Exhibit 99.2

	Three months ended				Nine months ended
	September 30, 2006		September 30, 2005		September 30, 2006		September 30, 2005
Reconciliation of Non-GAAP measure: (in millions)
Net income	$	51.3	$	25.4	$	70.3	$	58.2
Income tax provision		20.8		13.4		61.8		33.5
Interest expense, net		29.6		23.5		83.5		57.6
Loss on early extinguishment of debt		—		—		—		6.1
Depreciation and amortization		16.1		15.4		47.0		40.8
Earnings before interest, taxes, depreciation and amortization (EBITDA)		117.8		77.7		262.6		196.2
Other adjustments:
Purchase accounting adjustment for manufacturer’s profit in inventory		3.9		4.2		3.9		20.6
Reorganization and acquisition- related integration costs		7.5		7.2		22.5		16.0
Non-cash compensation costs		6.4		29.8		16.1		29.8
Executive separation		1.1		—		1.1		—
Inventory write-offs		—		—		0.3		—
Duplicative administrative costs		0.6		—		2.4		—
As Adjusted EBITDA	$	137.3	$	118.9	$	308.9	$	262.6