Non-GAAP Reconciliation Q2'11 2010 2009 2008 2007 GAAP Net Sales GAAP Net Sales GAAP Net Sales $257,592 $680,162 $570,940 $531,492 $522,585 GAAP Cost of Sales GAAP Cost of Sales GAAP Cost of Sales $186,736 $519,161 $435,344 $443,490 $443,945 Adjustment for Acquired Inventory ($312) Non-GAAP Cost of Sales Non-GAAP Cost of Sales Non-GAAP Cost of Sales $186,736 $518,849 $435,344 $443,490 $443,945 GAAP Operating Expense GAAP Operating Expense GAAP Operating Expense $34,916 $108,771 $89,756 $64,121 $66,025 Adjustment for Acquisition, Integration and Loss on Termination of Defined Benefit Plan ($937) ($11,983) ($3,039) Non-GAAP Operating Expense Non-GAAP Operating Expense Non-GAAP Operating Expense $33,979 $96,788 $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 $5,992 $12,029 $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 $5,992 $10,180 $6,255 $1,040 $1,389 GAAP Income Tax Expense GAAP Income Tax Expense GAAP Income Tax Expense $10,228 $13,990 $14,944 $8,085 $2,793 Net Income Tax Adjustments (36) $3,574 $366 $2,625 Non-GAAP Income Tax Expense Non-GAAP Income Tax Expense Non-GAAP Income Tax Expense $10,192 $17,564 $15,310 $8,085 $5,418 GAAP Net Income GAAP Net Income GAAP Net Income $26,211 $23,743 $14,756 $8,433 Non-GAAP Net Income Non-GAAP Net Income Non-GAAP Net Income $20,693 $36,781 $24,275 $14,756 $8,847 GAAP EPS Diluted GAAP EPS Diluted GAAP EPS Diluted $0.87 $1.36 $1.44 $0.91 $0.53 Non-GAAP EPS Diluted Non-GAAP EPS Diluted Non-GAAP EPS Diluted $0.91 $1.91 $1.45 $0.91 $0.56 ($000) |