Camera lens breathing

We are using Max 2014 and VRay.

I am trying to figure out the math behind the VRayPhysicalCamera breathing lens. I have found a wiki article but it does not seem to be the same math as VRay uses.

Has anyone cracked this?

Angle of view - Wikipedia