GREENVILLE, S.C., May 10, 2012 /PRNewswire/ -- KEMET Corporation ("KEMET" or the "Company") (NYSE: KEM) today reported preliminary results for the fourth fiscal quarter and fiscal year ended March 31, 2012. Net sales for the twelve months ended March 31, 2012 were $984.8 million which is a 3.3% decrease over the same period last fiscal year. On a U.S. GAAP basis, for the fiscal year ended March 31, 2012, net income was $6.7 million, or $0.13 per diluted share compared to net income of $63.0 million or $1.22 per diluted share for fiscal year ended March 31, 2011. Non-GAAP adjusted net income for the fiscal year ended March 31, 2012 was $54.5 million, or $1.04 per diluted share compared to adjusted net income of $114.2 million or $2.22 per diluted share for the fiscal year ended March 31, 2011. Adjusted EBITDA for the fiscal year ended March 31, 2012 was $128.4 million which was within our forecasted range of $128-$132 million.

On a U.S. GAAP basis, fiscal year 2012 net income includes a $15.8 million impairment charge related to the Tantalum Business Group. In addition, fiscal year 2012 net income includes $14.3 million of restructuring charges primarily comprised of termination benefits of $6.1 million related to planned facility closures in Italy and charges of $4.5 million to participate in a plan to save labor costs whereby a company may temporarily "lay off" employees while the government continues to pay their wages for a certain period of time. This restructuring activity is a continuation of the Company's efforts to restructure its manufacturing operations within Europe, primarily within the Film and Electrolytic segment. Fiscal year 2012 net income also includes ERP integration costs of $7.7 million, plant start-up costs of $3.6 million and acquisition related fees of $1.5 million. Fiscal year 2011 net income includes a loss on early extinguishment of debt of $38.2 million, restructuring charges of $7.2 million and ERP integration costs of $1.9 million.

Net sales for the quarter ended March 31, 2012 were $210.7 million which is a 19.4% decrease over the same quarter last fiscal year. On a U.S. GAAP basis, for the fourth fiscal quarter of fiscal year 2012, net loss was $(11.7) million, or $(0.26) per basic and diluted share compared to net income of $21.1 million or $0.40 per diluted share for the same quarter last year. Non-GAAP adjusted net loss was $(7.0) million or $(0.16) per basic and diluted share for the fourth quarter of fiscal year 2012 compared to $25.6 million of adjusted net income or $0.49 per diluted share for the same quarter last year. Adjusted EBITDA for the quarter ended March 31, 2012 was $9.7 million as compared to $44.4 million for the quarter ended March 31, 2011.

On a U.S. GAAP basis, the fourth quarter of fiscal year 2012 includes $2.2 million of plant start-up costs and $0.9 million of restructuring charges primarily comprised of termination benefits of $0.6 million. This restructuring activity is a continuation of the Company's efforts to restructure its manufacturing operations within Europe, primarily within the Film and Electrolytic segment. The fourth quarter of fiscal year 2011 included a $3.0 million inventory adjustment, $2.0 million of restructuring charges primarily associated with the relocation of equipment and $0.6 million of registration related fees.

"We began this quarter knowing again that the distribution channel inventory rebalancing would continue to have impact on our financial results," said Per Loof, Chief Executive Officer of KEMET. "However, our book to bill ratio is increasing and we are pleased overall with our position in the marketplace. Our efforts to secure certain materials in our supply chain have been successful and will reduce our operating costs later this fiscal year. We are looking forward to beginning our relationship with NEC TOKIN in the coming months and creating greater value for all of our stakeholders," continued Loof.

About KEMET

The Company's common stock is listed on the NYSE under the ticker symbol "KEM" (NYSE: KEM). At the Investor Relations section of our web site at http://ir.kemet.com/, users may subscribe to KEMET news releases and find additional information about our Company. KEMET applies world class service and quality to deliver industry leading, high performance capacitance solutions to its customers around the world and offers the world's most complete line of surface mount and through hole capacitor technologies across tantalum, ceramic, film, aluminum, electrolytic, and paper dielectrics. Additional information about KEMET can be found at http://www.kemet.com.

QUIET PERIOD

Beginning July 1, 2012, we will observe a quiet period during which the information provided in this news release and our annual report on Form 10-K will no longer constitute our current expectations. During the quiet period, this information should be considered to be historical, applying prior to the quiet period only and not subject to update by management. The quiet period will extend until the day when our next quarterly earnings release is published.

CAUTIONARY STATEMENT ON FORWARD-LOOKING STATEMENTS

Certain statements included herein contain forward-looking statements within the meaning of federal securities laws about KEMET Corporation's (the "Company") financial condition and results of operations that are based on management's current expectations, estimates and projections about the markets, in which the Company operates, as well as management's beliefs and assumptions. Words such as "expects," "anticipates," "believes," "estimates," variations of such words and other similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions, which are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in, or implied by, such forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect management's judgment only as of the date hereof. The Company undertakes no obligation to update publicly any of these forward-looking statements to reflect new information, future events or otherwise.

Factors that may cause actual outcome and results to differ materially from those expressed in, or implied by, these forward-looking statements include, but are not necessarily limited to the following:

(i) adverse economic conditions could impact our ability to realize operating plans if the demand for our products declines, and such conditions could adversely affect our liquidity and ability to continue to operate; (ii) adverse economic conditions could cause the write down of long-lived assets or goodwill; (iii) an increase in the cost or a decrease in the availability of our principal raw materials; (iv) changes in the competitive environment; (v) uncertainty of the timing of customer product qualifications in heavily regulated industries; (vi) economic, political, or regulatory changes in the countries in which we operate; (vii) difficulties, delays or unexpected costs in completing the restructuring plan; (viii) equity method investments expose us to a variety of risks; (ix) acquisitions and other strategic transactions expose us to a variety of risks; (x) inability to attract, train and retain effective employees and management; (xi) inability to develop innovative products to maintain customer relationships and offset potential price erosion in older products; (xii) exposure to claims alleging product defects; (xiii) the impact of laws and regulations that apply to our business, including those relating to environmental matters; (xiv) subject to international laws relating to trade, export controls and foreign corrupt practices; (xv) volatility of financial and credit markets affecting our access to capital; (xvi) needing to reduce the total costs of our products to remain competitive; (xvii) potential limitation on the use of net operating losses to offset possible future taxable income; (xviii) restrictions in our debt agreements that limit our flexibility in operating our business; and (xix) additional exercise of the warrant by K Equity which could potentially result in the existence of a significant stockholder who could seek to influence our corporate decisions.

Contact:
Dean W. Dimke
Director of Corporate and Investor Communications
deandimke@kemet.com
954-766-2800

William M. Lowe, Jr.
Executive Vice President and Chief Financial Officer
williamlowe@kemet.com
864-963-6484

                                                                                                                                                                                                                                                                                             
                                                                                                                            KEMET CORPORATION AND SUBSIDIARIES
                                                                                                                           Consolidated Statements of Operations
                                                                                                                       (Amounts in thousands, except per share data)
                                                                                                                                        (Unaudited)
                                                                                                                                                                                                                                                                                             
                                                                                                             Quarters Ended                                   Fiscal Years Ended
                                                                                                             --------------                                   ------------------
                                                                                                             March 31, 2012                                     March 31, 2011                                  March 31, 2012                                    March 31, 2011
                                                                                                             --------------                                     --------------                                  --------------                                    --------------
                                                                                                                                                       
    Net sales                                                                                                                     $210,668                                      $261,452                                           $984,833                                      $1,018,488
                                                                                                                                                                                                                                                                                             
    Operating costs and expenses:
                     Cost of sales                              183,542            198,958                                                 775,670                                       752,846
                      Selling, general and
                      administrative
                      expenses                                   28,196             27,940                                                 111,564                                       104,607
                      Research and
                      development                                 7,820              6,662                                                  29,440                                        25,864
                     Restructuring charges                          876              1,974                                                  14,254                                         7,171
                      Net (gain) loss on
                      sales and disposals
                      of assets                                     226                145                                                     318                                       (1,261)
                      Write down of long-
                      lived assets                                                    -                                                       -                                        15,786                                                  -
                      Total operating
                      costs and expenses                        220,660            235,679                                                 947,032                                       889,227
                                                                -------            -------                                                 -------                                       -------
                               Operating
                               income (loss)                      (9,992)            25,773                                                  37,801                                       129,261
                                                                                                                                                                                                                                                                                             
    Other (income) expense:
                     Interest income                                (39)               (85)                                                   (175)                                         (218)
                     Interest expense                             6,849              7,627                                                  28,567                                        30,175
                      Other (income)
                      expense, net                                 (953)            (3,045)                                                    965                                       (4,692)
                      Loss on early
                      extinguishment of
                      debt                                                            -                                                       -                                             -                                             38,248
                                                                                                                                                                                                                                                  
                      Income (loss)
                      before income
                      taxes                                     (15,849)            21,276                                                   8,444                                        65,748
    Income tax expense (benefit)                                                                                                    (4,145)                                          211                                              1,752                                           2,704
                               Net income
                               (loss)                                              $(11,704)                                                $21,065                                        $6,692                                            $63,044
                                                                                   ========                                                 =======                                        ======                                            =======
                                                                                                                                                                                                                                                                                             
    Net income (loss) per share (basic)                                                                                             $(0.26)                                        $0.57                                              $0.15                                           $2.11
    Net income (loss) per share (diluted)                                                                                           $(0.26)                                        $0.40                                              $0.13                                           $1.22
                                                                                                                                                                                                                                                                                             
    Weighted-average shares outstanding:
    Basic                                                                                                                           44,662                                        37,127                                             43,285                                          29,847
    Diluted                                                                                                                         44,662                                        52,293                                             52,320                                          51,477


                                                                                                                                                                       
                                                                   KEMET CORPORATION AND SUBSIDIARIES
                                                                      Consolidated Balance Sheets
                                                             (Amounts in thousands, except per share data)
                                                                                                                                                                       
                                                                                                                March 31,
                                                                                                                ---------
                                                                                                                             2012                                2011
                                                                                                                             ----                                ----
                                                                                                                                                                       
    ASSETS
    Current assets:
                       Cash and cash equivalents                                  $210,521                             $152,051
                       Accounts receivable, net                104,950             150,370
                       Inventories, net                        212,234             206,440
                        Prepaid and other current
                        assets                                  32,259              28,097
                       Deferred income taxes                     6,370               5,301
                       Total current assets             566,334             542,259
                                                      -------             -------
    Property, plant and equipment, net                                                                                    315,848                             310,412
    Goodwill                                                                                                               36,676                                   -
    Intangible assets, net                                                                                                 41,527                              20,092
    Other assets                                                                                                           15,167                              11,546
                       Total assets                                      $975,552            $884,309
                                                                         ========            ========
                                                                                                                                                                       
    LIABILITIES AND STOCKHOLDERS' EQUITY
    Current liabilities:
                        Current portion of long-
                        term debt                                                   $1,951                              $42,101
                       Accounts payable                         74,404              90,997
                       Accrued expenses                         89,079              88,291
                       Income taxes payable                      2,256               4,265
                                                                                    
                        Total current
                        liabilities                   167,690             225,654
                                                      -------             -------
    Long-term debt                                                                                                        345,380                             231,215
    Other non-current obligations                                                                                         101,229                              59,727
    Deferred income taxes                                                                                                   2,257                               7,960
    Commitments and contingencies
                                                                                                                                                                       
    Stockholders' equity:
                        Preferred stock, par value
                        $0.01, authorized 10,000
                        shares, none issued                                            -                                    -
                        Common stock, par value
                        $0.01, authorized 175,000
                        and 300,000 shares, issued
                        46,508 and 39,508
                        shares at March 31,
                        2012 and 2011,
                        respectively                      465                 395
                       Additional paid-in capital              470,059             479,322
                       Retained deficit                       (81,053)            (87,745)
                        Accumulated other
                        comprehensive income                    12,020              22,555
                        Treasury stock, at cost
                        (1,839 and  2,370
                        shares at March 31,
                         2012
                       and 2011, respectively)            (42,495)            (54,774)
                        Total stockholders'
                        equity                        358,996             359,753
                                                      -------             -------
    Total liabilities and stockholders' equity                                                                           $975,552                            $884,309
                                                                                                                         ========                            ========

                                                                                                                                                                                                                                
                                                                                         KEMET CORPORATION AND SUBSIDIARIES
                                                                                       Consolidated Statements of Cash Flows
                                                                                               (Amounts in thousands)
                                                                                                    (Unaudited)
                                                                                                                                                                                                                                
                                                                                                                            Fiscal Years Ended March 31,
                                                                                                                            ----------------------------
                                                                                                                                             2012                                    2011                                 2010
                                                                                                                                             ----                                    ----                                 ----
    Sources (uses) of cash and cash equivalents
                      Operating
                      activities:
                     Net income (loss)                                                   $6,692             $63,044                               $(69,447)
                      Adjustments to reconcile
                      net income (loss) to net
                      cash provided by
                                    operating
                                    activities:
                                    Depreciation and
                                    amortization                     44,124               52,932              52,644
                                    Amortization of debt
                                    discount and debt
                                    issuance costs                    3,599                4,930              13,392
                                    Net (gain) loss on
                                    sales and disposals
                                    of assets                           318               (1,261)             (1,003)
                                    Stock-based
                                    compensation expense              3,075                1,783               1,865
                                    Pension and other
                                    post-retirement
                                    benefits                         (2,991)              (2,319)             (2,716)
                                   Deferred income taxes             (4,554)              (3,403)              2,051
                                    Write down of long-
                                    lived assets                     15,786                                      -                                    656
                                    (Gain) loss on early
                                    extinguishment of
                                    debt                                                     -              38,248                                (38,921)
                                    Increase in value of
                                    warrant                                                  -                   -                                 81,088
                                   Other, net                           702               (2,446)                339
                      Changes in assets
                      and liabilities:
                                   Accounts receivable               47,298              (15,423)           (18,236)
                                   Other receivables                 (3,698)                 957                 (27)
                                   Inventories                        5,375              (48,817)              7,168
                                    Prepaid expenses and
                                    other current assets             (2,484)              (6,647)             (5,647)
                                   Accounts payable                (22,052)                9,567              26,605
                                   Accrued income taxes              (1,893)               4,315                 421
                                    Other operating
                                    liabilities                      (8,567)              18,508               4,388
                                                  Net cash provided
                                                  by operating
                                                  activities                   80,730              113,968                                54,620
                                                                               ------              -------                                ------
                                                                                                                                                                                                                                
                      Investing
                      activities:
                     Capital expenditures                         (49,314)              (34,989)           (12,921)
                      Acquisitions, net of cash
                      received                                    (42,613)                                      -                                      -
                      Proceeds from sales of
                      assets                                            74                5,425               1,500
                                                                       ---                -----               -----
                                                  Net cash used in
                                                  investing
                                                  activities                 (91,853)             (29,564)                               (11,421)
                                                                              -------              -------                               -------
                                                                                                                                                                                                                                
                      Financing
                      activities:
                      Proceeds from issuance of
                      debt                                         116,050              227,525              58,949
                     Payment of long-term debt                    (40,581)            (230,413)            (54,525)
                      Net (payments) borrowings
                      under other credit
                      facilities                                    (3,154)              (2,479)                475
                     Debt issuance costs                            (2,313)              (7,853)             (4,206)
                      Proceeds from exercise of
                      stock options                                    290                   89                   -
                     Debt extinguishment costs                                              -                (207)                                (3,605)
                                                  Net cash provided
                                                  by (used in)
                                                  financing
                                                  activities                   70,292             (13,338)                                (2,912)
                                                                               ------              -------                                ------
                                                            Net increase in
                                                            cash and cash
                                                            equivalents                   59,169              71,066                                 40,287
                      Effect of foreign currency
                      fluctuations on cash                            (699)               1,786                (292)
                      Cash and cash equivalents at
                      beginning of fiscal year                     152,051               79,199              39,204
                      Cash and cash equivalents at
                      end of fiscal year                                               $210,521            $152,051                                $79,199

Non-U.S. GAAP Financial Measures

In this news release, the Company makes reference to certain Non-U.S. GAAP financial measures, including "Adjusted net income (loss)", "Adjusted net income (loss) per share" and "Adjusted EBITDA". Management believes that investors may find it useful to review the Company's financial results as adjusted to exclude items as determined by management.

Adjusted Net Income (Loss) and Adjusted Net Income (loss) Per Share

"Adjusted net income (loss)" and "Adjusted net income (loss) per share" represent net income (loss) and net income (loss) per share excluding write down of long-lived assets, restructuring charges related primarily to equipment moves and employee severance, plant start-up costs, amortization related to debt issuance costs and debt discount, net gain/loss on sales and disposals of assets, ERP integration costs, stock-based compensation expense/recovery, net foreign exchange gain/loss, inventory write-downs, registration related fees, acquisition related fees, gain on licensing of patents, loss on early extinguishment of debt, income tax expense related to foreign tax law changes which limit the utilization of net operating losses, and income tax effect on non-GAAP adjustments. Management believes that these Non-U.S. GAAP financial measures are useful to investors because they provide a supplemental way to understand the underlying operating performance of the Company. Management uses these Non-U.S. GAAP financial measures to evaluate operating performance. Non-U.S. GAAP financial measures should not be considered as an alternative to net income, operating income or any other performance measures derived in accordance with U.S. GAAP.

The following table provides reconciliation from U.S. GAAP net income (loss) to Non-U.S. GAAP adjusted net income (loss):

GAAP to Non-GAAP Reconciliation



    GAAP to Non-GAAP Reconciliation
    (Unaudited)
                                                                                                                                                       Quarters Ended                                            Fiscal Years Ended
                                                                                                                                                       --------------                                            ------------------
                                                                                                                                                 March 31, 2012                      December 31, 2011                              March 31, 2011           March 31, 2012           March 31, 2011
                                                                                                                                                 --------------                      -----------------                              --------------           --------------           --------------
                                                                                                                                       (Amounts in thousands, except per share data)
    Including adjustments (GAAP)
    Net sales                                                                                                                                                        $210,668                          $218,795                                    $261,452                 $984,833                 $1,018,488

    Net income (loss)                                                                                                                                                $(11,704)                         $(27,771)                                    $21,065                   $6,692                    $63,044
    Net income (loss) per share (basic)                                                                                                                                $(0.26)                           $(0.62)                                      $0.57                    $0.15                      $2.11
    Net income (loss) per share (diluted)                                                                                                                              $(0.26)                           $(0.62)                                      $0.40                    $0.13                      $1.22

    Excluding the following items (Non-GAAP)

    Net income (loss)                                                                                                                                                $(11,704)                         $(27,771)                                    $21,065                   $6,692                    $63,044
     Adjustments:
             ERP integration costs                                                                                                                                      2,772                             1,812                                         658                    7,707                      1,915
             Plant start-up costs                                                                                                                                       2,190                               666                                           -                    3,574                          -
             Stock-based compensation expense (recovery)                                                                                                                1,697                              (797)                                        872                    3,075                      1,783
             Restructuring charges                                                                                                                                        876                            10,748                                       1,974                   14,254                      7,171
             Acquisition related fees                                                                                                                                     866                                 -                                           -                    1,476                          -
             Amortization included in interest expense                                                                                                                    696                               847                                         966                    3,599                      4,930
             (Gain) loss on sales and disposals of assets                                                                                                                 226                                 9                                         145                      318                     (1,261)
             Net foreign exchange (gain) loss                                                                                                                            (652)                              303                                      (3,266)                     919                     (2,888)
             Write down of long lived assets                                                                                                                                -                            15,786                                           -                   15,786                          -
             Inventory write-downs                                                                                                                                          -                                 -                                       2,991                        -                      2,991
             Registration related fees                                                                                                                                      -                                 -                                         581                      281                      1,531
             Loss on early extinguishment of debt                                                                                                                           -                                 -                                           -                        -                     38,248
             Gain on licensing of patents                                                                                                                                   -                                 -                                           -                        -                     (2,000)
             Income tax effect of non-GAAP adjustments (1)                                                                                                             (3,991)                              398                                        (428)                  (3,203)                    (1,256)
                                                                                                                                                                       ------                               ---                                        ----                   ------                     ------

     Adjusted net income (loss) (excluding adjustments)                                                                                                               $(7,024)                           $2,001                                     $25,558                  $54,478                   $114,208
                                                                                                                                                                      =======                            ======                                     =======                  =======                   ========
     Adjusted net income (loss) per basic
             share (excluding adjustments)                                                                                                                             $(0.16)                            $0.04                                       $0.69                    $1.26                      $3.83
     Adjusted net income (loss) per diluted
             share (excluding adjustments)                                                                                                                             $(0.16)                            $0.04                                       $0.49                    $1.04                      $2.22

    (1) The income tax effect of the excluded items is calculated by applying the applicable jurisdictional income tax rate, considering the deferred tax
          valuation for each applicable jurisdiction, and includes the income tax affect of law changes related to the utilization of net operating loss carryforwards.

Adjusted EBITDA

Adjusted EBITDA represents net income (loss) before income tax expense (benefit), net interest expense, and depreciation and amortization expense, adjusted to exclude: write down of long-lived assets, restructuring charges, plant start-up costs, net foreign exchange gain/loss, stock-based compensation expense/recovery, gain/loss on sales and disposals of assets, ERP integration costs, registration related fees, acquisition related fees, gain on licensing of patents, loss on early extinguishment of debt and inventory write downs. We use Adjusted EBITDA to monitor and evaluate our operating performance and to facilitate internal and external comparisons of the historical operating performance of our business. We present Adjusted EBITDA as a supplemental measure of our performance and ability to service debt. We also present Adjusted EBITDA because we believe such measure is frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry.

We believe Adjusted EBITDA is an appropriate supplemental measure of debt service capacity, because cash expenditures on interest are, by definition, available to pay interest, and tax expense is inversely correlated to interest expense because tax expense goes down as deductible interest expense goes up; depreciation and amortization are non-cash charges. The other items excluded from Adjusted EBITDA are excluded in order to better reflect our continuing operations.

In evaluating Adjusted EBITDA, you should be aware that in the future we may incur expenses similar to the adjustments noted below. Our presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by these types of adjustments. Adjusted EBITDA is not a measurement of our financial performance under U.S. GAAP and should not be considered as an alternative to net income, operating income or any other performance measures derived in accordance with U.S. GAAP or as an alternative to cash flow from operating activities as a measure of our liquidity.

Our Adjusted EBITDA measure has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under U.S. GAAP. Some of these limitations are:




    --  it does not reflect our cash expenditures, future requirements for
        capital expenditures or contractual commitments;


    --  it does not reflect changes in, or cash requirements for, our working
        capital needs;


    --  it does not reflect the significant interest expense or the cash
        requirements necessary to service interest or principal payment on our
        debt;


    --  although depreciation and amortization are non-cash charges, the assets
        being depreciated and amortized will often have to be replaced in the
        future, and our Adjusted EBITDA measure does not reflect any cash
        requirements for such replacements;


    --  it is not adjusted for all non-cash income or expense items that are
        reflected in our statements of cash flows;


    --  it does not reflect the impact of earnings or charges resulting from
        matters we consider not to be indicative of our ongoing operations;


    --  it does not reflect limitations on or costs related to transferring
        earnings from our subsidiaries to us; and
    --  other companies in our industry may calculate this measure differently
        than we do, limiting its usefulness as a comparative measure.

Because of these limitations, Adjusted EBITDA should not be considered as a measure of discretionary cash available to us to invest in the growth of our business or as a measure of cash that will be available to us to meet our obligations. You should compensate for these limitations by relying primarily on our U.S. GAAP results and using Adjusted EBITDA only supplementally.

The following tables provide a reconciliation from U.S. GAAP net income (loss) to Adjusted EBITDA (amounts in thousands):


                              Fiscal Year 2012
                              ----------------
                             Q1                 Q2            Q3            Q4          Total
                            ---                 ---          ---           ---          -----
    Net income (loss)            $31,849            $14,318      $(27,771)     $(11,704)        $6,692

    Adjustments:
    Income tax expense
     (benefit)                     1,731              2,047         2,119        (4,145)         1,752
    Interest expense, net          7,357              7,251         6,974         6,810         28,392
    Depreciation and
     amortization expense         11,159             11,852        10,373        10,740         44,124
    Stock-based
     compensation expense
     (recovery)                    1,191                984          (797)        1,697          3,075
    Restructuring charges          1,025              1,605        10,748           876         14,254
    Registration related
     fees                            204                 77             -             -            281
    ERP integration costs          1,205              1,918         1,812         2,772          7,707
    (Gain) loss on sales
     and disposals of
     assets                          123                (40)            9           226            318
    Net foreign exchange
     (gain) loss                    (123)             1,391           303          (652)           919
    Acquisition related
     fees                            610                  -             -           866          1,476
    Plant start-up costs               -                718           666         2,190          3,574
    Write down of long
     lived assets                      -                  -        15,786             -         15,786
    Adjusted EBITDA              $56,331            $42,121       $20,222        $9,676       $128,350
                                 =======            =======       =======        ======       ========

                                Fiscal Year 2011
                                ----------------
                             Q1                 Q2            Q3            Q4           Total
                            ---                 ---          ---           ---           -----
    Net income (loss)           $(20,099)           $34,911       $27,167       $21,065        $63,044

    Adjustments:
    Income tax expense             1,275                593           625           211          2,704
    Interest expense, net          7,437              7,250         7,728         7,542         29,957
    Depreciation and
     amortization expense         14,510             14,132        12,661        11,629         52,932
    Loss on early
     extinguishment of debt       38,248                  -             -             -         38,248
    Restructuring charges          1,792              2,303         1,102         1,974          7,171
    Net foreign exchange
     (gain) loss                   1,272             (2,679)        1,785        (3,266)        (2,888)
    (Gain) loss on sales
     and disposals of
     assets                          335             (1,770)           29           145         (1,261)
    ERP integration costs            280                375           602           658          1,915
    Stock-based
     compensation expense            149                333           429           872          1,783
    Gain on licensing of
     patents                           -             (2,000)            -             -         (2,000)
    Registration related
     fees                              -                  -           950           581          1,531
    Inventory write downs              -                  -             -         2,991          2,991
    Adjusted EBITDA              $45,199            $53,448       $53,078       $44,402       $196,127
                                 =======            =======       =======       =======       ========

SOURCE KEMET Corporation