Jarden (JAH) 8-K Jarden Corporation Reports Third Quarter Results

Exhibit 99.2

	Three months ended				Nine months ended
	September 30, 2005		September 30, 2004		September 30, 2005		September 30, 2004
Reconciliation of Non-GAAP measure:
(in thousands)
Net income	$	25,412	$	22,279	$	58,247	$	45,839
Income tax provision		13,356		13,565		33,480		28,128
Interest expense, net		23,608		7,560		57,658		19,255
Depreciation and amortization		15,477		5,920		40,861		14,756
Earnings before interest, taxes, depreciation and amortization (EBITDA)		77,853		49,324		190,246		107,978
Other adjustments:
Purchase accounting adjustment for manufacturer’s profit in inventory		4,159		—		20,549		—
Reorganization and acquisition-related integration costs		7,214		—		16,055		—
Loss on early extinguishment of debt		—		—		6,046		—
Non-cash compensation costs		29,778		—		30,527		—
As Adjusted EBITDA	$	119,004	$	49,324	$	263,423	$	107,978