| Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss) (in millions, except per share data) Successor (Note 1) Predecessor (Note 1) 3Q 10 3Q 09 2Q 10 June 2010 YTD Sept 2009 YTD 65 $ 65 $ 1,411 $ 1,320 $ 3 $ Reorganization items (income) expense, net of income taxes.... 4 16 (1,419) (1,378) 109 Debtor-in-possession financing costs - - - - 63 Alternative fuel mixture tax credits - (179) - (11) (455) Loss on early extinguishment of debt........ - - - - 20 Non-cash foreign currency exchange (gains) losses.. - 11 (9) (3) 10 Loss on sale of assets.. - 2 - - 2 Interest on Predecessor unsecured debt - 48 - - 131 Restructuring charges... .... 4 14 19 15 38 Multi-employer pension plan withdrawal charge, net of income taxes.. 3 - - - - 76 $ (23) $ 2 $ (57) $ (79) $ Successor (Note 1) Predecessor (Note 1) 3Q 10 3Q 09 2Q 10 June 2010 YTD Sept 2009 YTD 0.65 $ 0.25 $ 5.41 $ 5.07 $ 0.01 $ Reorganization items (income) expense, net of income taxes.. 0.04 0.06 (5.44) (5.28) 0.42 Debtor-in-possession financing costs.. - - - - 0.24 Alternative fuel mixture tax credits - (0.70) - (0.04) (1.77) Loss on early extinguishment of debt......... - - - - 0.08 Non-cash foreign currency exchange (gains) losses. - 0.04 (0.03) (0.01) 0.04 Loss on sale of assets.. - 0.01 - - 0.01 Interest on Predecessor unsecured debt - 0.19 - - 0.51 Restructuring charges. ..... 0.04 0.06 0.07 0.06 0.15 Multi-employer pension plan withdrawal charge, net of income taxes.. 0.03 - - - - 0.76 $ (0.09) $ 0.01 $ (0.20) $ (0.31) $ Diluted earnings per common share computations for the three and six months ended June 30, 2010 were adjusted to reflect the assumed conversion of preferred stock into common stock because the effect was dilutive. Note 2 : Exclusive of reorganization items (income) expense, debtor-in-possession financing costs, alternative fuel mixture tax credits, loss on early extinguishment of debt, non-cash foreign currency (gains) losses, loss on sale of assets, accrued but unpaid interest on Predecessor unsecured debt, restructuring charges and a multi-employer pension plan withdrawal charge. Adjusted net income (loss) attributable to common stockholders and adjusted net income (loss) per diluted share attributable to common stockholders are non-GAAP financial measures. See disclosure regarding the use of non-GAAP financial measures in the accompanying news release. Net income attributable to common stockholders (GAAP) .. Adjusted net income (loss) attributable to common stockholders (Note 2)....................................... Net income per diluted share attributable to common stockholders (GAAP) .. Adjusted net income (loss) per diluted share attributable to common stockholders (Note 2)................................... Note 1 : For the Predecessor Company, adjustments to GAAP net income, other than reorganization items (income) expense, were not tax effected because it was more likely than not that substantially all of the deferred tax assets that were generated during bankruptcy would not be realized and we did not record any additional tax benefit for 2009 and the six months ended June 30, 2010. Due to the effects of the Plan of Reorganization, we concluded that it was more likely than not that substantially all of the deferred tax assets would be realized and we recognized an income tax benefit related to reorganization items in the six months ended June 30, 2010. For the Successor Company, for the three months ended September 30, 2010, we recorded a provision for income taxes related to the statement of operations. As a result, the Successor period adjustments to net income are presented on a net of tax basis. |