Jarden (JAH) 8-K Jarden Announces Agreement to Acquire Yankee Candle for $1.75 Billion

Exhibit 99.5

Supplemental Pro Forma Financial Information (unaudited)

($ in millions)
	Jarden 12 Months Ended 6/30/13			Yankee Candle 52 Weeks Ended 6/29/2013			Pro Forma 12 Months Ended 6/30/13
Net sales	$	6,865		$	863		$	7,728
Adjusted gross profit	$	1,985		$	494		$	2,479
% Margin		28.9	%		57.2	%		32.1	%
Adjusted EBITDA (Segment Earnings)	$	813		$	205		$	1,018
% Margin		11.8	%		23.8	%		13.2	%

Supplemental Combined Financial Information (unaudited)

($ in millions)
	Jarden 12 Months Ended 6/30/13		Yankee Candle 52 Weeks Ended 6/29/2013		Combined 12 Months Ended 6/30/13
Cash flow from operations	$	436	$	82	$	518

Jarden Supplemental Financial Information (unaudited)

($ in millions)	Six Months Ended
	6/30/2013			6/30/2012			Inc/(Dec) %
Net sales	$	3,340		$	3,171			5.3	%
Adjusted gross profit	$	962		$	916			5.0	%
% Margin		28.8	%		28.9	%
Adjusted EBITDA (Segment Earnings)	$	348		$	349			(0.4	%)
% Margin		10.4	%		11.0	%
Cash flow from operations	$	(41	)	$	3			NM

Jarden Corporation

Reconciliation of GAAP to Non-GAAP

Jarden Latest Twelve Months (“LTM”) Segment Earnings Reconciliation (unaudited)

($ in millions)	Year Ended		Six Months Ended				LTM Ended
	12/31/2012		6/30/2013		6/30/2012		6/30/2013
Reconciliation of Non-GAAP measure:
Net income	$	244	$	72	$	118	$	198
Income tax provision		148		42		70		120
Interest expense, net		185		96		90		191
Loss on early extinguishment of debt		—		26		—		26
Operating Earnings	$	577	$	236	$	278	$	535
Adjustments to reconcile to Segment Earnings
Depreciation and amortization	$	153	$	76	$	71	$	158
Fair market value adjustments to inventory		6		5		—		11
Reorganization costs, net		27		2		—		29
Acquisition-related and other costs, net		17		—		—		17
Venezuela devaluation-related charges		—		29		—		29
Cumulative adjustment of stock compensation		34		—		—		34
Segment Earnings	$	814	$	348	$	349	$	813

Jarden Historical Segment Earnings Reconciliation (unaudited)

	Years Ended December 31,
($ in millions)	2008			2009		2010		2011		2012
Reconciliation of Non-GAAP measure:
Net income (loss)	$	(59	)	$	129	$	107	$	205	$	244
Income tax provision		26			111		123		126		148
Interest expense, net		179			147		177		179		185
Loss on early extinguishment of debt					—		—		13		—
Operating Earnings		146			387		407		523		577
Adjustments to reconcile to Adjusted EBITDA (Segment Earnings)
Depreciation and amortization	$	120		$	130	$	143	$	164	$	153
Fair value of adjustment to inventory		—			—		27		7		6
Venezuela hyperinflationary and devaluation charges		—			—		71		—		—
Reorganization costs, net		60			49		—		23		27
Acquisition-related and other costs, net		—			—		42		21		17
Impairment of goodwill, intangibles and other assets		283			23		20		53		34
Other adjustments		—			17		—		—		—
Adjusted EBITDA (Segment Earnings)	$	609		$	606	$	710	$	791	$	814

Jarden LTM Gross Profit Reconciliation (unaudited)

($ in millions)	Year Ended		Six Months Ended				LTM Ended 6/30/2013
	12/31/2012		6/30/2013		6/30/2012
Reconciliation of Non-GAAP measure:
Net sales	$	6,696	$	3,340	$	3,171	$	6,865
Cost of sales		4,772		2,383		2,255		4,900
Gross profit	$	1,924	$	957	$	916	$	1,965
Adjustments to reconcile to Adjusted Gross Profit
Fair market value adjustments to inventory		6		5		—		11
Accelerated depreciation related to international platform rationalization		9		—		—		9
Adjusted Gross Profit	$	1,939	$	962	$	916	$	1,985

Yankee Candle Segment Earnings Reconciliation (unaudited)

($ in millions)	52 Weeks Ended			26 Weeks Ended						52 Weeks Ended
	12/29/2012			6/29/2013			6/30/2012			6/29/2013
Reconciliation of Non-GAAP measure:
Net income (loss)	$	33		$	(18	)	$	(28	)	$	43
Provision of income taxes		22			(9	)		(16	)		29
Income (loss) from continuing operations before provisionfor income taxes	$	55		$	(27	)	$	(44	)	$	72
Adjustments to reconcile to Income from continuing operations before provision for income taxes
Interest expense	$	107		$	49		$	53		$	103
Depreciation and amortization		35			17			18			34
Amortization included in interest expense		(7	)		(4	)		(3	)		(8	)
Realized gain on derivative contracts		(8	)		(2	)		(4	)		(6	)
EBITDA from Continuing Operations	$	182		$	33		$	20		$	195
Loss on early extinguishment of debt		13			—			13			—
Restructuring costs		2			1			1			2
Non-recurring advisory fee		1			1			1			1
Realized losses on foreign currency		1			—			1			—
Non-cash equity based compensation		1			—			—			1
Other one-time charges		1			1			1			1
Estimated impact of certain non-recurring events		5			1			1			5
Segment Earnings	$	206		$	37		$	38		$	205

Yankee Candle Historical Adjusted EBITDA Reconciliation (unaudited)

($ in millions)	Fiscal Years Ended December
	2008			2009		2010		2011		2012
Reconciliation of Non-GAAP measure:
Net income (loss)	$	(409	)	$	16	$	42	$	34	$	33
Loss from discontinued operations, net of income taxes		23			8		—		—		—
Provision for (benefit from) income taxes		(13	)		17		24		20		22
Income (loss) from continuing operations before provision for (benefit from) income taxes	$	(399	)	$	41	$	66	$	54	$	55
Adjustments to reconcile to Income from continuing operations before provision for income taxes
Interest expense	$	91		$	86	$	80	$	89	$	92
Depreciation		27			27		38		25		26
Amortization		18			20		5		19		9
EBITDA from Continuing Operations	$	(263	)	$	174	$	189	$	187	$	182
Loss (gain) on early extinguishment of debt		(2	)		—		—		—		13
Restructuring costs		—			2		1		—		2
Non-recurring advisory fee		2			2		2		2		1
Realized losses on foreign currency		1			1		—		—		1
Non-cash equity based compensation		1			1		1		4		1
Other one-time charges		454			—		1		—		1
Estimated impact of certain non-recurring events		—			—		—		—		5
Segment Earnings	$	193		$	180	$	194	$	193	$	206

Yankee Candle Gross Profit Reconciliation (unaudited)

($ in millions)	52 Weeks Ended		26 Weeks Ended				52 Weeks Ended
	12/29/2012		6/29/2013		6/30/2012		6/29/2013
Reconciliation of Non-GAAP measure:
Net sales	$	844	$	319	$	300	$	863
Cost of sales		364		145		135		374
Gross profit	$	480	$	174	$	165	$	489
Adjustments to reconcile to Adjusted Gross Profit
Estimated impact of certain non-recurring events		5		1		1		5
Adjusted Gross Profit	$	485	$	175	$	166	$	494

Pro Forma Combined Adjusted EBITDA Reconciliation (unaudited)

($ in millions)	LTM Ended 6/30/2013
	Pro Forma
Reconciliation of Non-GAAP measure:
Net income	$	273
Provision of income taxes		168
Income from continuing operations before provisionfor income taxes	$	441
Interest expense	$	227
Realized gain on derivative contracts		(6	)
Loss on early extinguishment of debt		26
EBIT	$	688
Depreciation and amortization	$	208
Amortization included in interest expense		(8	)
EBITDA from Continuing Operations	$	888
Fair market value adjustments to inventory		11
Reorganization costs, net		29
Acquisition-related and other costs, net		17
Venezuela devaluation-related charges		29
Cumulative adjustment of stock compensation		35
Restructuring costs, net		2
Non-recurring advisory fee		1
Other one-time charges		1
Estimated impact of certain non-recurring events		5
Segment Earnings	$	1,018