![GRAPHIC](https://capedge.com/proxy/8-K/0001104659-15-065410/g196662mmi019.gif)
| aEBITDA Reconciliation: Non-GAAP This presentations contains non-GAAP financial information. Management believes that this non-GAAP financial measure provides useful supplemental information to management and investors regarding the performance of the company and facilitates a more meaningful comparison of results for current periods with previous operating results. Additionally, it will assist management in analyzing future trends, making strategic and business decisions and establishing internal budgets and forecasts. Accuray Incorporated Reconciliation of GAAP net loss to Adjusted Earnings Before Interest, Taxes, Depreciation, Amortization and Stock-Based Compensation (Adjusted EBITDA) (In thousands) (Unaudited) Three Months Ended June 30, Years Ended June 30, 2015 2014 2015 2014 GAAP net loss $ (5,600) $ (9,809) $ (40,209) $ (35,448) Amortization of intangibles (a) 1,989 1,989 7,954 8,380 Depreciation (b) 2,640 3,029 11,539 12,184 Stock-based compensation (c) 3,426 3,070 13,930 11,313 Interest expense, net (d) 4,096 3,746 16,158 13,759 Provision for income taxes 108 473 2,419 3,088 Adjusted EBITDA $ 6,659 $ 2,498 $ 11,791 $ 13,276 (a) consists of amortization of intangibles - developed technology and distributor licenses (b) consists of depreciation, primarily on property and equipment (c) consists of stock-based compensation in accordance with ASC 718 (d) consists primarily of interest income from available-for-sale securities and interest expense associated with our convertible notes |