Exhibit 99.2

	Three month period ended
(in millions)	March 31, 2007			March 31, 2006
Reconciliation of Non-GAAP measure:
Net income	$	1.4		$	5.7
Income tax (benefit) provision		(0.2	)		3.2
Interest expense, net		25.0			25.6
Loss on early extinguishment of debt		14.8			—
Depreciation and amortization		18.2			15.8
Earnings before interest, taxes, depreciation and amortization (EBITDA)		59.2			50.3
Other adjustments:
Reorganization and acquisition- related integration costs, net		9.1			9.4
Non-cash stock-based compensation costs		6.8			5.4
Inventory write-off		—			0.3
Duplicative administration costs		—			0.9
As adjusted EBITDA	$	75.1		$	66.3