45 NON-GAAP RECONCILIATIONS Year Ended December 31, 2014 Income (Loss) Income (Loss) From Continuing From Discontinued Operations Operations Net Income (Loss) Weighted Per Per Per Average Share Share Share Shares Amount Amount Amount Amount Amount Amount (In thousands, except per share amounts) Reported: Earnings (loss) and shares . . . . . . . . . . . . . . . . . . 52,065 98,559 $ (1,342) $ 97,217 $ Effect of participating securities: Non-vested restricted stock and stock units . . . . . . . . . . . . . . . . . . . . . . . (311) - (311) Basic earnings (loss) and shares . . . . . . . . . . . . . 52,065 98,248 $ 1.89 $ (1,342) $ (0.03) $ 96,906 $ 1.86 $ Effect of dilutive securities: Contingently convertible debt (5.0% Convertible Notes) . . . . . . . . . . . - - - - Stock compensation plans . . . . . .. . . . . . . . . . . 498 Diluted earnings (loss) and shares (3). . . . . . . . . 52,563 98,248 $ 1.87 $ (1,342) $ (0.03) $ 96,906 $ 1.84 $ Adjustments (net of tax): Fire and severe storm damage . . . . . . . . . . . . . . . 2,685 $ 0.05 $ - $ - $ 2,685 $ 0.05 $ Legal and other. . . . . . . . . . . . . . . . . . . . . . . . . . .. 749 0.01 - - 749 0.01 Impairment charges. . . . . . . . . . . . . . . . . . . . . . . 4,459 0.08 - - 4,459 0.08 Gain on disposal of franchises . . . . . . . . . . . . . . (7,273) (0.14) - - (7,273) (0.14) Permanent tax difference from disposals . . . . . . 853 0.02 - - 853 0.02 Lease exit adjustments . . . . . . . . . . . . . . . . . . . . - - (844) (0.02) (844) (0.02) Effect of two-class method & rounding . . . . . . . - 0.01 - 0.01 - 0.02 Total adjustments . . . . . . . . . . . . . . . . . . . . . . 1,473 $ 0.03 $ (844) $ (0.01) $ 629 $ 0.02 $ Adjusted: Earnings (loss) and Diluted earnings (loss) per share . . . . . . . . . . . 100,032 $ 1.90 $ (2,186) $ (0.04) $ 97,846 $ 1.86 $ (3) Expenses attributable to the EchoPark® initiative were $0.18 per fully diluted share in the year ended December 31, 2014. Year Ended December 31, 2013 Income (Loss) Income (Loss) From Continuing From Discontinued Operations Operations Net Income (Loss) Weighted Per Per Per Average Share Share Share Shares Amount Amount Amount Amount Amount Amount (In thousands, except per share amounts) Reported: Earnings (loss) and shares . . . . . . . . . . . . . . . . . . 52,556 84,678 $ (3,060) $ 81,618 $ Effect of participating securities: Non-vested restricted stock and stock units . . . . . . . . . . . . . . . . . . . . . . . (601) - (601) Basic earnings (loss) and shares . . . . . . . . . . . . . 52,556 84,077 $ 1.60 $ (3,060) $ (0.06) $ 81,017 $ 1.54 $ Effect of dilutive securities: Stock compensation plans . . . . . . . . . . . . . . . . 385 Diluted earnings (loss) and shares (4) . . . . . . . . .. 52,941 84,077 $ 1.59 $ (3,060) $ (0.06) $ 81,017 $ 1.53 $ Adjustments (net of tax): Impairment Charges . . . . . . . . . . . . . . . . . . . . . . 6,022 $ 0.11 $ - $ - $ 6,022 $ 0.11 $ Double-carry interest & refinancing . . . . . . . . . . 17,704 0.33 - - 17,704 0.33 Debt extinguishment charges . . . . . . . . . . . . . . . . - - - - - - Effect of two-class method & rounding . . . . . . . - - - 0.01 - 0.01 Total adjustments . . . . . . . . . . . . . . . . . . . . . . 23,726 $ 0.44 $ - $ 0.01 $ 23,726 $ 0.45 $ Adjusted: Earnings (loss) and Diluted earnings (loss) per share . . . . . . . . . . . 108,404 $ 2.03 $ (3,060) $ (0.05) $ 105,344 $ 1.98 $ (4) Expenses attributable to the EchoPark® initiative were $0.07 per fully diluted share in the year ended December 31, 2014. |