Confidential – For Internal Use Only Reconciliation of GAAP to Non-GAAP Items 21 Adjusted EBITDA Q3 2014 Q2 2014 Q1 2014 Q4 2013 Q3 2013 Ongoing Operations: Pre-tax loss from continuing operations (44,787) $ (31,984) $ (39,930) $ (43,458) $ (54,989) $ Transitional Schools operating loss 11,390 9,642 8,259 12,944 10,099 Interest (income) expense, net (120) (177) (25) 65 15 Loss (gain) on sale of business - - - (68) 39 Depreciation and amortization (3) 11,950 12,554 13,029 13,661 13,990 Stock-based compensation (3) 950 1,020 1,341 1,580 1,713 Legal settlements (3) (4) - 1,600 5,850 17,000 300 14,396 7,403 74 3,050 11,513 (226) (879) (606) (2,924) 1,184 (8,588) - - - - Adjusted EBITDA–Ongoing Operations (2) (15,035) $ (821) $ (12,008) $ 1,850 $ (16,136) $ Adjusted EBITDA per diluted share (0.22) $ (0.01) $ (0.18) $ 0.03 $ (0.24) $ Memo: Advertising Expenses (3) 69,875 $ 56,224 $ 69,379 $ 56,077 $ 70,936 $ Transitional Schools and Discontinued Operations: Pre-tax (loss) income from discontinued operations (2,065) $ (12,726) $ (17,993) $ 117,272 $ (21,712) $ Transitional Schools operating loss (11,390) (9,642) (8,259) (12,944) (10,099) Loss (gain) on sale of business (8) - 311 - (130,109) - International Schools operating (income) loss (7) - - - (11,434) 7,608 Interest (income) expense, net - - - (51) (21) Depreciation and amortization (8) 1,191 1,840 2,402 2,765 2,961 Legal settlements (8) 225 - - - - 89 51 (7) 3,933 72 (3,485) 1,436 3,099 5,766 (3,092) Adjusted EBITDA–Transitional and Discontinued Operations (2) (15,435) $ (18,730) $ (20,758) $ (24,802) $ (24,283) $ Adjusted EBITDA per diluted share (0.23) $ (0.28) $ (0.31) $ (0.37) $ (0.36) $ Asset impairments (3) (5) Unused space charges (3) (6) Asset impairments (8) Unused space charges (6) (8) CAREER EDUCATION CORPORATION AND SUBSIDIARIES UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP ITEMS (1) (In thousands, except per share amounts) Insurance recovery |