Exhibit 99.2

JARDEN CORPORATION

RECONCILIATION OF GAAP TO NON-GAAP

For the three and nine months ended September 30, 2012 and 2011

In millions

	For the three months ended				For the nine months ended
	September 30, 2012		September 30, 2011		September 30, 2012		September 30, 2011
Reconciliation of Non-GAAP measure:
Net income	$	76.9	$	90.7	$	195.2	$	183.6
Income tax provision		45.8		50.4		115.7		107.2
Interest expense, net		46.1		43.7		135.8		134.8
Loss on early extinguishment of debt		—		—		—		12.8
Depreciation and amortization		38.7		40.3		109.9		121.7
Earnings before interest, taxes, depreciation
and amortization (EBITDA)		207.5		225.1		556.6		560.1
Other adjustments:
Reorganization costs, net		9.3		6.2		9.3		6.2
Fair market value adjustment to inventory		6.0		1.6		6.0		6.9
Acquisition related and other costs		12.5		6.4		12.5		6.4
AS ADJUSTED EBITDA (SEGMENT EARNINGS)	$	235.3	$	239.3	$	584.4	$	579.6

	Three months ended September 30,						Increase/ (Decrease)			Nine months ended September 30,						Increase/ (Decrease)
	2012			2011						2012			2011
Gross margin as reported		29.4	%		29.0	%		0.4	%		29.1	%		28.3	%		0.8	%
Fair market value adjustment to inventory		0.3	%		0.1	%		0.2	%		0.1	%		0.1	%		—
Rationalization of international manufacturing facilities		0.3	%		0.1	%		0.2	%		0.1	%		0.1	%		—
Adjusted gross margin		30.0	%		29.2	%		0.8	%		29.3	%		28.5	%		0.8	%

Organic net sales growth is a non-GAAP measure of net sales growth excluding the impacts of foreign exchange, certain acquisitions and exited business 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 to the comparable GAAP measure of net sales growth for the three and nine months ended September 30, 2012:

	For the three months ended September 30, 2012
	Outdoor Solutions			Consumer Solutions			Branded Consumables			Process Solutions			Elimination			Consolidated
Reconciliation of Non-GAAP measure:
Net sales (decline)/growth		(7.0	%)		(2.5	%)		(3.9	%)		5.6	%		17.8	%		(4.4	%)
Foreign exchange		2.7	%		0.7	%		4.6	%		0.1	%		—			2.5	%
(Acquisitions)/Exited business, net		1.8	%		(2.0	%)		—			—			—			0.1	%
Organic net sales (decline)/growth		(2.5	%)		(3.8	%)		0.7	%		5.7	%		17.8	%		(1.8	%)
	For the nine months ended September 30, 2012
	Outdoor Solutions			Consumer Solutions			Branded Consumables			Process Solutions			Elimination			Consolidated
Reconciliation of Non-GAAP measure:
Net sales (decline)/growth		(3.9	%)		0.2	%		0.2	%		7.0	%		13.8	%		(1.4	%)
Foreign exchange		1.8	%		0.9	%		3.8	%		0.1	%		—			2.1	%
(Acquisitions)/Exited business, net		2.0	%		(0.4	%)		—			—			—			0.8	%
Organic net sales (decline)/growth		(0.1	%)		0.7	%		4.0	%		7.1	%		13.8	%		1.5	%