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.