Unaudited Reconciliation of Non-GAAP Financial Measures H&E EQUIPMENT SERVICES, INC. UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Amounts in thousands) Three Month Period Ended March 31, 2006 2006 As Reported Adjustment(1) (As Adjusted) 2007 Gross profit $ 56,023 $ - $ 56,023 $ 65,711 Selling, general and administrative expenses 41,043 (8,000 ) 33,043 37,155 Gain on sales of property and equipment, net 99 - 99 308 Income from operations 15,079 8,000 23,079 28,864 Interest expense (10,167 ) - (10,167 ) (8,703 ) Other income, net 75 - 75 137 Income before provision income taxes 4,987 8,000 12,987 20,298 Provision for income taxes 1,067 1,712 2,779 8,164 Net income $ 3,920 $ 6,288 $ 10,208 $ 12,134 EARNINGS PER SHARE Basic - Earnings per share $ 0.12 $ 0.19 $ 0.31 $ 0.32 Basic - Weighted average number of common shares outstanding 33,458 33,458 33,458 38,087 Diluted - Earnings per share $ 0.12 $ 0.19 $ 0.31 $ 0.32 Diluted - Weighted average number of common shares outstanding 33,462 33,462 33,462 38,114 Net income (loss) $ (13,737 ) $ 28,160 $ 32,714 $ 3,920 $ 12,134 Interest expense 39,856 41,822 37,684 10,167 8,703 Provision for income taxes - 673 9,694 1,067 8,164 Depreciation and amortization 53,526 59,859 85,123 18,440 23,269 EBITDA $ 79,645 $ 130,514 $ 165,215 $ 33,594 $ 52,270 Loss on early extinguishment of debt _ _ 40,771 _ _ Management services agreement termination fee - - 8,000 8,000 - Adjusted EBITDA $ 79,645 $ 130,514 $ 213,986 $ 41,594 $ 52,270 (1) Adjustment relates to a non-recurring charge of $8.0 million for the termination of a management services agreement in connection with the Company's initial public offering in February 2006. (Amounts in thousands) 2006 2004 2005 2006 As Reported 2007 Three Month Period Ended March 31, |