
| 24 Supplemental Information TTM March 31, 2007 2008 2009 2010 2011 Net Income (GAAP) to EBITDA (Non-GAAP) to Adjusted EBITDA (Non-GAAP): Net income (GAAP) 26,963 $ 19,665 $ 80,280 $ 65,041 $ 73,781 $ Interest income (2,096) (927) (12) (37) (28) Interest expense 4,041 16,442 13,196 3,203 3,029 Amortization of debt issuance costs 254 2,007 5,980 2,237 1,871 Provision (benefit) for income taxes 15,138 12,482 52,137 (2,407) 3,523 Depreciation and amortization 11,327 31,683 54,667 45,245 45,690 EBITDA (Non-GAAP) 55,627 $ 81,352 $ 206,248 $ 113,282 $ 127,866 $ Alternative fuel mixture tax credits - - (163,998) (22,195) (40) Dunnage bag business (6,699) (5,248) (17,165) - - Stock based compensation expense 697 1,754 2,377 3,592 4,713 Adjusted EBITDA (Non-GAAP) 49,625 $ 77,858 $ 27,462 $ 94,679 $ 132,539 $ Net Income (GAAP) to Adjusted Net Income (Non-GAAP): Net income (GAAP) 26,963 $ 19,665 $ 80,280 $ 65,041 $ 73,781 $ Alternative fuel mixture tax credits - - (99,427) (21,048) (538) Cellulosic Biofuel tax credit - - - (14,737) (21,048) Dunnage bag business (4,287) (3,210) (10,407) - - Stock based compensation expense 446 1,073 1,441 2,385 3,056 Adjusted Net Income (Non-GAAP) 23,122 $ 17,528 $ (28,113) $ 31,641 $ 55,251 $ Diluted EPS (GAAP) to Adjusted Diluted EPS (Non-GAAP): Diluted earnings per share (GAAP) 0.75 $ 0.57 $ 2.29 $ 1.38 $ 1.56 $ Alternative fuel mixture tax credits - - ( 2.84) ( 0.45) ( 0.01) Cellulosic Biofuel tax credit - - - ( 0.31) ( 0.45) Dunnage bag business ( 0.12) ( 0.09) ( 0.30) - - Stock based compensation expense 0.01 0.03 0.04 0.05 0.06 Adjusted Diluted EPS (Non-GAAP) 0.64 $ 0.51 $ (0.81) $ 0.67 $ 1.16 $ Year Ended December 31, GAAP to Non-GAAP Reconciliations ($ in thousands, except share and per share amounts) (preliminary and unaudited) |