| Appendix: Reconciliation of Non-GAAP Financial Measures The following information provides reconciliations of non-GAAP financial measures , which are presented in the accompanying presentation, to the most comparable financial measures calculated and presented in accordance with accounting principles generally accepted in the U.S. (“GAAP”). The companies have provided non-GAAP financial measures, which are not calculated or presented in accordance with GAAP, as information supplemental and in addition to the financial measures presented in the accompanying presentation that are calculated and presented in accordance with GAAP. Such non-GAAP financial measures should not be considered superior to, as a substitute for, or as an alternative to, and should be considered in conjunction with, the GAAP financial measures presented in the presentation. The non-GAAP financial measures in the accompanying presentation may differ from similar measures used by other companies. The following tables reconcile the non-GAAP measure of Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) referred to in this presentation to the most directly comparable GAAP measure reflected in the Companies’ financial statements. STRATEGIC EDUCATION INC (TTM Ended 9/30) Income from continuing operations $ 80,971 Other (Income)/Expense, net (719) Income Tax Expense 44,916 Depreciation and Amortization 38,787 EBITDA $ 163,954 Stock Based Compensation 18,178 EBITDA net of Share Based Compensation $ 182,132 STRAYER EDUCATION INC (TTM Ended 9/30) Income from continuing operations $ 38,825 Other (Income)/Expense, net (230) Income Tax Expense 21,580 Depreciation and Amortization 18,259 EBITDA $ 78,434 Stock Based Compensation 12,006 EBITDA net of Share Based Compensation $ 90,440 CAPELLA EDUCATION COMPANY (TTM Ended 9/30) Income from continuing operations $ 42,146 Other (Income)/Expense, net (489) Income Tax Expense 23,336 Depreciation and Amortization 20,528 EBITDA $ 85,520 Stock Based Compensation 6,172 EBITDA net of Share Based Compensation $ 91,692 19 |