DigitalGlobe, Inc. Unaudited Reconciliation of GAAP Net Income to Adjusted EBITDA |
|||||||||||||||||||||||
($ in millions) |
Three months ended June 30, |
Six months ended June 30, | |||||||||||||||||||||
2009 | 2010 | 2009 | 2010 | ||||||||||||||||||||
Net income | $ | 8.4 | $ | 0.5 | $ | 19.0 | $ | 2.0 | |||||||||||||||
Depreciation and amortization | 18.9 | 31.0 | 37.6 | 60.1 | |||||||||||||||||||
Interest (income) expense, net | (0.1 | ) | 10.7 | (0.1 | ) | 20.6 | |||||||||||||||||
Loss from early extinguishment of debt | 7.7 | - | 7.7 | - | |||||||||||||||||||
Loss on derivative instrument | - | - | 1.8 | - | |||||||||||||||||||
Income tax expense | 5.6 | 0.5 | 12.7 | 2.2 | |||||||||||||||||||
Non-cash stock compensation expense | 1.9 | 1.5 | 4.2 | 2.9 | |||||||||||||||||||
Adjusted EBITDA | $ | 42.4 | $ | 44.2 | $ | 82.9 | $ | 87.8 |