United Stationers Inc. provides a reconciliation of non-GAAP financial measures, specifically adjusted debt and adjusted debt-to-total capitalization ratios. At June 30, 2004, adjusted debt was $154 million compared to $288 million at June 30, 2003, a decrease of $134 million. The adjusted debt-to-total capitalization ratio was 18.2% at June 30, 2004 compared to 32.5% at June 30, 2003, a decrease of 14.3 percentage points. The adjustments add accounts receivable sold, which the company considers a financing mechanism, back to debt to provide an additional liquidity measure.

1. United Stationers Inc. and Subsidiaries
Reconciliations of Non-GAAP Financial Measures
(unaudited)
Debt-to-Total Capitalization
($ in thousands)
June 30,
2004 2003 Change
Current maturities of long-term debt $ -- $ 43 $ (43)
Long-term debt 30,000 63,303 (33,303)
Accounts receivable sold 124,000 225,000 (101,000)
Adjusted debt 154,000 288,346 (134,346)
Stockholders' equity 690,100 598,814 91,286
Total capitalization $ 844,100 $ 887,160 $ (43,060)
Adjusted debt-to-total capitalization 18.2% 32.5% (14.3%)
Note: Adjusted debt and adjusted debt-to-total capitalization is provided as an additional liquidity measure. GAAP
requires that accounts receivable sold under the company’s receivables securitization program be reflected as a reduction in
accounts receivable and not reported as debt. The company internally considers accounts receivables sold to be a financing
mechanism. The company believes it is helpful to provide readers of its financial statements with a measure that adds
accounts receivable sold to debt, and calculates debt-to-total capitalization on the same basis.