Non-GAAP Reconciliation 9 Months 2010 2009 2008 2007 GAAP Net Sales GAAP Net Sales GAAP Net Sales $503,544 $570,940 $531,492 $522,585 Non-GAAP Net Sales Non-GAAP Net Sales Non-GAAP Net Sales $503,544 $570,940 $531,492 $522,585 GAAP Cost of Sales GAAP Cost of Sales GAAP Cost of Sales $386,382 $435,344 $443,490 $443,945 Non-GAAP Cost of Sales Non-GAAP Cost of Sales Non-GAAP Cost of Sales $386,070 $435,344 $443,490 $443,945 GAAP Operating Expense GAAP Operating Expense GAAP Operating Expense $80,268 $89,756 $64,121 $66,025 Adjustment for Acquisition, Restructuring and Other Costs and Loss on Termination of Defined Benefit Plan ($10,698) ($3,039) Non-GAAP Operating Expense Non-GAAP Operating Expense Non-GAAP Operating Expense $69,570 $89,756 $64,121 $62,986 GAAP Interest and Other Non-Operating Expense GAAP Interest and Other Non-Operating Expense GAAP Interest and Other Non-Operating Expense $5,921 $7,153 $1,040 $1,389 Debt Prepayment Penalty Less Sale of Emission Resource Credits ($1,849) ($898) Non-GAAP Interest and Other Non-Operating Expense Non-GAAP Interest and Other Non-Operating Expense Non-GAAP Interest and Other Non-Operating Expense $4,072 $6,255 $1,040 $1,389 GAAP Income Tax Expense GAAP Income Tax Expense GAAP Income Tax Expense $11,052 $14,944 $8,085 $2,793 Net Income Tax Adjustments $3,089 $366 $2,625 Non-GAAP Income Tax Expense Non-GAAP Income Tax Expense Non-GAAP Income Tax Expense $14,591 $15,310 $8,085 $5,418 GAAP Net Income GAAP Net Income GAAP Net Income $19,471 $23,743 $14,756 $8,433 Non-GAAP Net Income Non-GAAP Net Income Non-GAAP Net Income $29,241 $24,275 $14,756 $8,847 GAAP EPS GAAP EPS GAAP EPS $1.07 $1.44 $0.91 $0.53 Non-GAAP EPS Non-GAAP EPS Non-GAAP EPS $1.61 $1.47 $0.91 $0.56 Full-Year Non-GAAP EPS Estimate of $1.86-$1.88 Reflects Actual Results Through Q3 and Q4 EPS Guidance of $0.25-$0.27 Provided on May 27, 2010 |