![GRAPHIC](https://capedge.com/proxy/8-K/0001104659-13-039234/g118981mqi009.gif)
| Adjusted Net Income (Loss) and Adjusted EBITDA Non-GAAP 9 For the Quarters Ended FY 2013 Mar-13 Dec-12 Mar-12 Net loss before equity loss from NEC TOKIN (80,928) $ (23,997) $ (14,257) $ (11,704) $ Adjustments: Restructuring charges 18,719 5,047 3,886 876 Write down of long-lived assets 7,582 264 3,084 - ERP integration costs 7,702 2,469 1,458 2,772 Plant start-up costs 6,122 1,307 1,524 2,190 Stock-based compensation expense 4,599 1,015 1,078 1,697 Goodwill impairment 1,092 - - - Amortization included in interest expense 4,138 1,092 1,122 696 Acquisition related fees 4,581 3,009 164 866 Net curtailment and settlement loss on benefit plans 266 1,354 587 - Net foreign exchange loss (28) (911) (464) (652) Net (gain) loss on sales and disposals of assets 18 141 (196) 226 Registration related fees 20 - - - Income tax impact of non-GAAP adjustments (906) (591) (228) (3,991) Adjusted net loss before equity loss from NEC TOKIN (27,023) $ (9,801) $ (2,242) $ (7,024) $ Adjusted EPS before equity loss from NEC TOKIN - basic (0.60) $ (0.22) $ (0.05) $ (0.16) $ Adjusted EPS before equity loss from NEC TOKIN - diluted (0.60) $ (0.22) $ (0.05) $ (0.16) $ Adjusted EBITDA 59,814 $ 11,386 $ 17,974 $ 9,676 $ Weighted avg. shares - basic 44,897 44,953 44,918 44,662 Weighted avg. shares - diluted 44,897 44,953 44,918 44,662 (Amounts in thousands, except percentages and per share data) |