Reconciliation of Adjusted EBITDA from Continuing Operations to Net Income Attributable to The Wendy’s Company 36 35 (Unaudited) ($ in Thousands) 2012 2011 2012 2011 Adjusted EBITDA from continuing operations 95,883 $ 80,870 $ 333,328 $ 331,055 $ (Less) plus: Depreciation and amortization (36,840) (32,020) (146,976) (122,992) Impairment of long-lived assets (13,316) (4,621) (21,097) (12,883) Costs associated with closed restaurants in other operating expense, net - - (1,477) - Facilities relocation costs and other transactions (13,470) (14,949) (41,031) (45,711) Arby's indirect corporate overhead in general and administrative (G&A) - - - (14,623) SSG purchasing cooperative expense reversal in G&A - - - 2,275 Operating profit 32,257 29,280 122,747 137,121 Interest expense (20,801) (28,195) (98,604) (114,110) Loss on early extinguishment of debt - - (75,076) - Investment income, net 6,786 296 36,243 484 Other, net 551 239 1,565 945 Income (loss) from continuing operations before income taxes and noncontrolling interests 18,793 1,620 (13,125) 24,440 Benefit from (provision for) income taxes 6,616 2,670 21,083 (6,528) Income from continuing operations 25,409 4,290 7,958 17,912 Discontinued operations: Income (loss) from discontinued operations, net of income taxes 1,167 (356) 1,951 762 (Loss) income on disposal of discontinued operations, net of income taxes (188) 50 (442) (8,799) Net income (loss) from discontinued operations 979 (306) 1,509 (8,037) Net income 26,388 3,984 9,467 9,875 Net income attributable to noncontrolling interests - - (2,384) - Net income attributable to The Wendy's Company 26,388 $ 3,984 $ 7,083 $ 9,875 $ Three Months Twelve Months |