Revenue to Adjusted EBITDA Reconciliation

Total Operating Revenue

+ Total Operating Income

- Total Operating Expense

- Total Net Non-Operating Expense Hidden in Operating Earnings

- ESO Expense (Employee Stock Options)

+ Goodwill Amortization

+ Depreciation and Amortization (Cash Flow)

= Adjusted EBITDA/EBTDA