Tupperware Brands (TUPBQ) 8-K Other Events

Ex.99.1 Net Income and Debt/EBITDA Reconciliation

Tupperware Brands Corporation
EBITDA Reconciliation*
		Four quarters ended (unaudited)
	In millions (except ratio data)	April 2, 2011
	Adjusted covenant earnings:
	Net income	$234.3
	Add:
	Depreciation and amortization	50.0
	Gross interest expense	29.4
	Provision for income taxes	76.4
	Pretax non-cash re-engineering and impairment charges	4.4
	Equity compensation	15.5
	Deduct:
	Gains on land sales, insurance recoveries, etc.	(0.2)
	Total adjusted covenant EBITDA	$409.8
	Consolidated total debt	$429.8
	Divided by adjusted covenant EBITDA	409.8
	Leverage ratio	1.05
*	Amounts and calculations are based on the definitions and provisions of the Company's $800 million Credit Agreement dated September 28, 2007. The definition will not change under the Company's new agreement.