13 Depreciation and amortization Appendix A (cont.): GAAP Reconciliation a- Litigation settlements b- Gain from the termination of a customer business agreement c- Other income related to a settlement agreement to discontinue the company's sponsorship of the 2010 and 2014 World Cups NM = Not meaningful Figures may not sum due to rounding ($ million except percentages) YOY Growth Actual Special Items As Adjusted Actual Special Items As Adjusted As Adjusted Revenues, net $ 4,992 $ - $ 4,992 $4,068 - $4,068 22.7% Operating Expenses General and administrative 1,914 - 1,914 1,758 - 1,758 8.8% Advertising and marketing 1,018 - 1,018 1,080 - 1,080 (5.8%) Litigation settlements 2,483 2,483 a - 3 3 a - NM Charitable contributions to the MasterCard - - - 20 - 20 (100.0%) 112 - 112 98 - 98 14.7% Total operating expenses 5,526 2,483 3,043 2,959 3 2,956 2.9% Operating income (loss) (535) 2,483 1,948 1,108 3 1,111 75.3% Operating Margin (10.7%) - 39.0% 27.2% - 27.3% 11.7 ppt. Other Income (Expense) Investment income, net 183 - 183 530 - 530 (65.5%) Interest expense (104) - (104) (57) - (57) 80.9% Other income, net 72 75 b (3) 90 90 c - NM Total other income (expense) 151 75 76 563 90 473 (83.9%) Income (loss) before income taxes (383) 2,408 2,025 1,671 (87) 1,584 27.8% Income tax expense (benefit) (129) 914 785 586 30 556 41.2% Net Income (Loss) $ (254) $ 1,494 $ 1,239 $1,086 ($57) $1,029 20.4% Basic Net Income (Loss) per Share $ (1.95) $ 11.47 $ 9.52 $8.05 ($0.42) $7.63 24.8% Diluted Net Income (Loss) per Share $ (1.95) $ 11.40 $ 9.45 $8.00 ($0.42) $7.58 24.7% For the year ended 12/31/08 For the year ended 12/31/07 |