
| KapStone 26 Supplemental Information March 31, 2010 2009 2010 Net Income (GAAP) to EBITDA (Non-GAAP) to Adjusted EBITDA (Non-GAAP): Net income (GAAP) 6,391 $ 18,112 $ 7,093 $ Interest income (9) - (9) Interest expense 861 4,156 818 Amortization of debt issuance costs 776 855 483 Provision for income taxes 3,581 10,416 3,606 Depreciation and amortization 11,346 13,488 11,149 EBITDA (Non-GAAP) 22,946 $ 47,027 $ 23,140 $ Alternative fuel mixture tax credits (22,155) (48,562) (40) Planned maintenance outage 6,510 - 300 Dunnage bag business - 704 - Stock based compensation expense 637 528 1,520 Adjusted EBITDA (Non-GAAP) 7,938 $ (303) $ 24,920 $ Net Income (GAAP) to Adjusted Net Income (Non-GAAP): Net income (GAAP) 6,391 $ 18,112 $ 7,093 $ Alternative fuel mixture tax credits (14,199) (30,831) (27) Planned maintenance outage 4,172 - 199 Dunnage bag business - 447 - Stock based compensation expense 408 335 1,008 Adjusted Net Income (Non-GAAP) (3,228) $ (11,937) $ 8,273 $ June 30, GAAP to Non-GAAP Reconciliations ($ in thousands, except share and per share amounts) (unaudited) Quarter Ended June 30, |