General Nutrition Centers, Inc. Reports Fourth Quarter and Full Year 20...(/p Decrease (increase) in other li...),Health

Decrease (increase) in

other liabilities (17.7) (5.3) (4.3) (14.8)

EBITDA $45.6 $18.3 $125.5 $138.4

Loss on sale of Australian

manufacturing subsidiary - 0.1 - 1.2

Transaction costs - - 34.6 -

Discretionary payment to

stock option holders - 17.8 - 22.6

Compensation expense related

to transaction - - 15.3 -

Purchase accounting

adjustments - - 15.4 -

Adjusted EBITDA $45.6 $36.2 $190.8 $162.2

For the combined predecessor and successor periods ended Dec. 31, 2007, the three months ended Dec. 31, 2007 and Dec. 31, 2006, and the twelve months ended Dec. 31, 2006, the following table presents EBITDA reconciled to our net income for such periods and Adjusted EBITDA reconciled to EBITDA for such periods.

NET INCOME (LOSS) RECONCILIATION TO EBITDA AND ADJUSTED EBITDA

(in millions)

(unaudited)

Successor Predecessor Combined Predecessor

Three Months Ended Twelve Months Ended

December 31, December 31,

2007 2006 2007 2006

Net income (loss) $7.3 $(1.2) $(32.3) $37.4

Interest expense, net 23.9 10.1 118.5 39.6

Income tax expense (benefit) 4.4 (0.5) 1.9 22.2

Depreciation and

amortization 10.0 9.9 37.4 39.2

EBITDA $45.6 $18.3 $125.5 $138.4

Loss on sale of Australian

manufact
'/>"/>