Reconciliation of Net Income/(Loss) to EBITDA and Adjusted EBITDA (1) The EBITDA measure is used by management to evaluate operating performance. Management believes that EBITDA is useful to investors because it is frequently used by investors and other interested parties in the evaluation of companies in our industry. EBITDA is not a recognized term under GAAP and does not purport to be an alternative to net income (loss) as an indicator of operating performance or to cash flows from operating activities as a measure of liquidity. Since not all companies use identical calculations, this presentation of EBITDA may not be comparable to other similarly titled measures of other companies. Additionally, EBITDA is not intended to be a measure of free cash flow for management's discretionary use, as it does not consider certain cash requirements such as interest payments, tax payments and debt service requirements. (2) Adjusted EBITDA is EBITDA excluding sponsor fees, restructuring and related charges, non-cash expenses, and the gain on extinguishment of debt. US $ in thousands Three months Ended Three months Ended Twelve months Ended Twelve months Ended 12/31/2009 12/31/2008 12/31/2009 12/31/2008 Net Income (Loss) (1,516) $ (6,995) $ (290) $ 28,419 $ Add(deduct): Interest expense, net 9,179 8,999 33,956 36,695 Income tax expense (882) 1,035 (1,367) 8,431 Depreciation and amortization expenses 25,168 12,282 66,751 53,162 EBITDA (1) 31,949 $ 15,321 $ 99,050 $ 126,707 $ EBITDA (1) 31,949 $ 15,321 $ 99,050 $ 126,707 $ Add(deduct): Sponsor fees and expenses 500 500 2,000 2,000 Restructuring and related charges 2,144 4,189 �� 9,677 13,671 Other non-cash expenses 450 8,541 4,463 9,670 Gain on extinguishment of debt - - (23,831) - Adjusted EBITDA (2) 35,043 $ 28,551 $ 91,359 $ 152,048 $ Restructuring and related detail: Cost of goods sold 440 355 6,747 355 Research and development - 129 - 2,430 Selling, general and administrative 1,704 3,705 2,930 10,886 Total restructuring and related charges 2,144 $ 4,189 $ 9,677 $ 13,671 $ |