Interface (TILE) 8-K Interface Reports Second Quarter 2006 Results

Exhibit 99.2
Consolidated
Condensed Segment
Reporting with Adjustments as Indicated
(in thousands)	Three Months Ended			Three Months Ended			Three Months Ended			Three Months Ended			Three Months Ended
	4/3/2005			7/3/2005			10/2/2005			1/1/2006			4/2/2006
Net Sales
Modular Carpet (as reported)	$	153,527		$	163,681		$	157,962		$	171,043		$	165,883
Bentley Prince Street (as reported)		28,062			29,468			32,104			35,533			29,100
Fabrics Group (as adjusted)		31,633			33,650			34,513			36,052			35,209
Specialty Products (as reported)		4,644			3,851			3,963			3,066			3,151
Total (as adjusted)	$	217,866		$	230,650		$	228,542		$	245,694		$	233,343
Depreciation and Amortization
Modular Carpet (as reported)	$	3,305		$	3,742		$	3,104		$	3,493		$	3,273
Bentley Prince Street (as reported)		396			411			403			498			308
Fabrics Group (as adjusted)		2,618			2,467			2,058			2,653			2,402
Specialty Products (as reported)		39			39			17			16			18
Corporate Expenses and Eliminations (as reported)		1,371			1,205			1,210			1,198			1,908
Total (as adjusted)	$	7,729		$	7,864		$	6,792		$	7,858		$	7,909
Operating Income (loss)
Modular Carpet (as reported)	$	16,495		$	21,379		$	18,059		$	21,418		$	20,675
Bentley Prince Street (as reported)		475			493			849			1,677			513
Fabrics Group (as adjusted)		(127	)		(180	)		985			496			(3,802	)
Specialty Products (as reported)		214			215			188			34			43
Corporate Expenses and Eliminations (as reported)		(979	)		(1,012	)		(500	)		(1,289	)		(1,145	)
Total (as adjusted)	$	16,078		$	20,895		$	19,581		$	22,336		$	16,284
Reconciliation of Non-GAAP financial statement measures
Net Sales
Fabrics Group (as reported)	$	48,462		$	49,545		$	49,869		$	50,967		$	52,500
European Fabrics Business		16,829			15,895			15,356			14,915			17,291
Fabrics Group (as adjusted)	$	31,633		$	33,650		$	34,513		$	36,052		$	35,209
Depreciation and Amortization
Fabrics Group (as reported)	$	2,996		$	2,690		$	2,363		$	2,958		$	2,730
European Fabrics Business		378			223			305			305			328
Fabrics Group (as adjusted)	$	2,618		$	2,467		$	2,058		$	2,653		$	2,402
Operating Income (loss)
Fabrics Group (as reported)	$	965		$	148		$	1,916		$	1,256		$	(23,378	)
European Fabrics Business		1,092			328			931			760			(19,576	)
Fabrics Group (as adjusted)	$	(127	)	$	(180	)	$	985		$	496		$	(3,802	)