
| Appendix B: Reconciliation and Adjustments 22 (Footnotes on following page) ($ in thousands) 3 months 2006 2007 2008 2009 2010 ended 2011 EBITDA from continuing operations $136,677 $148,422 $87,120 $69,547 $37,569 $805 Adjusted items: Legal costs (1) - - 690 654 (175) - Cipriani litigation (2) - - - - (788) - Grand Hotel Timeo & Villa Sant'Andrea (3) - - - - 2,068 - Porto Cupecoy (4) - (4,866) 4,866 - - - Abandoned projects (5) - - 1,497 - - - Restructuring and redundancy costs - 3,352 2,493 1,419 1,666 541 Impairment (6) - - 29,099 6,500 38,497 - Gain on insurance proceeds / disposal of assets (7) (6,619) (2,312) - (1,385) - (606) Other (8) 841 343 - - 1,240 - Adjusted EBITDA from continuing operations $130,899 $144,939 $125,765 $76,735 $80,077 $740 Real Estate (3,514) (4,121) 6,433 3,476 5,329 1,118 Adj. EBITDA from continuing operations excl. RE $127,385 $140,818 $132,198 $80,211 $85,406 $1,858 EBITDA from continuing operations $136,677 $148,422 $87,120 $69,547 $37,569 $805 Depreciation & amortization (34,503) (34,677) (34,772) (39,950) (45,483) (11,307) Interest (44,367) (41,029) (46,874) (31,068) (33,839) (9,315) Foreign exchange (4,610) 799 4,774 (1,067) 5,686 963 (Losses)/earnings before tax $53,197 $73,515 $10,248 ($2,538) ($36,067) ($18,854) Tax (16,532) (19,539) (9,164) (17,586) (26,982) 4,972 Net (losses)/earnings from continuing operations $36,665 $53,976 $1,084 ($20,124) ($63,049) ($13,882) Discontinued operations 3,102 (20,334) (27,635) (48,613) $469 ($798) Net (losses) / earnings $39,767 $33,642 ($26,551) ($68,737) ($62,580) ($14,680) |