Quarterly Net Income to Adjusted EBITDA GAAP Adjusted EBITDA Reconciliation Commentary Represents non-cash compensation expenses related to stock appreciation rights agreements Represents non-cash compensation expense related to changes in the fair values of noncontrolling interests Represents non-cash equity-based compensation expense related to the issuance of stock options Represents severance and other costs permitted in calculations under the ABL Facility and the Term Loan Facilities Represents one-time costs related to the IPO and acquisitions paid to third party advisors Represents management fees paid to AEA, which were discontinued after the IPO Non-cash cost of sales impact of purchase accounting adjustments to increase inventory to its estimated fair value Mark to market adjustments for certain financial instruments Full year (i.e. predecessor) pro forma impact of acquisitions assuming a May 1st purchase 13 ( $ in 000s) 1Q16 2Q16 3Q16 4Q16 FY16 1Q17 (Unaudited) Net Income (Loss) 3,011 $ 2,825 $ (2,212) $ 8,940 $ 12,564 $ 9,163 $ Add: Income Tax Expense 2,855 2,623 (819) 7,925 12,584 6,159 Less: Interest Income (230) (208) (247) (243) (928) (43) Add: Interest Expense 9,257 9,260 9,473 9,428 37,418 13,003 Add: Depreciation Expense 7,273 6,465 6,469 6,460 26,667 6,382 Add: Amortization Expense 8,792 8,797 9,540 10,419 37,548 9,413 EBITDA 30,958 $ 29,762 $ 22,204 $ 42,929 $ 125,853 $ 44,077 $ Adjustments Stock appreciation rights expense (benefit) (A) 594 692 337 365 1,988 (92) Redeemable noncontrolling interests (B) 554 451 167 (292) 880 292 Equity-based compensation (C) 498 863 728 610 2,699 673 Severance and other permitted costs (D) 557 824 52 (1,054) 379 140 Transaction costs (acquisition and other) (E) 415 1,340 1,057 939 3,751 654 Loss (gain) on disposal of assets (25) 305 (205) (720) (645) (198) AEA management fee (F) 562 563 562 563 2,250 188 Effects of fair value adjustments to inventory (G) - - 786 223 1,009 164 Interest rate swap / cap mark-to-market (H) - - - 19 19 43 Total Add-Backs 3,155 $ 5,038 $ 3,484 $ 653 $ 12,330 $ 1,864 $ Adjusted EBITDA 34,113 $ 34,800 $ 25,688 $ 43,582 $ 138,183 $ 45,941 $ Contributions from acquisitions - prior year (I) 4,896 4,991 2,073 132 12,093 Contributions from acquisitions - current year (I) 1,227 856 1,232 3,315 811 Pro-forma Adjusted EBITDA 39,009 $ 41,018 $ 28,617 $ 44,946 $ 153,591 $ 46,752 $
![](https://capedge.com/proxy/8-K/0001104659-16-144316/g181321moi013.gif)