Spreadsheet: 052a40b6-5fb6-4dcd-be87-a6cfa3906362
Sheet: Restated Financials

THOMSON REUTERS CORPORATION
BUSINESS AND SEGMENT INFORMATION (UNAUDITED)        (millions of U.S. dollars, except as otherwise indicated and except for per share data)
ONGOING BUSINESSES - RESTATED - EXCLUDES 2012 ANNOUNCED DISPOSALS
 |  | 2009 |  | 2010 |  | 2011
 |  | Full Year |  | Full Year |  | Q1 | Q2 | Q3 | Q4 |  | Full Year
Revenues:
Trading |  | 3498 |  | 3400 |  | 885 | 896 | 887 | 869 |  | 3537
Investors |  | 2459 |  | 2432 |  | 623 | 627 | 616 | 606 |  | 2472
Marketplaces |  | 964 |  | 997 |  | 273 | 282 | 289 | 290 |  | 1134
Governance, Risk & Compliance |  | 55 |  | 73 |  | 23 | 34 | 47 | 50 |  | 154
Financial & Risk |  | 6976 |  | 6902 |  | 1804 | 1839 | 1839 | 1815 |  | 7297
Legal |  | 2954 |  | 3027 |  | 754 | 803 | 821 | 843 |  | 3221
Tax & Accounting |  | 837 |  | 907 |  | 238 | 229 | 242 | 341 |  | 1050
Intellectual Property & Science |  | 756 |  | 789 |  | 201 | 211 | 215 | 225 |  | 852
Corporate & Other (includes Media) |  | 331 |  | 324 |  | 82 | 84 | 83 | 87 |  | 336
Eliminations |  | -11 |  | -12 |  | -2 | -5 | -3 | -3 |  | -13
Revenues from ongoing businesses |  | 11843 |  | 11937 |  | 3077 | 3161 | 3197 | 3308 |  | 12743
Adjusted EBITDA:
Financial & Risk |  | 1979 |  | 1790 |  | 465 | 526 | 523 | 458 |  | 1972
Legal |  | 1177 |  | 1146 |  | 257 | 318 | 323 | 312 |  | 1210
Tax & Accounting |  | 260 |  | 284 |  | 64 | 69 | 63 | 136 |  | 332
Intellectual Property & Science |  | 269 |  | 263 |  | 66 | 71 | 79 | 80 |  | 296
Corporate & Other (includes Media) |  | -203 |  | -211 |  | -65 | -54 | -38 | -70 |  | -227
Integration programs expenses |  | -506 |  | -463 |  | -70 | -42 | -39 | -64 |  | -215
Adjusted EBITDA |  | 2976 |  | 2809 |  | 717 | 888 | 911 | 852 |  | 3368
Depreciation and amortization of computer software:
Financial & Risk |  | -585 |  | -520 |  | -138 | -149 | -143 | -146 |  | -576
Legal |  | -231 |  | -254 |  | -67 | -68 | -66 | -68 |  | -269
Tax & Accounting |  | -65 |  | -81 |  | -21 | -22 | -26 | -26 |  | -95
Intellectual Property & Science |  | -51 |  | -54 |  | -14 | -14 | -15 | -16 |  | -59
Corporate & Other (includes Media) |  | -48 |  | -46 |  | -11 | -8 | -10 | -14 |  | -43
Depreciation and amortization from ongoing businesses |  | -980 |  | -955 |  | -251 | -261 | -260 | -270 |  | -1042
Underlying Operating Profit:
Financial & Risk |  | 1394 |  | 1270 |  | 327 | 377 | 380 | 312 |  | 1396
Legal |  | 946 |  | 892 |  | 190 | 250 | 257 | 244 |  | 941
Tax & Accounting |  | 195 |  | 203 |  | 43 | 47 | 37 | 110 |  | 237
Intellectual Property & Science |  | 218 |  | 209 |  | 52 | 57 | 64 | 64 |  | 237
Corporate & Other (includes Media) |  | -251 |  | -257 |  | -76 | -62 | -48 | -84 |  | -270
Underlying Operating Profit |  | 2502 |  | 2317 |  | 536 | 669 | 690 | 646 |  | 2541
Underlying Operating Profit margin % |  | 0.211264037828253 |  | 0.194102370779928 |  | 0.1741956451088723 | 0.2116418854792787 | 0.2158273381294964 | 0.1952841596130593 |  | 0.1994035941301107
Adjusted earnings
Underlying Operating Profit |  | 2502 |  | 2317 |  | 536 | 669 | 690 | 646 |  | 2541
Adjustments:
Integration programs expenses |  | -506 |  | -463 |  | -70 | -42 | -39 | -64 |  | -215
Interest expense |  | -410 |  | -383 |  | -101 | -98 | -102 | -95 |  | -396
Income tax |  | -210 |  | -165 |  | -50 | -90 | -84 | -31 |  | -255
Non-controlling interests |  | -23 |  | -24 |  | -7 | -9 | -12 | -10 |  | -38
Dividends declared on preference shares |  | -2 |  | -3 |  | -1 | -1 | 0 | -1 |  | -3
Adjusted earnings from continuing operations |  | 1351 |  | 1279 |  | 307 | 429 | 453 | 445 |  | 1634
Adjusted earnings per share from continuing operations |  | 1.622043462600552 |  | 1.529172644667623 |  | 0.3656067643205907 | 0.5108359133126935 | 0.5414126927214055 | 0.536338435579125 |  | 1.955013161043312
Weighted average shares (in millions) |  | 832.9 |  | 836.4 |  | 839.7 | 839.8 | 836.7 | 829.7 |  | 835.8
Adjusted EBITDA  margin summary:
Financial & Risk |  | 0.2836869266055046 |  | 0.2593451173572878 |  | 0.257760532150776 | 0.2860250135943447 | 0.2843936922240348 | 0.2523415977961432 |  | 0.2702480471426614
Legal |  | 0.3984427894380501 |  | 0.3785926660059465 |  | 0.3408488063660478 | 0.3960149439601494 | 0.3934226552984166 | 0.3701067615658363 |  | 0.3756597330021733
Tax & Accounting |  | 0.3106332138590203 |  | 0.3131201764057332 |  | 0.2689075630252101 | 0.3013100436681223 | 0.2603305785123967 | 0.3988269794721407 |  | 0.3161904761904762
Intellectual Property & Science |  | 0.3558201058201058 |  | 0.3333333333333333 |  | 0.3283582089552239 | 0.3364928909952606 | 0.3674418604651163 | 0.3555555555555556 |  | 0.3474178403755869
Adjusted EBITDA Margin |  | 0.2512876804863632 |  | 0.2353187568065678 |  | 0.233019174520637 | 0.2809237583043341 | 0.2849546449796684 | 0.2575574365175333 |  | 0.2643019697088598
Underlying Operating Profit margin summary:
Financial & Risk |  | 0.1998279816513761 |  | 0.1840046363372935 |  | 0.1812638580931264 | 0.2050027188689505 | 0.2066340402392605 | 0.171900826446281 |  | 0.1913114978758394
Legal |  | 0.3202437373053487 |  | 0.2946812025107367 |  | 0.2519893899204244 | 0.3113325031133251 | 0.3130328867235079 | 0.2894424673784105 |  | 0.2921452964917727
Tax & Accounting |  | 0.2329749103942652 |  | 0.2238147739801543 |  | 0.180672268907563 | 0.2052401746724891 | 0.1528925619834711 | 0.3225806451612903 |  | 0.2257142857142857
Intellectual Property & Science |  | 0.2883597883597884 |  | 0.2648922686945501 |  | 0.2587064676616915 | 0.2701421800947867 | 0.2976744186046512 | 0.2844444444444444 |  | 0.2781690140845071
Underlying Operating Profit margin |  | 0.211264037828253 |  | 0.194102370779928 |  | 0.1741956451088723 | 0.2116418854792787 | 0.2158273381294964 | 0.1952841596130593 |  | 0.1994035941301107