
| Consolidated Net Debt March 31, 2009 June 30, 2009 September 30, 2009 December 31, 2009 ($M) as reported Covenant (proforma) (c) as reported Covenant as reported Covenant as reported Covenant Balance Sheet FX-Rate 1.33 1.42 1.40 1.37 1.46 1.35 1.43 1.39 LTM Adj EBITDA - as reported $578.8 $578.8 $529.0 $529.0 $517.0 $517.0 $540.5 $540.5 Acquisition related and other adjustments (a) 48.1 32.0 8.8 (0.2) LTM Adj EBITDA - for covenant purposes $578.8 $626.9 $529.0 $561.0 $517.0 $525.7 $540.5 $540.3 Net Debt (b) TiO2 Venture Revolver - - - - 14.6 13.5 14.3 13.9 Rockwood Term Loans 1,486.8 1,516.5 1,510.7 1,501.2 1,516.5 1,483.5 1,506.9 1,495.5 TiO2 Venture Term Loan 331.3 355.6 343.8 336.2 358.7 331.8 343.7 334.6 Assumed Debt 101.9 106.2 104.2 98.1 106.7 96.0 105.3 97.0 Sr. Sub. Notes 2014 666.1 551.0 566.1 558.2 Total Debt $2,586.0 $1,978.3 $2,509.7 $1,935.6 $2,562.7 $1,924.8 $2,528.3 $1,941.0 Cash (327.1) (100.0) (203.0) (100.0) (287.8) (100.0) (300.5) (100.0) Net Debt $2,258.9 $1,878.3 $2,306.7 $1,835.6 $2,274.9 $1,824.8 $2,227.9 $1,841.0 Covenant - as calculated 3.00 x 3.27 x 3.47 x 3.41 x - with full cash 2.63 x 3.09 x 3.11 x 3.04 x Covenant per Credit Agreement 4.40 x 4.40 x 4.40 x 4.40 x (c) March proforma calculation for Amendment completed on June 15, 2009. (a) Including proforma Adjusted EBITDA as well as anticipated synergies for the acquired businesses. (b) Covenant leverage ratio calculation under senior credit agreement for Rockwood Specialties Group, Inc specifies maximum level of cash at $100 million and converts Euro denominated debt at average Euro-rate during LTM period. |