
| Appendix B: Reconciliation and Adjustments 27 (Footnotes on following page) ($ in thousands) 9 months 2005 2006 2007 2008 2009 ended 2010 EBITDA from continuing operations $106,952 $136,677 $148,422 $87,120 $69,222 $25,342 Adjusted items: Legal costs (1) - - - 690 654 (157) Cipriani litigation (2) - - - - - (788) Grand Hotel Timeo & Villa Sant’Andrea (3) - - - - - 1,724 Porto Cupecoy (4) - - (4,866) 4,866 - - Abandoned projects (5) - - - 1,497 - - Restructuring and redundancy costs - - 3,352 2,493 1,472 1,111 Impairment (6) - - - 29,099 6,500 36,500 Gain on insurance proceeds / disposal of assets (7) - (6,619) (2,312) - (1,385) - Other (8) - 841 343 - - 1,240 Adjusted EBITDA from continuing operations 106,952 130,899 144,939 125,765 76,463 64,972 Real Estate 3,078 3,514 4,121 (6,433) (3,476) (4,663) Adjusted EBITDA from continuing operations excluding Real Estate $103,874 $127,385 $140,818 $132,198 $79,939 $69,635 EBITDA from continuing operations $106,952 $136,677 $148,422 $87,120 $69,222 $25,342 Depreciation & amortization (33,211) (34,503) (34,677) (34,772) (40,830) (34,732) Interest (29,971) (44,367) (41,029) (46,874) (31,068) (22,138) Foreign exchange 5,065 (4,610) 799 4,774 (1,058) 2,985 Earnings / (losses) before tax 48,835 53,197 73,515 10,248 (3,734) (28,543) Tax (7,542) (16,532) (19,539) (9,164) (15,543) (15,383) Net earnings / (losses) from continuing operations 41,293 36,665 53,976 1,084 (19,277) (43,926) Discontinued operations 246 3,102 (20,334) (27,635) (49,520) 7,830 Net earnings / (losses) on common shares $41,539 $39,767 $33,642 ($26,551) ($68,797) ($36,096) |