91 Reconciliation of Non-GAAP Financial Measures – EBITDA APPENDIX Note: figures in thousands FY03 FY04 FY05 FY06 FY07 FY08 FY09 Net income $ 37,355 $ 34,797 $ 35,688 $ 59,787 $ 61,211 $ 84,891 $ 85,690 Interest, net 13,030 12,398 10,739 8,896 11,184 9,792 10,626 Federal and state income taxes 24,294 17,098 23,215 35,176 34,205 49,051 53,425 Depreciation and amortization 46,132 48,357 52,123 57,185 63,895 67,607 69,406 Loss on discontinued operations, net of tax benefit 1,206 1,431 5,779 1,389 1,651 113 54 Cumulative effect of accounting change, net of tax benefit - - - 1,083 - - - EBITDA $ 122,017 $ 114,081 $ 127,544 $ 163,516 $ 172,146 $ 211,454 $ 219,201 FY10 FY11 FY12 FY13 FY14 FY15 FY16 Net income $ 116,962 $ 105,973 $ 114,694 $ 103,814 $ 126,820 $ 180,628 $ 225,982 Interest, net 10,933 28,497 35,192 35,265 39,915 41,225 40,173 Federal and state income taxes 64,620 56,614 65,276 59,802 66,824 101,397 122,724 Depreciation and amortization 73,546 82,355 96,552 111,823 131,160 156,111 170,937 EBITDA $ 266,061 $ 273,439 $ 311,714 $ 310,704 $ 364,719 $ 479,361 $ 559,816 FY17 FY18 FY19 FY20 FY21 FY22 FY23 Net income $ 177,485 $ 317,903 $ 203,886 $ 263,846 $ 312,900 $ 339,790 $ 446,691 Interest, net 41,536 50,940 55,656 53,419 46,679 56,972 51,815 Federal and state income taxes 92,183 (103,466) 59,516 78,202 94,470 100,938 140,827 Depreciation and amortization 197,629 220,970 244,387 251,174 265,195 303,541 313,131 EBITDA $ 508,833 $ 486,347 $ 563,445 $ 646,641 $ 719,244 $ 801,241 $ 952,464