Exhibit 99.2

JARDEN CORPORATION Reconciliation of GAAP to NON GAAP For the three and six months ended June 30, 2008 and 2007

	Three months ended				Six months ended
(in millions)	June 30, 2008		June 30, 2007		June 30, 2008		June 30, 2007
Reconciliation of Non-GAAP measure:
Net income		43.0		16.7		47.7		18.1
Income tax provision		27.6		12.8		34.0		12.6
Interest expense, net		42.6		32.7		88.8		57.7
Loss on early extinguishment of debt		—		0.9		—		15.7
Depreciation and amortization		29.8		20.7		58.9		38.9
Earnings before interest, taxes, depreciation and amortization (EBITDA)		143.0		83.8		229.4		143.0
Other adjustments:
Reorganization and acquisition-related integration costs		11.1		9.4		21.8		18.5
Purchase accounting adjustment for the elimination of manufacturer’s profit in inventory		—		27.1		—		27.1
As Adjusted EBITDA	$	154.1	$	120.3	$	251.2	$	188.6