Exhibit 99.2

	Three months ended				Six months ended
	June 30, 2007		June 30, 2006		June 30, 2007		June 30, 2006
Reconciliation of Non-GAAP measure:
(in millions)
Net income	$	16.7	$	13.3	$	18.1	$	19.0
Income tax provision		12.8		37.8		12.6		41.0
Interest expense, net		32.7		28.3		57.7		53.9
Loss on early extinguishment of debt		0.9		—		15.7		—
Depreciation and amortization		20.7		15.1		38.9		30.9
Earnings before interest, taxes, depreciation and amortization (EBITDA)		83.8		94.5		143.0		144.8
Other adjustments:
Purchase accounting adjustment for manufacturer’s profit in inventory		27.1		—		27.1		—
Reorganization and acquisition-related integration costs, net		9.4		5.6		18.5		15.0
Non-cash stock-based compensation costs		10.3		4.3		17.1		9.7
Inventory write-offs		—		—		—		0.3
Duplicative administrative costs		—		0.9		—		1.8
As Adjusted EBITDA	$	130.6	$	105.3	$	205.7	$	171.6