Jarden (JAH) 8-K Jarden Completes Acquisition of Yankee Candle

Exhibit 99.2

JARDEN CORPORATION

RECONCILIATION OF GAAP TO NON-GAAP

Supplemental Pro Forma Financial Information (unaudited)

($ in millions)
	Jarden 12 Months Ended 6/30/2013		Yankee Candle 52 Weeks Ended 6/29/2013		Pro Forma 12 Months Ended 6/30/2013
Net sales	$	6,865	$	863	$	7,728
Adjusted EBITDA (Segment Earnings)	$	813	$	205	$	1,018

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

Yankee Candle Segment Earnings Reconciliation (unaudited)

($ in millions)	52 Weeks Ended 12/29/2012			26 Weeks Ended						52 Weeks Ended 6/29/2013
				6/29/2013			6/30/2012
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 provision for 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