| Table 4 – GAAP to Non-GAAP Reconciliation For the Quarter For the Nine Month Period Ended September 30 Ended September 30 2011 2010 2011 2010 Reconciliation of net income (loss) attributable to Energy Solutions to EBITDA: Net income (loss) attributable to EnergySolutions (3,828) $ (5,661) $ 6,585 $ (28,334) $ Interest expense 18,201 33,831 54,850 52,374 Interest rate swap loss (gain) - (208) - (1,090) Income tax expense (benefit) (2,218) 16,053 4,514 20,078 Depreciation expense 4,807 4,346 15,990 14,527 Impairment of goodwill - - - 35,000 Amortization of intangible assets 6,523 6,450 19,627 19,227 EBITDA 23,485 $ 54,811 $ 101,566 $ 111,782 $ Accretion expense 7,982 2,053 23,944 2,493 Nuclear decommissioning trust fund earnings, net 1,940 (28,953) (31,313) (28,953) Equity-based compensation 3,141 2,982 8,242 8,032 Adjusted EBITDA 36,548 $ 30,893 $ 102,439 $ 93,354 $ Reconciliation of gross profit to adjusted gross profit and to adjusted income from operations Gross profit 37,085 49,203 119,053 137,059 Accretion expense 7,982 2,053 23,944 2,493 Adjusted gross profit 45,067 $ 51,256 $ 142,997 $ 139,552 $ Operating expenses (26,451) (34,168) (86,162) (87,696) Adjusted income from operations 18,616 $ 17,088 $ 56,835 $ 51,856 $ Interest expense (18,201) (33,831) (54,850) (52,374) Other income 2,500 29,923 35,078 30,943 Impairment of goodwill - - - (35,000) Accretion expense (7,982) (2,053) (23,944) (2,493) Income (loss) before income taxes and noncontrolling interests (5,067) $ 11,127 $ 13,119 $ (7,068) $ Reconciliation of net income (loss) attributable to Energy Solutions to net income (loss) attributable to Energy Solutions before the impact of amortization of intangible assets: Net income (loss) attributable to EnergySolutions (3,828) $ (5,661) $ 6,585 $ (28,334) $ Amortization of intangible assets 6,523 6,450 19,627 19,227 Income tax expense related to amortization of intangible assets (1) (2,283) (1,354) (6,869) (4,499) Net income (loss) attributable to Energy Solutions before the impact of amortization of intangible assets 412 $ (565) $ 19,343 $ (13,606) $ Net income (loss) attributable to Energy Solutions before the impact of amortization of intangible assets per share: Basic 0.00 $ (0.01) $ 0.22 $ (0.15) $ Diluted 0.00 $ (0.01) $ 0.22 $ (0.15) $ Number of shares used in per share calculations: Basic 88,845,102 88,582,398 88,775,360 88,504,525 Diluted 88,845,102 88,582,398 88,777,647 88,504,525 (1) 2011 figure calculated using an assumed 35% tax rate ENERGY SOLUTIONS , INC. GAAP to Non-GAAP Reconciliation (dollars in thousands, except per share amounts) |