![GRAPHIC](https://capedge.com/proxy/8-K/0001104659-12-018047/g71581moi006.gif)
| Table 4 – GAAP to Non-GAAP Reconciliation Quarter Ended December 31, Year Ended December 31, 2011 2010 2011 2010 Reconciliation of net income (loss) attributable to Energy Solutions to EBITDA: Net income (loss) attributable to EnergySolutions (202,766) $ 6,332 $ (196,181) $ (22,001) $ Interest expense 18,564 19,114 73,414 71,487 Interest rate swap loss (gain) - (545) - (1,636) Income tax expense (benefit) (41,659) 9,127 (37,145) 29,204 Depreciation expense 6,353 6,008 22,343 20,534 Impairment of goodwill 174,000 - 174,000 35,000 Amortization of intangible assets 6,406 6,459 26,032 25,686 EBITDA (39,102) $ 46,495 $ 62,463 $ 158,274 $ Accretion expense 8,375 7,565 32,319 8,226 ARO estimate adjustments 94,860 4,785 94,860 4,785 Nuclear decommissioning trust fund earnings, net (21,652) (4,960) (52,965) (33,913) Equity-based compensation 1,733 2,276 9,975 10,308 Adjusted EBITDA 44,214 $ 56,161 $ 146,652 $ 147,680 $ Reconciliation of gross profit to adjusted gross profit and to adjusted income from operations Gross profit (loss) (39,366) 59,892 79,688 199,176 Accretion and ARO estimate adjustments 103,235 12,350 127,179 13,011 Adjusted gross profit 63,869 $ 72,242 $ 206,867 $ 212,187 $ Operating expenses (35,120) (30,142) (121,283) (120,064) Adjusted income from operations 28,749 $ 42,100 $ 85,584 $ 92,123 $ Interest expense (18,564) (19,114) (73,414) (71,487) Other income 23,137 5,716 58,215 36,659 Impairment of goodwill (174,000) - (174,000) (35,000) Accretion and ARO estimate adjustments 103,235 (12,350) 127,179 (13,011) Income (loss) before income taxes and noncontrolling interests (37,443) $ 16,352 $ 23,564 $ 9,284 $ 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 (202,766) $ 6,332 $ (196,181) $ (22,001) $ Amortization of intangible assets 6,406 6,459 26,032 25,686 Income tax expense related to amortization of intangible assets (1) (2,242) (1,354) (9,111) (4,499) Net income (loss) attributable to Energy Solutions before the impact of amortization of intangible assets (198,602) $ 11,437 $ (179,260) $ (814) $ Net income (loss) attributable to Energy Solutions before the impact of amortization of intangible assets per share: Basic (2.23) $ 0.13 $ (2.02) $ (0.01) $ Diluted (2.23) $ 0.13 $ (2.02) $ (0.01) $ Number of shares used in per share calculations: Basic 88,948,098 88,696,712 88,818,971 88,537,844 Diluted 88,948,098 88,696,712 88,818,971 88,537,844 (1) 2011 figure calculated using an assumed 35% tax rate ENERGYSOLUTIONS , INC. GAAP to Non-GAAP Reconciliation (dollars in thousands, except per share amounts) |