
| 16 Supplemental Information 2009 2008 2009 2008 Net Income (GAAP) to EBITDA (Non-GAAP) to Adjusted EBITDA (Non-GAAP): Net income (GAAP) 25,384 $ 1,879 $ 80,280 $ 19,665 $ Interest income (11) (36) (12) (927) Interest expense 1,309 7,627 13,196 16,442 Amortization of debt issuance costs 1,770 837 5,980 2,007 Provision for income taxes 16,977 952 52,137 12,482 Depreciation and amortization 13,906 13,302 54,667 31,683 EBITDA (Non-GAAP) 59,335 $ 24,561 $ 206,248 $ 81,352 $ Alternative fuel mixture tax credits (56,534) - (163,998) - Annual planned maintenance outage 5,944 - - - Unplanned downtime 1,500 - 3,305 - Restoration of benefit curtailments 1,805 - - - Dunnage bag business - (1,039) (17,165) (5,248) Stock based compensation expense 691 565 2,377 1,754 CKD acquisition start up expenses - 755 - 3,116 Adjusted EBITDA (Non-GAAP) 12,741 $ 24,842 $ 30,767 $ 80,974 $ Net Income (GAAP) to Adjusted Net Income (Non-GAAP): Net income (GAAP) 25,384 $ 1,879 $ 80,280 $ 19,665 $ Alternative fuel mixture tax credits (33,877) - (99,427) - Annual planned maintenance outage 3,562 - - - Amortization of acquired coal contract with favorable prices 1,460 1,363 5,907 2,753 Accelerated amortization of debt issuance costs 676 - 1,830 - Unplanned downtime 899 - 2,004 - Restoration of benefit curtailments 1,082 - - - Dunnage bag business - (690) (10,407) (3,210) Stock based compensation expense 414 375 1,441 1,073 Provision for income taxes adjustment 570 - - - CKD acquisition start up expenses - 501 - 1,906 Adjusted Net Income (Non-GAAP) 169 $ 3,428 $ (18,371) $ 22,187 $ Quarter Ended December 31, Year Ended December 31, GAAP to Non-GAAP Reconciliations ($ in thousands, except share and per share amounts) (unaudited) |