EXHIBIT 99.2
PLATFORM SPECIALTY PRODUCTS CORPORATION
RECONCILIATION OF NON-GAAP MEASURES
Includes Predecessor and Successor data
| | Predecessor | | | Successor | | | |
(in millions) | | | Q1 2013 | | | | Q1 2014 | | | |
Net income (loss) | | $ | 15.2 | | | $ | (7.4 | ) | | |
| | | | | | | | | | |
Adjustments to reconcile to net income (loss): | | | | | | | | | | |
Income tax expense (benefit) | | | 6.3 | | | | 2.1 | | | |
Interest expense | | | 11.8 | | | | 7.8 | | | |
Depreciation and amortization expense | | | 9.9 | | | | 16.9 | | | (1) |
Unrealized gain on foreign currency denominated debt | | | (4.1 | ) | | | - | | | (2) |
Restructuring and related expenses | | | 1.6 | | | | - | | | (3) |
Manufacturer's profit in inventory (purchase accounting) | | | - | | | | 12.0 | | | (4) |
Non-cash fair value adjustment to contingent consideration | | | - | | | | 13.0 | | | (5) |
Other expense (income) | | | 0.2 | | | | 1.5 | | | (6) |
| | | - | | | | - | | | |
Adjusted EBITDA | | $ | 40.9 | | | $ | 45.9 | | | |
(1) Includes $13.3m in Q1 2014 and $6.7m in Q1 2013 for amortization expense that is added back in the "As Adjusted" Income Statement. |
(2) Predecessor adjustment to other income for non-cash gain on foreign denominated debt. |
(3) Includes restructuring expenses of $1.6m of reorganization costs adjusted out of operating expenses for Q1 2013. |
(4) Adjustment to reverse manufacturer's profit in inventory purchase accounting adjustment associated with MacDermid Acquisition. |
(5) Adjustment to fair value of contingent consideration in connection with the MacDermid Acquisition primarily associated with achieving the share price target. |
(6) Adjustment in 2014 for reversal of the income attributable to the non-controlling interest resulting from the MacDermid Acquisition. |