Exhibit 99.2
JARDEN CORPORATION Reconciliation of GAAP to NON GAAP
For the three and six months ended June 30, 2009 and 2008 |
Three months ended | Six months ended | |||||||||||
(in millions) | June 30, 2009 | June 30, 2008 | June 30, 2009 | June 30, 2008 | ||||||||
Reconciliation of Non-GAAP measure: | ||||||||||||
Net income | 44.9 | 43.0 | 53.8 | 47.7 | ||||||||
Income tax provision | 26.0 | 27.6 | 32.6 | 34.0 | ||||||||
Interest expense, net | 38.8 | 42.6 | 75.0 | 88.8 | ||||||||
Depreciation and amortization | 31.3 | 29.8 | 61.7 | 58.9 | ||||||||
Earnings before interest, taxes, depreciation and amortization (EBITDA) | 141.0 | 143.0 | 223.1 | 229.4 | ||||||||
Other adjustments: | ||||||||||||
Reorganization and acquisition-related integration costs, net | 5.6 | 11.1 | 15.0 | 21.8 | ||||||||
As Adjusted EBITDA | $ | 146.6 | $ | 154.1 | $ | 238.1 | $ | 251.2 | ||||