Exhibit 99.2
JARDEN CORPORATION Reconciliation of GAAP to NON GAAP Exhibit 99.2 For the quarter and year ended December 31, 2010 and 2009 | ||
Quarters ended | Years ended | |||||||||||||||
(in millions) | December 31, 2010 | December 31, 2009 | December 31, 2010 | December 31, 2009 | ||||||||||||
Reconciliation of Non-GAAP measure: | ||||||||||||||||
Net income | 46.7 | 1.2 | $ | 106.7 | $ | 128.7 | ||||||||||
Income tax provision | 46.3 | 32.2 | 122.8 | 110.7 | ||||||||||||
Interest expense, net | 47.5 | 37.3 | 177.8 | 147.5 | ||||||||||||
Depreciation and amortization | 39.8 | 35.9 | 142.8 | 130.3 | ||||||||||||
Earnings before interest, taxes, depreciation and amortization (EBITDA) | 180.3 | 106.6 | 550.1 | 517.2 | ||||||||||||
Other adjustments: | ||||||||||||||||
Fair value adjustment to inventory | 2.1 | — | 27.4 | — | ||||||||||||
Acquisition related and other items | 27.8 | — | 42.3 | — | ||||||||||||
Reorganization, acquisition-related integration costs, net | — | 29.2 | — | 48.5 | ||||||||||||
Venezuela hyperinflationary and devaluation charge, net | (7.5 | ) | — | 70.6 | — | |||||||||||
Impairment of goodwill and other intangibles | 0.7 | 22.9 | 19.7 | 22.9 | ||||||||||||
Other adjustments, net | — | 17.1 | — | 17.1 | ||||||||||||
As Adjusted EBITDA | $ | 203.4 | $ | 175.8 | $ | 710.1 | $ | 605.7 | ||||||||
Organic net sales growth is a non-GAAP measure of net sales growth excluding the impacts of foreign exchange and acquisitions from year over year comparisons. The Company believes this measure provides investors with a more complete understanding of the underlying sales trends by providing net sales on a consistent basis. Organic net sales growth is also one of the measures used by management to analyze operating performance. The following table provides a reconciliation of organic net sales growth for the quarter ended December 31, 2010:
Outdoor Solutions | Consumer Solutions | Branded Consumables | Process Solutions | Elimination | Consolidated | |||||||||||||||||||
Reconciliation of Non-GAAP measure: | ||||||||||||||||||||||||
Net sales growth | 16.8 | % | — | % | 94.2 | % | 18.0 | % | 0.8 | % | 20.9 | % | ||||||||||||
Foreign exchange impacts | 1.3 | % | 3.4 | % | (0.1 | %) | — | % | — | % | 2.0 | % | ||||||||||||
Less: Acquisitions | (5.4 | %) | — | % | (92.4 | %) | — | % | — | % | (15.6 | %) | ||||||||||||
Organic net sales growth | 12.7 | % | 3.4 | % | 1.7 | % | 18.0 | % | 0.8 | % | 7.3 | % | ||||||||||||