Exhibit 99.2

	Three months ended				Six months ended
	June 30, 2006		June 30, 2005		June 30, 2006		June 30, 2005
Reconciliation of Non-GAAP measure:
(in millions)
Net income	$	13.3	$	32.8	$	19.0	$	32.8
Income tax provision		37.8		20.1		41.0		20.1
Interest expense, net		28.3		19.1		53.9		34.1
Loss on early extinguishment of debt		—		—		—		6.1
Depreciation and amortization		15.1		13.3		30.9		25.4
Earnings before interest, taxes, depreciation and amortization (EBITDA)		94.5		85.3		144.8		118.5
Other adjustments:
Purchase accounting adjustment for manufacturer’s profit in inventory		—		—		—		16.4
Reorganization and acquisition- related integration costs		5.6		5.9		15.0		8.8
Non-cash compensation costs		4.3		—		9.7		—
Inventory write-offs		—		—		0.3		—
Duplicative administrative costs		0.9		—		1.8		—
As Adjusted EBITDA	$	105.3	$	91.2	$	171.6	$	143.7