| Income Statement for First Advantage Corp. (FADV) | | | | | | | Income | in Thousands of Dollars | | | 12/2007 | 12/2006 | 12/2005 | 12/2004 | 12/2003 | | | Operating Revenue | 842,902 | 817,564 | 643,749 | 266,537 | 166,495 | | Adjustments to Revenue | - | - | - | - | - | | Cost of Revenue | (281,751) | (291,345) | (231,620) | (105,483) | (100,188) | | Gross Operating Profit | 561,151 | 526,219 | 412,129 | 161,054 | 66,307 | | | Selling/General/Admin Expense | (401,459) | (366,702) | (286,521) | (127,832) | (51,178) | | Research & Development | - | - | - | - | - | | EBITDA | 159,692 | 159,517 | 125,608 | 33,222 | 15,129 | | Depreciation & Amortization | (42,118) | (39,152) | (27,605) | (12,542) | (8,428) | | EBIT | 117,574 | 120,365 | 98,003 | 20,680 | 6,701 | | Interest Income | 2,036 | 910 | 150 | 30 | 41 | | Other Income, Net | 97,380 | 6,993 | 9,471 | - | - | | Total Income Avail For Interest Expense | 219,929 | 130,567 | 109,009 | 20,710 | 5,003 | | Interest Expense | (10,637) | (13,319) | (6,618) | (2,267) | (154) | | Pre-Tax Income | 209,292 | 117,248 | 102,391 | 18,443 | 4,849 | | Income Taxes | (84,080) | (47,773) | (43,522) | (7,762) | (2,046) | | Minority Interest | (1,177) | (3,314) | (443) | - | - | | Net Income from Continuing Operations | 124,035 | 66,161 | 58,426 | 10,681 | 2,803 | | Net Income from Discontinued Operations | 14,072 | - | - | - | - | | Net Income from Total Operations | 138,107 | 66,161 | 58,426 | 10,681 | 2,803 | | | Normalized Income | 124,035 | 66,161 | 58,426 | 10,681 | 4,542 | | Extraordinary Income | - | - | - | - | - | | Special Income/Charges | - | - | - | - | (1,739) | | Income from Cum. Effect of Acct Change | - | - | - | - | - | | Income from Tax Loss Carryforward | - | - | - | - | - | | Other Gains | - | - | - | - | - | | Total Net Income | 138,107 | 66,161 | 58,426 | 10,681 | 2,803 | | | Results | in Dollars (Preferred Dividends in Thousands) | | | 12/2007 | 12/2006 | 12/2005 | 12/2004 | 12/2003 | | | Dividends Paid Per Share | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Preferred Dividends | - | - | - | - | - | | | Basic EPS from Continuing Operations | 2.11 | 1.15 | 1.10 | 0.49 | 0.14 | | Basic EPS from Discontinued Operations | 0.24 | 0.00 | 0.00 | 0.00 | 0.00 | | Basic EPS from Total Operations | 2.35 | 1.15 | 1.10 | 0.49 | 0.14 | | | Diluted EPS from Continuing Operations | 2.10 | 1.14 | 1.09 | 0.48 | 0.14 | | Diluted EPS from Discontinued Operations | 0.24 | 0.00 | 0.00 | 0.00 | 0.00 | | Diluted EPS from Total Operations | 2.34 | 1.14 | 1.09 | 0.48 | 0.14 | | | |
