
|
(61)
|
(58)
|
(60)
|
(63)
|
(62)
|
(65)
|
(67)
|
(62)
|
(64)
|
(66)
|
(66)
|
(66)
|
(57)
|
(44)
|
(34)
|
(31)
|
(31)
|
(34)
|
(34)
|
(36)
|
(40)
|
(37)
|
(45)
|
(43)
|
(42)
|
(43)
|
(35)
|
(38)
|
(35)
|
(31)
|
(32)
|
(29)
|
(28)
|
(31)
|
(29)
|
(30)
|
(33)
|
(25)
|
(30)
|
|
Pre-Tax Income |
1 022
N/A
|
1 071
+5%
|
905
-15%
|
934
+3%
|
2 018
+116%
|
2 040
+1%
|
1 974
-3%
|
1 969
0%
|
1 151
-42%
|
1 033
-10%
|
1 107
+7%
|
1 112
+0%
|
1 037
-7%
|
1 008
-3%
|
770
-24%
|
638
-17%
|
507
-21%
|
550
+8%
|
618
+12%
|
556
-10%
|
533
-4%
|
564
+6%
|
819
+45%
|
958
+17%
|
971
+1%
|
1 035
+7%
|
943
-9%
|
995
+6%
|
1 764
+77%
|
1 802
+2%
|
1 771
-2%
|
1 770
0%
|
1 054
-40%
|
1 184
+12%
|
1 577
+33%
|
2 105
+33%
|
2 082
-1%
|
1 985
-5%
|
2 012
+1%
|
1 740
-14%
|
1 988
+14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(848)
|
(588)
|
(419)
|
(478)
|
(62)
|
(100)
|
(70)
|
(51)
|
(34)
|
17
|
25
|
24
|
15
|
(22)
|
(35)
|
(27)
|
(71)
|
(87)
|
(69)
|
(197)
|
(109)
|
(83)
|
(133)
|
8
|
1
|
(45)
|
(14)
|
120
|
(71)
|
(1 618)
|
(1 891)
|
(1 877)
|
(1 607)
|
(253)
|
128
|
(41)
|
(259)
|
(215)
|
(526)
|
(500)
|
(417)
|
|
Income from Continuing Operations |
174
|
483
|
486
|
456
|
1 956
|
1 940
|
1 904
|
1 918
|
1 117
|
1 050
|
1 132
|
1 136
|
1 052
|
986
|
735
|
611
|
436
|
463
|
549
|
359
|
424
|
481
|
686
|
966
|
972
|
990
|
929
|
1 115
|
1 693
|
184
|
(120)
|
(107)
|
(553)
|
931
|
1 705
|
2 064
|
1 823
|
1 770
|
1 486
|
1 240
|
1 571
|
|
Income to Minority Interest |
(48)
|
(44)
|
(41)
|
(48)
|
(50)
|
(55)
|
(63)
|
(57)
|
(56)
|
(51)
|
(45)
|
(45)
|
(51)
|
(58)
|
(59)
|
(64)
|
(64)
|
(75)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
1
|
1
|
2
|
(1)
|
3
|
7
|
9
|
8
|
10
|
7
|
3
|
4
|
4
|
5
|
(1)
|
(2)
|
(4)
|
(4)
|
5
|
5
|
(233)
|
(348)
|
(488)
|
(793)
|
(599)
|
(540)
|
(555)
|
(429)
|
(544)
|
5 807
|
7 052
|
6 558
|
6 240
|
741
|
(1 176)
|
(1 029)
|
(432)
|
(660)
|
584
|
935
|
1 075
|
|
Net Income (Common) |
134
N/A
|
447
+234%
|
449
+0%
|
408
-9%
|
1 906
+367%
|
1 929
+1%
|
1 942
+1%
|
1 991
+3%
|
1 253
-37%
|
1 210
-3%
|
1 285
+6%
|
1 278
-1%
|
3 096
+142%
|
3 131
+1%
|
2 986
-5%
|
3 043
+2%
|
1 393
-54%
|
757
-46%
|
1 190
+57%
|
1 132
-5%
|
3 930
+247%
|
4 373
+11%
|
3 927
-10%
|
3 612
-8%
|
1 561
-57%
|
1 650
+6%
|
1 597
-3%
|
1 881
+18%
|
1 120
-40%
|
5 963
+432%
|
6 905
+16%
|
6 424
-7%
|
5 687
-11%
|
1 658
-71%
|
475
-71%
|
943
+99%
|
1 335
+42%
|
1 084
-19%
|
2 091
+93%
|
2 230
+7%
|
2 690
+21%
|
|
EPS (Diluted) |
0.17
N/A
|
0.6
+253%
|
0.62
+3%
|
0.57
-8%
|
2.67
+368%
|
2.74
+3%
|
2.79
+2%
|
2.89
+4%
|
1.81
-37%
|
1.8
-1%
|
1.93
+7%
|
1.94
+1%
|
4.69
+142%
|
4.87
+4%
|
4.69
-4%
|
4.81
+3%
|
2
-58%
|
1.2
-40%
|
1.91
+59%
|
1.83
-4%
|
6.1
+233%
|
9
+48%
|
8.09
-10%
|
7.47
-8%
|
3.22
-57%
|
3.43
+7%
|
3.32
-3%
|
3.91
+18%
|
2.33
-40%
|
12.47
+435%
|
14.4
+15%
|
13.48
-6%
|
11.5
-15%
|
3.4
-70%
|
0.97
-71%
|
1.94
+100%
|
2.75
+42%
|
2.38
-13%
|
4.44
+87%
|
4.88
+10%
|
5.79
+19%
|