Appendix A-5 A-5 Reconciliations to Net Income or Loss Reconciliations to Net Income or Loss Reconciliations to Net Income or Loss Reconciliations to Net Income or Loss
Reconciliations to Net Income or Loss Reconciliations to Net Income or Loss Reconciliations to Net Income or Loss Reconciliations to Net Income or Loss Reconciliations to Net Income or Loss Reconciliations to Net Income or Loss Reconciliations to
Net Income or Loss Reconciliations to Net Income or Loss Reconciliations to Net Income or Loss Reconciliations to Net Income or Loss Adjusted EBITDA 2006-2012 ($ in millions) Adjusted EBITDA 2006-2012 ($ in millions) Adjusted EBITDA 2006-2012 ($ in
millions) Adjusted EBITDA 2006-2012 ($ in millions) Adjusted EBITDA 2006-2012 ($ in millions) Adjusted EBITDA 2006-2012 ($ in millions) Adjusted EBITDA 2006-2012 ($ in millions) Adjusted EBITDA 2006-2012 ($ in millions) Adjusted EBITDA 2006-2012 ($
in millions) Adjusted EBITDA 2006-2012 ($ in millions) Adjusted EBITDA 2006-2012 ($ in millions) Adjusted EBITDA 2006-2012 ($ in millions) Adjusted EBITDA 2006-2012 ($ in millions) Adjusted EBITDA 2006-2012 ($ in millions) 2006 2007 2008 2009 2010
2011 2012 Net income (loss) (GAAP) $68.7 $ (74.6) $ (334.6) $ (14.1) $ 21.5 $ 57.7 $ 3.8 Income tax provision (benefit) 44.3 (51.0) (115.5) (25.5) 28.0 30.4 8.1 Interest expense, net 76.6 225.9 283.9 224.5 202.7 199.6 199.5 Depreciation and
amortization 41.4 72.6 116.1 116.6 116.5 120.9 125.9 Goodwill & intangible asset impairment (1) - - 392.1 - 48.1 3.3 - Net unrealized translation loss (gain) (2) 1.3 64.0 (30.1) 26.5 (65.1) (22.7) 16.0 Non-cash equity compensation expense 3.4
11.7 3.8 3.4 3.4 2.3 0.9 (Credits) charges associated with cost reduction initiatives (1.0) 1.0 4.2 11.4 3.1 5.9 16.9 Debt refinancing fees and extinguishments - - - - - - 26.2 Other (3) - 36.8 - - - 1.5 4.2 Adjusted EBITDA (Non-GAAP) $234.7 $286.4
$319.9 $342.8 $358.2 $398.9 $401.5 (1) During 2008, we recognized non-cash impairment charges on our goodwill and intangible assets. During 2010 and 2011, we recognized non-cash impairment charges relating to our indefinite-lived intangible assets
at our Science Education segment. (1) During 2008, we recognized non-cash impairment charges on our goodwill and intangible assets. During 2010 and 2011, we recognized non-cash impairment charges relating to our indefinite-lived intangible assets at
our Science Education segment. (1) During 2008, we recognized non-cash impairment charges on our goodwill and intangible assets. During 2010 and 2011, we recognized non-cash impairment charges relating to our indefinite-lived intangible assets at
our Science Education segment. (1) During 2008, we recognized non-cash impairment charges on our goodwill and intangible assets. During 2010 and 2011, we recognized non-cash impairment charges relating to our indefinite-lived intangible assets at
our Science Education segment. (1) During 2008, we recognized non-cash impairment charges on our goodwill and intangible assets. During 2010 and 2011, we recognized non-cash impairment charges relating to our indefinite-lived intangible assets at
our Science Education segment. (1) During 2008, we recognized non-cash impairment charges on our goodwill and intangible assets. During 2010 and 2011, we recognized non-cash impairment charges relating to our indefinite-lived intangible assets at
our Science Education segment. (1) During 2008, we recognized non-cash impairment charges on our goodwill and intangible assets. During 2010 and 2011, we recognized non-cash impairment charges relating to our indefinite-lived intangible assets at
our Science Education segment. (1) During 2008, we recognized non-cash impairment charges on our goodwill and intangible assets. During 2010 and 2011, we recognized non-cash impairment charges relating to our indefinite-lived intangible assets at
our Science Education segment. (1) During 2008, we recognized non-cash impairment charges on our goodwill and intangible assets. During 2010 and 2011, we recognized non-cash impairment charges relating to our indefinite-lived intangible assets at
our Science Education segment. (1) During 2008, we recognized non-cash impairment charges on our goodwill and intangible assets. During 2010 and 2011, we recognized non-cash impairment charges relating to our indefinite-lived intangible assets at
our Science Education segment. (1) During 2008, we recognized non-cash impairment charges on our goodwill and intangible assets. During 2010 and 2011, we recognized non-cash impairment charges relating to our indefinite-lived intangible assets at
our Science Education segment. (1) During 2008, we recognized non-cash impairment charges on our goodwill and intangible assets. During 2010 and 2011, we recognized non-cash impairment charges relating to our indefinite-lived intangible assets at
our Science Education segment. (1) During 2008, we recognized non-cash impairment charges on our goodwill and intangible assets. During 2010 and 2011, we recognized non-cash impairment charges relating to our indefinite-lived intangible assets at
our Science Education segment. (1) During 2008, we recognized non-cash impairment charges on our goodwill and intangible assets. During 2010 and 2011, we recognized non-cash impairment charges relating to our indefinite-lived intangible assets at
our Science Education segment. (2) Subsequent to June 29, 2007, we have a significant amount of foreign-denominated debt obligations on our U.S. dollar-denominated balance sheet. As a result, the Company's operating results and EBITDA are exposed to
foreign currency translation risk. Our calculation of Adjusted EBITDA excludes the unrealized gain (loss) associated with the translation of foreign-denominated instruments. (2) Subsequent to June 29, 2007, we have a significant amount of
foreign-denominated debt obligations on our U.S. dollar-denominated balance sheet. As a result, the Company's operating results and EBITDA are exposed to foreign currency translation risk. Our calculation of Adjusted EBITDA excludes the unrealized
gain (loss) associated with the translation of foreign-denominated instruments. (2) Subsequent to June 29, 2007, we have a significant amount of foreign-denominated debt obligations on our U.S. dollar-denominated balance sheet. As a result, the
Company's operating results and EBITDA are exposed to foreign currency translation risk. Our calculation of Adjusted EBITDA excludes the unrealized gain (loss) associated with the translation of foreign-denominated instruments. (2) Subsequent to
June 29, 2007, we have a significant amount of foreign-denominated debt obligations on our U.S. dollar-denominated balance sheet. As a result, the Company's operating results and EBITDA are exposed to foreign currency translation risk. Our
calculation of Adjusted EBITDA excludes the unrealized gain (loss) associated with the translation of foreign-denominated instruments. (2) Subsequent to June 29, 2007, we have a significant amount of foreign-denominated debt obligations on our U.S.
dollar-denominated balance sheet. As a result, the Company's operating results and EBITDA are exposed to foreign currency translation risk. Our calculation of Adjusted EBITDA excludes the unrealized gain (loss) associated with the translation of
foreign-denominated instruments. (2) Subsequent to June 29, 2007, we have a significant amount of foreign-denominated debt obligations on our U.S. dollar-denominated balance sheet. As a result, the Company's operating results and EBITDA are exposed
to foreign currency translation risk. Our calculation of Adjusted EBITDA excludes the unrealized gain (loss) associated with the translation of foreign-denominated instruments. (2) Subsequent to June 29, 2007, we have a significant amount of
foreign-denominated debt obligations on our U.S. dollar-denominated balance sheet. As a result, the Company's operating results and EBITDA are exposed to foreign currency translation risk. Our calculation of Adjusted EBITDA excludes the unrealized
gain (loss) associated with the translation of foreign-denominated instruments. (2) Subsequent to June 29, 2007, we have a significant amount of foreign-denominated debt obligations on our U.S. dollar-denominated balance sheet. As a result, the
Company's operating results and EBITDA are exposed to foreign currency translation risk. Our calculation of Adjusted EBITDA excludes the unrealized gain (loss) associated with the translation of foreign-denominated instruments. (2) Subsequent to
June 29, 2007, we have a significant amount of foreign-denominated debt obligations on our U.S. dollar-denominated balance sheet. As a result, the Company's operating results and EBITDA are exposed to foreign currency translation risk. Our
calculation of Adjusted EBITDA excludes the unrealized gain (loss) associated with the translation of foreign-denominated instruments. (2) Subsequent to June 29, 2007, we have a significant amount of foreign-denominated debt obligations on our U.S.
dollar-denominated balance sheet. As a result, the Company's operating results and EBITDA are exposed to foreign currency translation risk. Our calculation of Adjusted EBITDA excludes the unrealized gain (loss) associated with the translation of
foreign-denominated instruments. (2) Subsequent to June 29, 2007, we have a significant amount of foreign-denominated debt obligations on our U.S. dollar-denominated balance sheet. As a result, the Company's operating results and EBITDA are exposed
to foreign currency translation risk. Our calculation of Adjusted EBITDA excludes the unrealized gain (loss) associated with the translation of foreign-denominated instruments. (2) Subsequent to June 29, 2007, we have a significant amount of
foreign-denominated debt obligations on our U.S. dollar-denominated balance sheet. As a result, the Company's operating results and EBITDA are exposed to foreign currency translation risk. Our calculation of Adjusted EBITDA excludes the unrealized
gain (loss) associated with the translation of foreign-denominated instruments. (2) Subsequent to June 29, 2007, we have a significant amount of foreign-denominated debt obligations on our U.S. dollar-denominated balance sheet. As a result, the
Company's operating results and EBITDA are exposed to foreign currency translation risk. Our calculation of Adjusted EBITDA excludes the unrealized gain (loss) associated with the translation of foreign-denominated instruments. (2) Subsequent to
June 29, 2007, we have a significant amount of foreign-denominated debt obligations on our U.S. dollar-denominated balance sheet. As a result, the Company's operating results and EBITDA are exposed to foreign currency translation risk. Our
calculation of Adjusted EBITDA excludes the unrealized gain (loss) associated with the translation of foreign-denominated instruments. (3) Other for 2007 includes transaction expenses of $36.8 million associated with the purchase of VWR by Madison
Dearborn Capital Partners. Other for 2011 includes acquisition-related charges relating to the sale of inventories revalued at the date of their acquisition. Other for 2012 includes $6.2 million for charges for severence payments associated with
executive departures, partially offset by a $2.0 million gain due to a reduction in the estimated fair value of contingent consideration associated with business combinations. (3) Other for 2007 includes transaction expenses of $36.8 million
associated with the purchase of VWR by Madison Dearborn Capital Partners. Other for 2011 includes acquisition-related charges relating to the sale of inventories revalued at the date of their acquisition. Other for 2012 includes $6.2 million for
charges for severence payments associated with executive departures, partially offset by a $2.0 million gain due to a reduction in the estimated fair value of contingent consideration associated with business combinations. (3) Other for 2007
includes transaction expenses of $36.8 million associated with the purchase of VWR by Madison Dearborn Capital Partners. Other for 2011 includes acquisition-related charges relating to the sale of inventories revalued at the date of their
acquisition. Other for 2012 includes $6.2 million for charges for severence payments associated with executive departures, partially offset by a $2.0 million gain due to a reduction in the estimated fair value of contingent consideration associated
with business combinations. (3) Other for 2007 includes transaction expenses of $36.8 million associated with the purchase of VWR by Madison Dearborn Capital Partners. Other for 2011 includes acquisition-related charges relating to the sale of
inventories revalued at the date of their acquisition. Other for 2012 includes $6.2 million for charges for severence payments associated with executive departures, partially offset by a $2.0 million gain due to a reduction in the estimated fair
value of contingent consideration associated with business combinations. (3) Other for 2007 includes transaction expenses of $36.8 million associated with the purchase of VWR by Madison Dearborn Capital Partners. Other for 2011 includes
acquisition-related charges relating to the sale of inventories revalued at the date of their acquisition. Other for 2012 includes $6.2 million for charges for severence payments associated with executive departures, partially offset by a $2.0
million gain due to a reduction in the estimated fair value of contingent consideration associated with business combinations. (3) Other for 2007 includes transaction expenses of $36.8 million associated with the purchase of VWR by Madison Dearborn
Capital Partners. Other for 2011 includes acquisition-related charges relating to the sale of inventories revalued at the date of their acquisition. Other for 2012 includes $6.2 million for charges for severence payments associated with executive
departures, partially offset by a $2.0 million gain due to a reduction in the estimated fair value of contingent consideration associated with business combinations. (3) Other for 2007 includes transaction expenses of $36.8 million associated with
the purchase of VWR by Madison Dearborn Capital Partners. Other for 2011 includes acquisition-related charges relating to the sale of inventories revalued at the date of their acquisition. Other for 2012 includes $6.2 million for charges for
severence payments associated with executive departures, partially offset by a $2.0 million gain due to a reduction in the estimated fair value of contingent consideration associated with business combinations. (3) Other for 2007 includes
transaction expenses of $36.8 million associated with the purchase of VWR by Madison Dearborn Capital Partners. Other for 2011 includes acquisition-related charges relating to the sale of inventories revalued at the date of their acquisition. Other
for 2012 includes $6.2 million for charges for severence payments associated with executive departures, partially offset by a $2.0 million gain due to a reduction in the estimated fair value of contingent consideration associated with business
combinations. (3) Other for 2007 includes transaction expenses of $36.8 million associated with the purchase of VWR by Madison Dearborn Capital Partners. Other for 2011 includes acquisition-related charges relating to the sale of inventories
revalued at the date of their acquisition. Other for 2012 includes $6.2 million for charges for severence payments associated with executive departures, partially offset by a $2.0 million gain due to a reduction in the estimated fair value of
contingent consideration associated with business combinations. (3) Other for 2007 includes transaction expenses of $36.8 million associated with the purchase of VWR by Madison Dearborn Capital Partners. Other for 2011 includes acquisition-related
charges relating to the sale of inventories revalued at the date of their acquisition. Other for 2012 includes $6.2 million for charges for severence payments associated with executive departures, partially offset by a $2.0 million gain due to a
reduction in the estimated fair value of contingent consideration associated with business combinations. (3) Other for 2007 includes transaction expenses of $36.8 million associated with the purchase of VWR by Madison Dearborn Capital Partners.
Other for 2011 includes acquisition-related charges relating to the sale of inventories revalued at the date of their acquisition. Other for 2012 includes $6.2 million for charges for severence payments associated with executive departures,
partially offset by a $2.0 million gain due to a reduction in the estimated fair value of contingent consideration associated with business combinations. (3) Other for 2007 includes transaction expenses of $36.8 million associated with the purchase
of VWR by Madison Dearborn Capital Partners. Other for 2011 includes acquisition-related charges relating to the sale of inventories revalued at the date of their acquisition. Other for 2012 includes $6.2 million for charges for severence payments
associated with executive departures, partially offset by a $2.0 million gain due to a reduction in the estimated fair value of contingent consideration associated with business combinations. (3) Other for 2007 includes transaction expenses of $36.8
million associated with the purchase of VWR by Madison Dearborn Capital Partners. Other for 2011 includes acquisition-related charges relating to the sale of inventories revalued at the date of their acquisition. Other for 2012 includes $6.2 million
for charges for severence payments associated with executive departures, partially offset by a $2.0 million gain due to a reduction in the estimated fair value of contingent consideration associated with business combinations. (3) Other for 2007
includes transaction expenses of $36.8 million associated with the purchase of VWR by Madison Dearborn Capital Partners. Other for 2011 includes acquisition-related charges relating to the sale of inventories revalued at the date of their
acquisition. Other for 2012 includes $6.2 million for charges for severence payments associated with executive departures, partially offset by a $2.0 million gain due to a reduction in the estimated fair value of contingent consideration associated
with business combinations. |