
| 24 Supplemental Information KapStone Paper and Packaging Corporation ($ in thousands, except share and per share amounts) (preliminary and unaudited) Year Ended December 31, 2007 2008 2009 2010 Net Income (GAAP) to EBITDA (Non-GAAP) to Adjusted EBITDA (Non-GAAP): Net income (GAAP) $ 26,963 $ 19,665 $ 80,280 $ 65,041 Interest income (2,096) (927) (12) (37) Interest expense 4,041 16,442 13,196 3,203 Amortization of debt issuance costs 254 2,007 5,980 2,237 Provision (benefit) for income taxes 15,138 12,482 52,137 (2,407) Depreciation and amortization 11,327 31,683 54,667 45,245 EBITDA (Non-GAAP) $ 55,627 $ 81,352 $ 206,248 $ 113,282 Alternative fuel mixture tax credits - - (163,998) (22,195) Dunnage bag business (6,699) (5,248) (17,165) - Stock based compensation expense 697 1,754 2,377 3,592 Adjusted EBITDA (Non-GAAP) $ 49,625 $ 77,858 $ 27,462 $ 94,679 Net Income (GAAP) to Adjusted Net Income (Non-GAAP): Net income (GAAP) 26,963 19,665 80,280 65,041 Alternative fuel mixture tax credits - - (99,427) (21,048) Cellulosic Biofuel Producers tax credit - - - (14,737) Dunnage bag business (4,287) (3,210) (10,407) - Stock based compensation expense 446 1,073 1,441 2,385 Adjusted Net Income (Non-GAAP) $ 23,122 $ 17,528 $ (28,113) $ 31,641 Diluted EPS (GAAP) to Adjusted Diluted EPS (Non-GAAP): Diluted earnings per share (GAAP) $ 0.75 $ 0.57 $ 2.29 $ 1.38 Alternative fuel mixture tax credits - - (2.84) (0.45) Cellulosic Biofuel Producers tax credit - - - (0.31) Dunnage bag business (0.12) (0.09) (0.30) - Stock based compensation expense 0.01 0.03 0.04 0.05 Adjusted Diluted EPS (Non-GAAP) $ 0.64 $ 0.51 $ (0.81) $ 0.67 |