Exhibit 99.2
JARDEN CORPORATION
Reconciliation of GAAP to NON GAAP
For the three and nine months ended September 30, 2009 and 2008
Three months ended | Nine months ended | |||||||||||
(in millions) | September 30, 2009 | September 30, 2008 | September 30, 2009 | September 30, 2008 | ||||||||
Reconciliation of Non-GAAP measure: | ||||||||||||
Net income | 73.7 | 63.8 | 127.5 | 111.5 | ||||||||
Income tax provision | 45.9 | 36.3 | 78.5 | 70.3 | ||||||||
Interest expense, net | 35.2 | 44.0 | 110.2 | 132.8 | ||||||||
Depreciation and amortization | 32.7 | 30.8 | 94.4 | 89.7 | ||||||||
Earnings before interest, taxes, depreciation and amortization (EBITDA) | 187.5 | 174.9 | 410.6 | 404.3 | ||||||||
Other adjustments: | ||||||||||||
Reorganization, acquisition-related integration costs, net | 4.3 | 12.8 | 19.3 | 34.6 | ||||||||
As Adjusted EBITDA (Segment Earnings) | $ | 191.8 | $ | 187.7 | $ | 429.9 | $ | 438.9 | ||||
Free cash flow is defined as operating cash flow less capital expenditures for the period.