23 APPENDIX B: RECONCILIATION OF ADJUSTED EBITDA Reconciliation of Adjusted EBITDA to GAAP Net Income (Unaudited, In Thousands) Three Months Ended Note: The periods 3/31/07 through 12/31/08 have been adjusted to reflect the retrospective application of ASC 470-20 PROPRIETARY 3/31/07 6/30/07 9/30/07 12/31/07 3/31/08 6/30/08 9/30/08 12/31/08 3/31/09 6/30/09 9/30/09 12/31/09 GAAP net income, as reported 4,991 (1,515) 4,568 4,187 6,751 6,162 3,028 (2,095) 8,997 6,641 9,004 8,405 Interest expense 4,042 4,506 4,840 5,260 5,200 4,831 5,140 5,401 4,273 3,958 3,970 3,959 Contingent interest expense 3,235 888 - - - - - - - - - - Pay-off of future contingent interest - 11,733 - - - - - - - - - - Provision for income taxes 3,437 (1,031) 1,315 2,777 4,509 4,225 2,408 (1,442) 5,973 4,166 5,948 4,609 Depreciation and amortization 869 840 833 810 722 766 674 652 623 620 652 697 Amount applied to principal on receivable portfolios 28,259 29,452 26,114 29,498 40,212 35,785 35,140 46,364 42,851 48,303 49,188 47,384 Stock-based compensation expense 801 1,204 1,281 1,001 1,094 1,228 860 382 1,080 994 1,261 1,049 Impairment charge for goodwill and identifiable intangible assets - - - - - - - - - - - - Acquisition related expense - - - - - - - - - - - - Adjusted EBITDA 45,634 46,077 38,951 43,533 58,488 52,997 47,250 49,262 63,797 64,682 70,023 66,103 3/31/10 6/30/10 9/30/10 12/31/10 3/31/11 6/30/11 9/30/11 12/31/11 3/31/12 GAAP net income, as reported 10,861 11,730 12,290 14,171 13,679 14,775 15,370 17,134 11,406 Interest expense 4,538 4,880 4,928 5,003 5,593 5,369 5,175 4,979 5,515 Contingent interest expense - - - - - - - - - Pay-off of future contingent interest - - - - - - - - - Provision for income taxes 6,490 6,749 6,632 9,075 8,601 9,486 9,868 10,351 7,344 Depreciation and amortization 673 752 816 958 1,053 1,105 1,194 1,309 1,363 Amount applied to principal on receivable portfolios 58,265 64,901 63,507 53,427 85,709 83,939 73,187 69,462 104,603 Stock-based compensation expense 1,761 1,446 1,549 1,254 1,765 1,810 2,405 1,729 2,266 Impairment charge for goodwill and identifiable intangible assets - - - - - - - - 10,349 Acquisition related expense - - - - - - - - 489 Adjusted EBITDA 82,588 90,458 89,722 83,888 116,400 116,484 107,199 104,964 143,335 |