Jarden (JAH) 8-K Jarden Reports Record Annual and Fourth Quarter 2006 Results

Exhibit 99.2

	Quarters ended				Years ended
(in millions)	December 31, 2006		December 31, 2005		December 31, 2006		December 31, 2005
Reconciliation of Non-GAAP measure:
Net income		35.7		2.5		106.0		60.7
Income tax provision		20.2		1.5		82.0		35.0
Interest expense, net		29.1		26.6		112.6		84.2
Loss on early extinguishment of debt		—		—		—		6.1
Depreciation and amortization		19.4		16.8		66.4		57.6
Earnings before interest, taxes, depreciation and amortization (EBITDA)		104.4		47.4		367.0		243.6
Other adjustments:
Purchase accounting adjustment for manufacturer’s profit in inventory		6.5		1.8		10.4		22.4
Reorganization and acquisition- related integration costs		14.3		13.1		36.8		29.1
Non-cash compensation costs		6.9		32.6		23.0		62.4
Executive separation		—		—		1.1		—
Inventory write-off		—		2.5		0.3		2.5
Duplicative admistration costs		1.0		—		3.4		—
As Adjusted EBITDA	$	133.1	$	97.4	$	442.0	$	360.0