30 © 2015 PREMIER, INC. Fiscal 2015 and fiscal 2014 non-GAAP reconciliations 2015* 2014* 2015* 2014 Reconciliation of Pro Forma Net Revenue to Net Revenue: Pro Forma Net Revenue 266,553 $ 235,466 $ 1,007,029 $ 869,286 $ Pro forma adjustment for revenue share post-IPO — — — 41,263 Net Revenue 266,553 $ 235,466 $ 1,007,029 $ 910,549 $ Net income 32,061 $ 66,632 $ 234,785 $ 332,617 $ Pro forma adjustment for revenue share post-IPO — — — (41,263) Interest and investment income, net (349) (378) (866) (1,019) Income tax expense 24,235 3,248 36,342 27,709 Depreciation and amortization 12,079 9,809 45,186 36,761 Amortization of purchased intangible assets 2,538 904 9,136 3,062 EBITDA 70,564 80,215 324,583 357,867 Stock-based compensation 7,369 6,358 28,498 19,476 Acquisition related expenses 2,629 711 9,037 2,014 Strategic and financial restructuring expenses 92 146 1,373 3,760 (Gain) loss on investment — (522) 1,000 (38,372) Adjustment to tax receivable agreement liability — 6,215 — 6,215 Acquisition related adjustment - deferred revenue 4,147 — 13,371 — Loss on disposal of long-lived assets 15,243 15,243 Other expense (income), net 60 121 70 65 Adjusted EBITDA 100,104 $ 93,244 $ 393,175 $ 351,025 $ Segment Adjusted EBITDA: Supply Chain Services 100,970 $ 94,394 $ 391,180 $ 396,470 $ Pro forma adjustment for revenue share post-IPO — — — (41,263) Supply Chain Services (including pro forma adjustment) 100,970 $ 94,394 $ 391,180 $ 355,207 $ Performance Services 22,518 19,531 90,235 73,898 Corporate (23,384) (20,681) (88,240) (78,080) Adjusted EBITDA 100,104 $ 93,244 $ 393,175 $ 351,025 $ Depreciation and amortization (12,079) (9,809) (45,186) (36,761) Amortization of purchased intangible assets (2,538) (904) (9,136) (3,062) Stock-based compensation (7,369) (6,358) (28,498) (19,476) Acquisition related expenses (2,629) (711) (9,037) (2,014) Strategic and financial restructuring expenses (92) (146) (1,373) (3,760) Adjustment to tax receivable agreement liability — (6,215) — (6,215) Acquisition related adjustment - deferred revenue (4,147) — (13,371) — Equity in net income of unconsolidated affiliates (6,473) (4,805) (21,285) (16,976) Deferred compensation plan expense (income) 544 (1,972) 753 (1,972) 65,321 62,324 266,042 260,789 Pro forma adjustment for revenue share post-IPO — — — 41,263 Operating income 65,321 $ 62,324 $ 266,042 $ 302,052 $ Equity in net income of unconsolidated affiliates 6,473 4,805 21,285 16,976 Interest and investment income, net 349 378 866 1,019 (Loss) gain on investment — 522 (1,000) 38,372 Loss on disposal of long-lived assets (15,243) — (15,243) — Other (expense) income, net (604) 1,851 (823) 1,907 Income before income taxes 56,296 $ 69,880 $ 271,127 $ 360,326 $ * Note that no pro forma adjustments were made for the three months and year ended June 30, 2015 and the three months ended June 30, 2014; as such, actual results are presented for each of these periods. Three Months Ended June 30, Year Ended June 30, Supplemental Financial Information - Reporting of Pro Forma Adjusted EBITDA (Unaudited) (In thousands) Reconciliation of Selected Non-GAAP Measures to GAAP Measures and Non-GAAP Adjusted Fully Distributed Net Income Reconciliation of Net Income to Adjusted EBITDA and Reconciliation of Segment Adjusted EBITDA to Income Before Income Taxes: |