8-K/A

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K/A

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) October 3, 2013

Jarden Corporation

(Exact name of registrant as specified in its charter)

Delaware	001-13665	35-1828377
(State or other jurisdiction of incorporation)	(Commission File Number)	(IRS Employer Identification No.)
555 Theodore Fremd Avenue, Rye, New York		10580
(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number, including area code (914) 967-9400

(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

This Amendment No. 1 on Form 8-K/A (this “Amendment No. 1”) is being filed to amend the Current Report on Form 8-K (the “Initial Form 8-K”) filed by Jarden Corporation (the “Company”) with the Securities and Exchange Commission on October 9, 2013. As previously reported in the Initial Form 8-K, on October 3, 2013, the Company completed its acquisition of Yankee Candle Investments LLC, a Delaware limited liability company (“Yankee Candle”). In the Initial Form 8-K, the Company stated its intention to file the financial statements and pro forma financial information required by parts (a) and (b) of Item 9.01 of Form 8-K not later than seventy-one (71) calendar days after the date that the Initial Form 8-K was required to be filed with the Securities and Exchange Commission. Pursuant to the instructions to Item 9.01 of Form 8-K, the Company hereby files this Amendment No. 1 to amend the Initial Form 8-K in order to include the required financial statements and pro forma financial information that were previously omitted.

Item 9.01 Financial Statements and Exhibits.

(a) Financial Statements of Business Acquired.

(1) The audited consolidated balance sheet of Yankee Candle as of December 29, 2012, and the related consolidated statements of operations, comprehensive income, changes in member’s equity (deficit), and cash flows for the fiscal year ended December 29, 2012, and the notes to the consolidated financial statements of Yankee Candle, and the Report of Deloitte & Touche LLP, Independent Auditors, dated November 26, 2013, which are attached to this Amendment No. 1 as Exhibit 99.1 and incorporated herein by reference.

(2) The unaudited condensed consolidated balance sheets of Yankee Candle as of June 29, 2013 and December 29, 2012, and the related unaudited condensed consolidated statements of operations, comprehensive loss, change in member’s equity (deficit) and cash flows for the twenty-six weeks ended June 29, 2013 and June 30, 2012, and the notes to the condensed consolidated financial statements of Yankee Candle, which are attached to this Amendment No. 1 as Exhibit 99.2 and incorporated herein by reference.

(b) Pro Forma Financial Information.

Attached to this Amendment No. 1 as Exhibit 99.3 are the following pro forma financial statements of the Company, in each case giving effect to the Company’s acquisition of Yankee Candle, which are incorporated herein by reference:

(1) Unaudited pro forma condensed combined balance sheet as of June 30, 2013, and the notes thereto; and

(2) Unaudited pro forma condensed combined statements of operations for the six-months ended June 30, 2013 and the year ended December 31, 2012, and the notes thereto.

(d) Exhibits.

The following exhibits are hereby filed as part of this Amendment No. 1:

Number	Exhibit
23.1	Consent of Deloitte & Touche LLP, Independent Auditors to Yankee Candle.
99.1	Audited consolidated balance sheet of Yankee Candle as of December 29, 2012, and the related consolidated statements of operations, comprehensive income, changes in member’s equity (deficit), and cash flows for the fiscal year ended December 29, 2012, and the notes to the consolidated financial statements of Yankee Candle, and the Report of Deloitte & Touche LLP, Independent Auditors, dated July 2, 2013 (November 26, 2013 as to Note 19).
99.2	Unaudited condensed consolidated balance sheets of Yankee Candle as of June 29, 2013 and December 29, 2012, and the related unaudited condensed consolidated statements of operations, comprehensive loss, change in member’s equity (deficit) and cash flows for the twenty-six weeks ended June 29, 2013 and June 30, 2012, and the notes to the condensed consolidated financial statements of Yankee Candle.
99.3	Unaudited pro forma condensed combined balance sheet as of June 30, 2013, and the notes thereto, and the unaudited pro forma condensed combined statements of operations for the six-months ended June 30, 2013 and the year ended December 31, 2012 of the Company, and the notes thereto, giving effect to the Company’s acquisition of Yankee Candle.

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Dated: November 26, 2013

JARDEN CORPORATION
By:	/s/ John E. Capps
	Name:  John E. Capps Title:    Executive Vice President,              General Counsel and Secretary

Exhibit Index

Number	Exhibit
23.1	Consent of Deloitte & Touche LLP, Independent Auditors to Yankee Candle.
99.1	Audited consolidated balance sheet of Yankee Candle as of December 29, 2012, and the related consolidated statements of operations, comprehensive income, changes in member’s equity (deficit), and cash flows for the fiscal year ended December 29, 2012, and the notes to the consolidated financial statements of Yankee Candle, and the Report of Deloitte & Touche LLP, Independent Auditors, dated July 2, 2013 (November 26, 2013 as to Note 19).
99.2	Unaudited condensed consolidated balance sheets of Yankee Candle as of June 29, 2013 and December 29, 2012, and the related unaudited condensed consolidated statements of operations, comprehensive loss, change in member’s equity (deficit) and cash flows for the twenty-six weeks ended June 29, 2013 and June 30, 2012, and the notes to the condensed consolidated financial statements of Yankee Candle.
99.3	Unaudited pro forma condensed combined balance sheet as of June 30, 2013, and the notes thereto, and the unaudited pro forma condensed combined statements of operations for the six-months ended June 30, 2013 and the year ended December 31, 2012 of the Company, and the notes thereto, giving effect to the Company’s acquisition of Yankee Candle.

EX-23.1

Exhibit 23.1

CONSENT OF INDEPENDENT AUDITORS

We consent to the incorporation by reference in the following Registration Statements:

(1)	Registration Statement No. 33-60730 on Form S-8 filed March 31, 1993,
(2)	Registration Statement No. 333-27459 on Form S-8 filed May 20, 1997,
(3)	Registration Statement No. 333-67033 on Form S-8 filed November 10, 1998,
(4)	Registration Statement No. 333-87996 on Form S-8 filed May 10, 2002,
(5)	Registration Statement No. 333-105081 on Form S-8 filed May 8, 2003,
(6)	Registration Statement No. 333-129636 on Form S-3 filed November 10, 2005,
(7)	Registration Statement No. 333-129632 on Form S-8 filed November 10, 2005,
(8)	Registration Statement No. 333-167043 on Form S-8 filed May 24, 2010,
(9)	Registration Statement No. 333-189184 on Form S-8 filed June 7, 2013, and
(10)	Registration Statement No. 333-190687 on Form S-3 filed on August 16, 2013

of Jarden Corporation of our report dated July 2, 2013 (November 26, 2013 as to Note 19), related to the financial statements of Yankee Candle Investments LLC and subsidiaries as of and for the year ended December 29, 2012 appearing in this Form 8-K/A of Jarden Corporation.

/s/ Deloitte & Touche LLP

Hartford, Connecticut

November 26, 2013

1

EX-99.1

Exhibit 99.1

Yankee Candle Investments LLC

and Subsidiaries

Consolidated Financial Statements as of and for the year ended

December 29, 2012, and Independent Auditors’ Report

TABLE OF CONTENTS

	Page
INDEPENDENT AUDITORS’ REPORT		1
CONSOLIDATED FINANCIAL STATEMENTS:
Consolidated Balance Sheet		2
Consolidated Statement of Operations		3
Consolidated Statement of Comprehensive Income		4
Consolidated Statement of Changes in Member’s Equity (Deficit)		5
Consolidated Statement of Cash Flows		6
Notes to Consolidated Financial Statements		7 - 24

INDEPENDENT AUDITORS’ REPORT

To the Board of Directors and Member of

Yankee Candle Investments LLC

South Deerfield, Massachusetts

We have audited the accompanying consolidated financial statements of Yankee Candle Investments LLC and its subsidiaries (the “Company”), which comprise the consolidated balance sheet as of December 29, 2012, and the related consolidated statements of operations, comprehensive income, changes in members’ equity (deficit), and cash flows for the fiscal year then ended, and the related notes to the consolidated financial statements.

Management’s Responsibility for the Consolidated Financial Statements

Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

Auditors’ Responsibility

Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the Company’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Yankee Candle Investments LLC and its subsidiaries as of December 29, 2012, and the results of its operations and its cash flows for the fiscal year then ended in accordance with accounting principles generally accepted in the United States of America.

/s/ Deloitte & Touche LLP

Hartford, Connecticut

July 2, 2013 (November 26, 2013 as to Note 19)

YANKEE CANDLE INVESTMENTS LLC AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET

(in thousands)

	December 29, 2012
ASSETS
CURRENT ASSETS:
Cash	$	39,979
Accounts receivable, net		63,572
Inventory		77,969
Prepaid expenses and other current assets		4,882
Deferred tax assets		6,814
TOTAL CURRENT ASSETS		193,216
PROPERTY AND EQUIPMENT, NET		121,553
MARKETABLE SECURITIES		1,971
GOODWILL		643,570
INTANGIBLE ASSETS		268,033
DEFERRED FINANCING COSTS		19,684
OTHER ASSETS		355
TOTAL ASSETS	$	1,248,382
LIABILITIES AND MEMBER’S DEFICIT
CURRENT LIABILITIES:
Accounts payable	$	25,309
Accrued payroll		13,680
Accrued interest		22,547
Accrued income taxes		7,110
Accrued purchases of property and equipment		3,434
Current portion of capital leases		1,661
Other accrued liabilities		39,686
TOTAL CURRENT LIABILITIES		113,427
DEFERRED TAX LIABILITIES		117,135
LONG-TERM DEBT		1,156,840
DEFERRED RENT		12,886
CAPITAL LEASES, NET OF CURRENT PORTION		3,767
OTHER LONG-TERM LIABILITIES		5,911
COMMITMENTS AND CONTINGENCIES (See Note 14)
MEMBER’S DEFICIT
Class A common units; 4,240,455 outstanding at December 29, 2012		117,992
Class B common units; 295,898 outstanding at December 29, 2012		1,931
Class C common units; 85,926 outstanding at December 29, 2012		281
Accumulated deficit		(280,086	)
Accumulated other comprehensive loss		(1,702	)
Total member’s deficit		(161,584	)
TOTAL LIABILITIES AND MEMBER’S DEFICIT	$	1,248,382

See notes to consolidated financial statements.

2

YANKEE CANDLE INVESTMENTS LLC AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF OPERATIONS

(in thousands)

	Fiscal Year Ended December 29, 2012
Sales	$	844,186
Cost of sales		363,839
Gross profit		480,347
Selling expenses		238,035
General and administrative expenses		72,184
Restructuring charges		1,725
Operating income		168,403
Interest expense		106,889
Loss on extinguishment of debt		13,376
Other income		(6,815	)
Income from continuing operations before provision for income taxes		54,953
Provision for income taxes		21,896
Income from continuing operations		33,057
Loss from discontinued operations, net of income taxes		(134	)
Net income	$	32,923

See notes to consolidated financial statements.

3

YANKEE CANDLE INVESTMENTS LLC AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

(in thousands)

	Fiscal Year Ended December 29, 2012
Net income	$	32,923
Other comprehensive income (loss)
Foreign currency translation adjustments		1,482
Unrealized gain on interest rate swaps		—
Other comprehensive income		1,482
Comprehensive income	$	34,405

See notes to consolidated financial statements.

4

YANKEE CANDLE INVESTMENTS LLC AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CHANGES IN MEMBER’S EQUITY (DEFICIT)

(in thousands, except units)

	Class A						Class B				Class C				Total A, B and C Common Units			Accumulated Deficit			Accumulated Other Comprehensive Income (Loss)			Total Members’ Equity (Deficit)
	Common Units			Amount			Common Units		Amount		Common Units		Amount
BALANCE, JANUARY 1, 2012		4,266,637		$	119,826			295,698	$	1,931		85,926	$	281		122,038		$	(313,009	)	$	(3,184	)	$	(194,155	)
Issuance of Class A common units		—			36			—		—		—		—		36			—			—			36
Repurchase of Class A common units		(26,182	)		(2,623	)		—		—		—		—		(2,623	)		—			—			(2,623	)
Equity-based compensation expense		—			753			—		—		—		—		753			—			—			753
Net income		—			—			—		—		—		—		—			32,923			—			32,923
Other comprehensive income, net of tax		—			—			—		—		—		—		—			—			1,482			1,482
BALANCE, DECEMBER 29, 2012		4,240,455		$	117,992			295,698	$	1,931		85,926	$	281	$	120,204		$	(280,086	)	$	(1,702	)	$	(161,584	)

See notes to consolidated financial statements.

5

YANKEE CANDLE INVESTMENTS LLC AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS

(in thousands)

	Fiscal Year Ended December 29, 2012
CASH FLOWS PROVIDED BY OPERATING ACTIVITIES:
Net income	$	32,923
Adjustments to reconcile net income to net cash provided by operating activities:
Realized gain on derivative contracts		(7,652	)
Depreciation and amortization		34,721
Unrealized gain on marketable securities		(171	)
Equity-based compensation expense		753
Deferred taxes		11,506
Loss on extinguishment of debt		13,376
Loss on disposal and impairment of property and equipment		382
Restructuring charges		1,070
Changes in assets and liabilities:
Accounts receivable		(5,569	)
Inventory		(1,696	)
Prepaid expenses and other assets		(405	)
Accounts payable		4,064
Income taxes		1,517
Accrued expenses and other liabilities		8,086
NET CASH PROVIDED BY OPERATING ACTIVITIES		92,905
CASH FLOW’S USED IN INVESTING ACTIVITIES:
Purchases of property and equipment		(25,516	)
NET CASH USED IN INVESTING ACTIVITIES		(25,516	)
CASH FLOW’S USED IN FINANCING ACTIVITIES:
Borrowings under Senior Secured Credit Facility		15,000
Borrowings under Senior Secured Asset-Based Credit Facility		81,000
Borrowings under Term Loan Facility		717,750
Repayments under Senior Secured Credit Facility and Senior Notes		(718,125	)
Payments of call premiums and fees for extinguishment of debt		(6,763	)
Repayments under Term Loan Facility		(70,625	)
Repayments under Senior Secured Asset-Based Credit Facility		(81,000	)
Financing costs		(11,579	)
Issuance of common units		36
Repurchase of common units		(2,623	)
Principal payments on capital lease obligations		(1,452	)
NET CASH USED IN FINANCING ACTIVITIES		(78,381	)
EFFECT OF EXCHANGE RATE CHANGES ON CASH		138
NET DECREASE IN CASH		(10,854	)
CASH BEGINNING OF YEAR		50,833
CASH END OF YEAR	$	39,979
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the year for:
Interest	$	106,438
Income taxes	$	8,754
Net change in accrued purchases of property and equipment	$	(828	)
Noncash Financing Activities:
Capital Lease obligations related to equipment purchase	$	3,321

See notes to consolidated financial statements.

6

YANKEE CANDLE INVESTMENTS LLC AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE FISCAL YEAR ENDED DECEMBER 29, 2012

1. NATURE OF BUSINESS AND ORGANIZATION

Organization

Yankee Candle Investments LLC and subsidiaries (“Yankee Investments” or the “Company”) was formed in February 2011, and is a holding company with no direct operations. Its principal asset is the indirect equity interests in The Yankee Candle Company, Inc. (“Yankee Candle”), and all of its operations are conducted through Yankee Candle, the wholly owned operating subsidiary of Yankee Holding Corp. (“Holding Corp”). Holding Corp. is a wholly owned subsidiary of YCC Holdings LLC (“YCC Holdings”). YCC Holdings is a wholly owned subsidiary of Yankee Investments, which is in turn a wholly owned subsidiary of Yankee Candle Group LLC (“Yankee Group”). See the entity chart below:

The Company is a leading designer, manufacturer and branded marketer of premium scented candles in the giftware industry. The strong brand equity of the Yankee Candle brand, coupled with its vertically integrated multi-channel business model, have enabled the Company to be a market leader in the premium scented candle market for many years. The Company designs, develops, manufactures, and distributes the majority of the products it sells which allows the Company to offer distinctive, trend-appropriate products for every season, every customer, and every room in your home. The Company has a 43-year history of offering its distinctive products and marketing them as affordable luxuries for everyone on your list. The Company offers a broad assortment of highly scented candles, innovative home fragrance products, and candle related home décor accessories in a variety of compelling fragrances, colors, styles, and price points.

The Company sells its products through several channels including wholesale customers who operate approximately 27,800 locations in North America, 568 Company-owned and operated Yankee Candle retail stores in 46 states and in one province in Canada as of December 29, 2012, a direct mail catalog, an Internet web site ( www.yankeecandle.com ) and the Company’s subsidiary Yankee Candle Company (Europe) LTD (“YCE”), which has an international wholesale customer network of approximately 5,900 locations and distributors covering 55 countries.

In February 2011, Yankee Investments and Yankee Finance, Inc. (“Yankee Finance”) were formed in connection with the co-issuance of $315.0 million Senior PIK Notes (as defined below) by YCC Holdings and Yankee Finance. In connection with the issuance of the Senior PIK Notes, the equity interests in YCC Holdings were exchanged for new equity interests in its newly formed parent, Yankee Investments. Pursuant to this exchange, holders of Class A, Class B and Class C common units in YCC Holdings exchanged such units on a one for one basis for an identical interest in Class A, Class B, and Class C common units of Yankee Investments. After the exchange, each unit holder had the same ownership interest with the same rights and features in Yankee Investments that it previously had in YCC Holdings. Subsequent to the exchange, all outstanding Class A, B and C common units in YCC Holdings were converted to 1,000 Common Units in YCC Holdings, all of which are now held by its parent and sole member, Yankee Investments.

In the fiscal second quarter of 2011, the Company formed Yankee Group, a Delaware limited liability company. Yankee Group is the parent of Yankee Investments. The members of Yankee Group include certain funds affiliated with Madison Dearborn Partners, LLC (“Madison Dearborn”), as well as certain management and directors of the Company. In connection with the formation of Yankee

7

Group, a second exchange of equity interests occurred, whereby holders of Class A, Class B and Class C common units in Yankee Investments exchanged such units on a one for one basis for an identical interest in Class A, Class B, and Class C common units of Yankee Group. After the exchange, each unit holder had the same ownership interest with the same rights and features in Yankee Group that it previously had in Yankee Investments. As of December 29, 2012, all outstanding A, B and C units of Yankee Investments were owned by Yankee Group.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Summary of Significant Accounting Policies

FISCAL YEAR—The Company’s fiscal year is the fifty-two or fifty-three weeks ending the Saturday closest to December 31.

PRINCIPLES OF CONSOLIDATION—The accompanying consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany accounts and transactions have been eliminated.

ACCOUNTING ESTIMATES—The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

SALES RECOGNITION—The Company sells its products both directly to retail customers and through wholesale channels. Merchandise sales are recognized upon transfer of ownership, including passage of title to the customer and transfer of the risk of loss related to those goods. In the wholesale segment, products are shipped “free on board” shipping point. In cases where the customer bears the risk of loss during shipment, the Company recognizes revenue upon shipment. In some cases the Company has a policy of absorbing losses in the event of damaged and lost shipments. For these customers the Company recognizes revenue based on the receipt date by the customer. In the retail stores, transfer of title takes place at the point of sale and in respect to Consumer Direct and Fundraising when the risk of loss transfers. There are no situations, either in the wholesale or retail segments, where legal risk of loss does not transfer immediately upon receipt by customers. Although the Company does not provide a contractual right of return, in the course of arriving at practical business solutions to various claims, the Company has allowed sales returns and allowances. In these situations, customer claims for credit or return due to damage, defect, shortage or other reason must be pre-approved by the Company before credit is issued or such product is accepted for return. Such returns have not precluded sales recognition because the Company has a long history with such return activity, which is used in estimating a reserve. This accrual, however, is subject to change if actual returns differ from historical and expected return rates. In the wholesale and international segments, the Company has included an allowance in its financial statements representing its estimated obligation related to promotional marketing activities. In addition to returns, the Company bears credit risk relative to wholesale customers. The Company has provided an allowance for bad debts in the financial statements based on estimates of the creditworthiness of customers. Actual results could differ from these estimates and could affect operating results.

The Company sells gift cards to customers in both Yankee Candle and other third party retail stores and through consumer direct operations. The gift cards do not have an expiration date. At the point of sale of a gift card, the Company records deferred revenue. The Company recognizes income from gift cards when the gift card is redeemed by the customer. Gift card breakage income is recorded based on the Company’s historical redemption pattern (which is subject to change if or when actual patterns of redemptions change). Based on historical information, the Company determined that redemptions decreased to a de minimis amount 36 months after issuance and that approximately 8% of the gift cards value will never be redeemed. Gift card breakage income is recorded monthly in proportion to the actual redemption of gift cards in that month based on the Company’s historical redemption pattern. Gift card breakage income is included in sales in the consolidated statement of operations.

SALES INCENTIVES AND TRADE PROMOTIONAL ALLOWANCES—The Company offers a variety of incentives and discounts to retail, wholesale and international customers through various programs to support the sales of its products. In our wholesale and international segments, these incentives and discounts include cash discounts, price allowances, volume-based rebates, slotting fees and cooperative advertising. In retail, discounts include direct to consumer incentives such as coupons and temporary price reductions. These incentives and discounts are reflected as a reduction of gross sales to arrive at net sales, with the exception of some cooperative advertising expenses, which are recorded in advertising expense. Estimates of trade promotion liabilities for promotional program costs incurred, but unpaid, are generally based on estimates of the quantity of customer sales, timing of promotional activities and forecasted costs for activities within the promotional programs. Settlement of these liabilities sometimes occurs in periods subsequent to the date of the promotion activity.

SHIPPING AND HANDLING COSTS—The Company classifies shipping and handling costs associated with moving merchandise to our retail and wholesale facilities in costs of sales on the consolidated statement of operations.

CASH—The Company considers all short-term investments with maturities of three months or less at the date of purchase to be cash equivalents. The Company had no cash equivalents as of December 29, 2012. The Company’s cash includes interest-bearing and non-interest bearing accounts.

8

INVENTORY—The Company values its inventories using the first-in first-out (“FIFO”) basis. Inventory quantities on hand are regularly reviewed, and where necessary provisions for excess and obsolete inventory are recorded based primarily on the Company’s forecast of product demand and production requirements.

PROPERTY AND EQUIPMENT—Property and equipment are stated at cost and are depreciated on the straight-line method based on the estimated useful lives of the various assets. The estimated useful lives are as follows:

	Years
Buildings and improvements	5-40
Computer equipment	2-6
Furniture and fixtures	5-10
Equipment	2-10
Vehicles	3-5

Leasehold improvements are amortized using the straight-line method over the lesser of the estimated life of the improvement or the remaining life of the lease. Expenditures for normal maintenance and repairs are charged to expense as incurred.

MARKETABLE SECURITIES—The Company classifies the marketable securities held in its deferred compensation plan as trading securities under Accounting Standards Codification (“ASC”) Topic 320 “Investments—Debt and Equity Securities.” In accordance with the provisions of this topic, the investment balance is stated at fair market value, which is based on observable market prices. Unrealized gains and losses are reflected in earnings; realized gains and losses are also reflected in earnings and are computed using the specific-identification method. The assets held in the deferred compensation plan reflect amounts due to employees, but are available for general creditors of the Company in the event the Company becomes insolvent. The Company has recorded the investment balance as a non-current asset and a long-term liability within “other long-term liabilities” on the accompanying consolidated balance sheet.

GOODWILL AND INTANGIBLE ASSETS—The Company accounts for goodwill and intangible assets in accordance with ASC Topic 350 “Intangibles—Goodwill and Other.” Under this guidance, goodwill and certain intangible assets with indefinite lives are not amortized but are subject to an annual impairment test which is conducted in the Company’s fourth fiscal quarter. For goodwill, the annual impairment evaluation compares the fair value of each of the Company’s reporting units to their respective carrying values. Fair values of the reporting units are derived through a combination of market-based and income-based approaches, each of which were weighted at 50% for the impairment tests performed as of November 3, 2012.

IMPAIRMENT OF OTHER LONG-LIVED ASSETS—The Company reviews its other long-lived assets (property and equipment and customer lists) periodically for impairment whenever events or changes in circumstances occur that indicate that the carrying value of the assets may not be recoverable. This review is based on the Company’s ability to recover the carrying value of the assets from expected undiscounted future cash flows. If an impairment is indicated, the Company measures the loss based on the fair value of the assets using various valuation techniques. If an impairment loss exists, the amount of the loss is recorded in the consolidated statement of operations.

RESTRUCTURING CHARGES—The Company accounts for its restructuring plans in accordance with the ASC Topic 420 “Exit or Disposal Cost Obligations.” Under this guidance, a liability for costs associated with an exit or disposal activity is recognized and measured at fair value when the liability is incurred.

ADVERTISING—The Company expenses advertising costs as they are incurred. Advertising expense, which includes cooperative advertising programs, was $18.8 million for the fifty-two weeks ended December 29, 2012. Cooperative advertising expense, included in advertising expense, was $0.7 million for the fifty-two weeks ended December 29, 2012. Advertising expenses are presented in selling expenses in the consolidated statement of operations.

INCOME TAXES— The Company has elected to be taxed as a corporation for federal income tax purposes. The Company recognizes deferred tax liabilities and assets for the expected future tax consequences of temporary differences between the carrying amounts and the tax basis of assets and liabilities using enacted tax rates in effect in the years in which the differences are expected to reverse. The Company recognizes the expected future tax consequences of uncertain tax positions in accordance with ASC 740-10 (FIN 48). Uncertain tax position reserves are subject to change in subsequent periods to reflect audit settlements, expired statutes of limitation for assessing additional taxes, relevant case law developments, and changes in tax law. The Company recognizes accrued interest and penalties, if any, related to unrecognized tax benefits in the provision for income taxes. Valuation allowances are established when necessary to reduce deferred tax assets to the amount that is more likely than not to be realized.

9

FAIR VALUE OF FINANCIAL INSTRUMENTS—The Company follows the guidance prescribed by ASC Topic 820 “Fair Value Measurement.” The Fair Value Measurements and Disclosures Topic defines fair value and provides a consistent framework for measuring fair value under generally accepted accounting principles (“GAAP”), including financial statement disclosure requirements. As specified under this Topic, valuation techniques are based on observable and unobservable inputs. Observable inputs reflect readily obtainable data from independent sources, while unobservable inputs reflect market assumptions. At December 29, 2012, management believes that the carrying value of cash, receivables and payables approximate fair value, due to the short maturity of these financial instruments.

FOREIGN OPERATIONS—Assets and liabilities of foreign operations are translated into U.S. dollars at the exchange rate on the balance sheet date. The results of foreign subsidiary operations are translated using average rates of exchange during each reporting period. Gains and losses upon translation are deferred and reported as a component of accumulated other comprehensive loss. Foreign currency transaction gains or losses, whether realized or unrealized, are recorded directly in the consolidated statement of operations and are generally not material.

Recent Accounting Pronouncements

Disclosures Relating To Comprehensive Income (Loss)

In February 2013, the FASB issued ASU No. 2013-02, Comprehensive Income (Topic 220): Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income (“ASU 2013-02”) to improve the reporting of reclassifications out of Accumulated Other Comprehensive Income (“AOCI”). ASU 2013-12 does not change the current requirements for reporting net income or other comprehensive income in the financial statements. Under ASU 2013-02, an entity is required to provide information about the amounts reclassified out of AOCI by component. In addition, an entity is required to present, either on the face of the financial statements or in the notes, significant amounts reclassified out of AOCI by the respective line items of net income, but only if the amount reclassified is required under U.S. GAAP to be reclassified in its entirety in the same reporting period. For amounts that are not required under U.S. GAAP to be reclassified in their entirety to net income, an entity is required to cross-reference to other disclosures that provide additional details about those amounts. The adoption of ASU 2013-02 is effective for the Company on December 30, 2012 and will affect disclosures only. Therefore the adoption of this accounting standard is not expected to have a material impact of the Company’s consolidated financial statements.

Recently Adopted Accounting Pronouncements

Disclosures Relating To Comprehensive Income (Loss)

In December 2011, the FASB issued ASU No. 2011-12, Comprehensive Income (Topic 220): Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05 (“ASU 2011-12”). ASU 2011-12 defers the presentation of the reclassification adjustments in the income statement but does not defer the presentation of the reclassification adjustments in other comprehensive income. The Company has presented the reclassification adjustments in other comprehensive income in the Condensed Consolidated Statements of Comprehensive Income herein in accordance with ASU 2011-12.

Goodwill

The FASB issued updated authoritative guidance in September 2011 to amend previous guidance on the testing of goodwill for impairment; the guidance is effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011, with early adoption permitted. The guidance provides entities with the option of first assessing qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If it is determined, on the basis of qualitative factors, that the fair value of the reporting unit is more likely than not less than the carrying amount, the two-step impairment test would be required. The Company adopted this new accounting standard during 2012 choosing not to elect the qualitative option for purposes of 2012 impairment testing.

Fair Value Measurements

The FASB issued updated authoritative guidance in May 2011 to amend fair value measurements and related disclosures; the guidance became effective for the Company on a prospective basis at the beginning of its 2012 fiscal year. This guidance relates to a major convergence project of the FASB and the International Accounting Standards Board to improve International Financial Reporting Standards (“IFRS”) and U.S. GAAP. This guidance results in a consistent definition of fair value and common requirements for measurement of and disclosure about fair value between IFRS and U.S. GAAP. The guidance also changes some fair value measurement principles and enhances disclosure requirements related to activities in Level 3 of the fair value hierarchy. The Company adopted this new accounting standard on January 1, 2012 and the adoption of this new accounting standard did not have an impact on the Company’s consolidated financial statements.

10

3. LONG-TERM DEBT

Long-term debt consisted of the following at December 29, 2012 (in thousands):

	December 29, 2012
Senior secured term loan facility, net of unamortized discount of $6,201 at December 29, 2012	$	648,174
Senior notes due 2015		10,000
Senior subordinated notes due 2017		188,000
Senior PIK notes due 2016, net of unamortized discount of $4,334 at December 29, 2012		310,666
Less current portion		—
Total long term debt	$	1,156,840

Refinancing of the Senior Secured Credit Facility and Repurchase of $315 million of Yankee Candle’s 8  ¹⁄₂% Senior Notes Due 2015

On April 2, 2012, Yankee Candle refinanced its Senior Secured Credit Facility and $315.0 million of its Senior Notes due 2015 (“Senior Notes”) by entering into a senior secured term loan facility (the “Term Loan Facility”) and by entering into a senior secured asset-based credit facility (the “ABL Facility”).

Under the Term Loan Facility, Yankee Candle borrowed $725.0 million resulting in proceeds of $717.8 million, net of original issue discount. At closing, on April 2, 2012, a portion of the proceeds from the Term Loan Facility were used to (i) redeem $180.0 million of Yankee Candle’s Senior Notes at a call premium of 2.125%, (ii) repay $403.1 million of outstanding debt on the Company’s old Senior Secured Credit Facility (consisting of $388.1 million outstanding under the Prior Term Facility and $15.0 outstanding under the Prior Revolving Facility), and (iii) pay fees and expenses of $11.5 million related to the foregoing. On April 13, 2012, the Company used the remaining proceeds and borrowings under the ABL Facility to redeem an additional $135.0 million of the Senior Notes at a call premium of 2.125%. As a result of the refinancing the Company recorded a loss on extinguishment of debt of $13.4 million during the fifty-two weeks ended December 29, 2012, comprised of the write-off of unamortized deferred financing fees of $6.7 million and call premiums of $6.7 million. The Company also recorded total deferred financing costs of $11.6 million, including $9.0 million related to the Term Loan Facility and $2.6 million related to the ABL Facility. The costs associated with the Term Loan Facility are being amortized using the interest method through the expiration date of the Term Loan Facility and the costs associated with the ABL Facility are being amortized on a straight line basis through the expiration date of the ABL Facility. Amortization of the discount is recorded as interest expense using the interest method.

Term Loan Facility

The Term Loan Facility matures on April 2, 2019; however, the maturity date of the Term Loan Facility will accelerate if the Senior Subordinated Notes due 2017 (“Senior Subordinated Notes”) and the Senior PIK Notes are not defeased, repurchased, refinanced or redeemed 91 days prior to their respective maturity dates. The Term Loan Facility is repayable in quarterly principal payments of $1.8 million with the balance due at maturity. However, in December 2012 the Company made a principal payment of $67.0 million, a portion of which was related to the excess cash flow provisions of the Term Loan Facility, as discussed below. As a result of the $67.0 million payment, no quarterly principal payments are due on the Term Loan Facility through its maturity and no amounts are classified as current in the accompanying consolidated balance sheet. Amounts repaid under the Term Loan Facility cannot be reborrowed. As of December 29, 2012, Yankee Candle’s Term Loan Facility had outstanding borrowings of $654.4 million.

Interest is payable on the Term Loan Facility at either (i) the Eurodollar Rate (subject to a 1.25% floor) plus 4.00% or (ii) the ABR (subject to a 2.25% floor) plus 3.00%. The default rate of interest will accrue (i) on the overdue principal amount of any loan at a rate of 2% in excess of the rate otherwise applicable to such loan and (ii) on any overdue interest or any other outstanding overdue amount at a rate of 2% in excess of the non-default interest rate then applicable to ABR loans. As of December 29, 2012, the interest rate applicable to the Term Loan Facility was 5.25%.

Yankee Candle’s Term Loan Facility contains a financial covenant which requires that Yankee Candle maintain at the end of each fiscal quarter, commencing with the quarter ended December 29, 2012 through the quarter ending September 28, 2013, a consolidated net debt (net of cash and cash equivalents not to exceed $75.0 million) to Consolidated EBITDA ratio of no more than 7.00 to 1.00. As of December 29, 2012, Yankee Candle’s actual net total leverage ratio was 4.06 to 1.00, as defined in the Term Loan Facility. As of December 29, 2012, total Holding Corp. debt (including Yankee Candle’s capital lease obligations of $5.4 million and net of $40.0 million in cash) was approximately $817.8 million. Under Yankee Candle’s Term Loan Facility, Consolidated EBITDA is defined as net income plus, interest, taxes, depreciation and amortization, further adjusted to add back extraordinary, unusual or non-recurring losses, non-cash stock option expense, fees and expenses related to the Merger, fees and expenses under the Management Agreement with our equity sponsor, restructuring charges or reserves, as well as other non-cash charges, expenses or losses, and further adjusted to subtract extraordinary, unusual or non-recurring gains, other non-cash income or gains, and certain cash contributions to our common equity.

11

In addition, the Term Loan Facility contains customary covenants and restrictions on Holding Corp. and its subsidiaries’ activities, including but not limited to, limitations on the incurrence of additional indebtedness, liens, negative pledges, guarantees, investments, loans, asset sales, mergers, acquisitions, prepayment of other debt, distributions, dividends, the repurchase of capital stock, transactions with affiliates and the ability to change the nature of its business or its fiscal year. All obligations under the Term Loan Facility are guaranteed by Holding Corp.’s and Yankee Candle’s domestic subsidiaries and are secured by a lien on substantially all of the assets of Holding Corp. and its domestic subsidiaries.

Asset-Based Credit Facility

On April 2, 2012, Yankee Candle, together with certain of its foreign subsidiaries, also entered into the ABL Facility with BofA, as agent, the other lenders party thereto.

The ABL Facility expires on April 2, 2017; however, the expiration date of the ABL Facility will accelerate if the Senior Subordinated Notes and the Senior PIK Notes are not defeased, repurchased, refinanced or redeemed 91 days prior to their respective maturity dates. The ABL Facility permits revolving borrowings of up to $175.0 million subject to eligible inventory and eligible accounts receivable balances. The ABL Facility is inclusive of sub-facilities for up to $25.0 million in swing line advances, up to $25.0 million for letters of credit, up to $10.0 million for borrowings by Yankee Candle’s Canadian subsidiary, up to $10.0 million for borrowings by Yankee Candle’s German subsidiary and up to $75.0 million for borrowing by YCE. Borrowings under the ABL Facility bear interest at a rate equal to either (i) LIBOR or the BofA rate plus the applicable margin or (ii) the prime rate plus the applicable margin. The applicable margin ranges from 0.50% to 2.00%, dependent on the currency of the borrowing. For purposes of determining interest rates, the applicable margin is subject to a variable grid, dependent on average daily excess availability calculated as of the immediately preceding fiscal quarter. As of December 29, 2012 the interest rate applicable to the ABL Facility was 2.0%.

The unused line fee payable under the ABL Facility is equal to (i) 0.50% per annum if less than 50% of the ABL Facility has been used on average during the immediately preceding fiscal quarter or (ii) 0.375% per annum if 50% or more of the ABL Facility has been utilized on average during the immediately preceding fiscal quarter.

The ABL Facility requires Yankee Candle and its subsidiaries to maintain a consolidated fixed charge coverage ratio of at least 1.0:1.0 during a covenant compliance event, which occurs if unused borrowing availability is less than the greater of (x) 10% of the maximum amount that can be borrowed under the ABL Facility, which amount is the lesser of $175.0 million and a borrowing formula based on eligible receivables and inventory (the “ABL Loan Cap”) and (y) $15.0 million and continues until excess availability has exceeded the amounts set forth herein for 30 consecutive days. As of December 29, 2012, the ABL Loan Cap was $141.3 million. As of December 29, 2012 Yankee Candle had outstanding letters of credit of $2.2 million resulting in available borrowing capacity of $139.1 million, or 98.5% of the Loan Cap. As such, Yankee Candle was not subject to the fixed charge coverage ratio.

In addition, the ABL Facility contains customary covenants and restrictions on Yankee Candle and its subsidiaries’ activities, including but not limited to, limitations on the incurrence of additional indebtedness, liens, negative pledges, guarantees, investments, loans, asset sales, mergers, acquisitions, prepayment of other debt, distributions, dividends, the repurchase of capital stock, transactions with affiliates, the ability to change the nature of its business or its fiscal year, enter into certain hedging agreements and enter into certain burdensome agreements. All obligations under the ABL Facility are guaranteed by Yankee Candle’s domestic subsidiaries and secured by a lien on substantially all of the assets of Yankee Candle and its domestic subsidiaries. Certain of the obligations under the ABL Facility are guaranteed by Yankee Candle’s foreign subsidiaries and are secured by a lien on substantially all of the assets of such foreign subsidiaries, which consist primarily of inventory and receivables.

Senior Notes and Senior Subordinated Notes

Yankee Candle’s Senior Notes bear interest at a per annum rate equal to 8.50%. Interest is paid every six months on February 15 and August 15. Yankee Candle’s Senior Subordinated Notes bear interest at a per annum rate equal to 9.75%. Interest is paid every six months on February 15 and August 15. The Senior Notes mature on February 15, 2015 and the Senior Subordinated Notes mature on February 15, 2017. In April 2012, $315.0 million of the Senior Notes were redeemed in connection with the refinancing of the Senior Secured Credit Facility detailed above. As of December 29, 2012, the Company had $10.0 million outstanding under the Senior Notes and $188.0 million outstanding under the Senior Subordinated Notes. See Subsequent Event footnote for repayment of Senior Notes.

The indentures governing the Senior Notes and Senior Subordinated Notes restrict the ability of Holding Corp., Yankee Candle and most or all of Yankee Candle’s subsidiaries to: incur additional debt; pay dividends or make other distributions on the Company’s capital stock or repurchase capital stock or subordinated indebtedness; make investments or other specified restricted payments; create liens; sell assets and subsidiary stock; enter into transactions with affiliates; and enter into mergers, consolidations and sales of substantially all assets.

Obligations under the Senior Notes are guaranteed on an unsecured senior basis and obligations under the Senior Subordinated Notes are guaranteed on an unsecured senior subordinated basis, by Holding Corp. and Yankee Candle’s existing and future domestic subsidiaries (the “Guarantors”). If Yankee Candle cannot make any payment on either or both series of notes, the Guarantors must make the payment instead.

12

In the event of certain change in control events specified in the indentures governing these notes, Yankee Candle must offer to repurchase all or a portion of such notes at 101% of the principal amount of the such notes on the date of purchase, plus any accrued and unpaid interest to the date of repurchase.

Senior PIK Notes—YCC Holdings

In February 2011, YCC Holdings and Yankee Finance co-issued $315.0 million of Senior PIK Notes pursuant to an Indenture at a discount of $6.3 million for net proceeds of $308.7 million. Issuance costs related to the Senior PIK Notes were $9.7 million, of which $7.8 million were paid for by YCC Holdings and $1.9 million were paid for by Holding Corp.

Cash interest on the Senior PIK Notes accrues at a rate of 10.25% per annum, and PIK Interest (defined below) accrues at the cash interest rate plus 0.75%. YCC Holdings is required to pay interest on the Senior PIK Notes entirely in cash interest, unless the conditions described in the indenture are satisfied with respect to the related interest period, in which case, YCC Holdings may pay interest on the Senior PIK Notes for such interest period by increasing the principal amount of the Senior PIK Notes or by issuing new PIK Notes for up to the entire amount of the interest payment (in each case, “PIK Interest”) to the extent described in the related indenture.

YCC Holdings is indirectly dependent upon dividends from Yankee Candle to generate the funds necessary to meet its outstanding debt service obligations. Neither Yankee Candle nor Holding Corp. guarantees the Senior PIK Notes. Yankee Candle is not obligated to pay dividends to Holding Corp. and Holding Corp. is not obligated to pay dividends to YCC Holdings. Yankee Candle’s ability to pay dividends to Holding Corp. to permit Holding Corp. to pay dividends to YCC Holdings was restricted at December 29, 2012 by A) Yankee Candle’s Term Loan Facility, B) Yankee Candle’s ABL Facility and C) the indentures governing the Senior Notes and Senior Subordinated Notes. Because the Term Loan Facility, ABL Facility and the indentures governing Yankee Candle’s Senior Notes and Senior Subordinated Notes each contain limitations on dividends, Yankee Candle is permitted to make dividends only to the extent it is permitted to do so at the time the dividend is made under each of these agreements. Yankee Candle redeemed the remaining $10.0 million in aggregate principal amount of the Senior Notes on February 15, 2013, at which time the obligations of Yankee Candle and the Guarantors under the related indenture were discharged.

A) The ability of Yankee Candle to declare dividends to Holding Corp. is limited under the Term Loan Facility. Under the Term Loan Facility, Yankee Candle is permitted to make dividends to YCC Holdings, provided there is no default or event of default and the dividend payment would not cause the applicable Consolidated Net Interest Coverage Ratio (as defined in the agreement governing the Term Loan Facility) to be less than 2.0 to 1.0, in an amount equal to the sum of (a) $10.0 million and (b) the available excess cash flow based on provisions determined in Yankee Candle’s Term Loan Facility, together with certain equity and debt issuances which, to date, have not occurred and together with the receipt of certain cash and cash equivalents and certain investments. Available excess cash flow for Yankee Candle’s Term Loan Facility is defined as the aggregate cumulative amount of excess cash flow for all fiscal years commencing with the fiscal year ending December 29, 2012 and for all fiscal years ending after December 29, 2012 that is not required to prepay the term debt. On an annual basis, Yankee Candle is required to prepay the term debt by 50% of excess cash flow, which percentage is reduced to 25% if the Consolidated Net Total Leverage Ratio (as defined in the Term Loan Facility) is not greater than 4.0 to 1.0. Yankee Candle is not required to make a payment if the consolidated net total leverage ratio is not greater than 3.0 to 1.0. Excess cash flow is defined in the Term Loan Facility as consolidated net income of Holding Corp. and its restricted subsidiaries plus all non-cash charges (including depreciation, amortization, and deferred tax expense), non-cash losses on disposition of certain property, decreases in working capital and the net increase in deferred tax liabilities or net decrease in deferred tax assets, decreased by non-cash gains including gains or credits, cash paid for capital expenditures, acquisitions, certain other investments, regularly scheduled principal payments, voluntary prepayments and certain mandatory prepayments of principal on debt, transaction costs for certain debt, equity, recapitalization, acquisition and investment transactions, purchase price adjustments in connection with acquisitions and certain payments to the Company’s equity sponsor, increases in working capital and the net decrease in deferred tax liabilities or net increase in deferred tax assets, call premiums in connection with cancellation of indebtedness, and certain amounts paid in connection with an asset sale or recovery event.

Additionally, a basket of $137.1 million consisting of the cumulative retained (and not yet applied) available excess amount from the former Senior Secured Credit Facility was made available for dividends from Yankee Candle to be applied to cash interest payments on the Senior PIK Notes. As of December 29, 2012, a total basket of $168.2 million was available for dividends from Yankee Candle to be applied to cash interest payments on the Senior PIK Notes.

The calculation to determine if the Company has excess cash flow per the Term Loan Facility is prepared on an annual basis at the end of each fiscal year. The Company generated excess cash flow during 2012 of $74.6 million, of which 50% was required to prepay the term loan facility in accordance with the agreement. During the fourth quarter of 2012, the Company repaid $67.0 million of the Term Loan Facility which satisfied the excess cash flow payment.

13

B) Under the ABL Facility, Yankee Candle is permitted to make dividends to Holding Corp. (1) on an unlimited basis if certain tests are met and (2) also solely to fund interest payments on the Senior PIK notes subject to the restrictions described below.

(1) Yankee Candle is permitted to make dividends to Holding Corp. in an unlimited amount so long as (a) unused borrowing availability is greater than or equal to 15% of the ABL Loan Cap at the time of the making of such dividend and projected on a pro forma basis for the immediately succeeding six months following such dividend, except that, to the extent that the dividend is made during the “August Period”, or the August Period is included in such six month projections, then unused borrowing availability shall only be required to be greater than or equal to 10% of the ABL Loan Cap and (b) to the extent unused borrowing availability is less than 25% of the ABL Loan Cap and is projected to be less than 25% of the ABL Loan Cap for the immediately succeeding six months following such dividend (or 10%, in the case that the dividend is made in the August Period or the August Period is included in such six month projections), the consolidated fixed charge coverage ratio for the most recently ended period of twelve fiscal months preceding such dividend on a pro forma basis is greater than or equal to 1.1 to 1.0.

“August Period”, as used herein, means August 1st through the earlier of the date that the borrowing base certificate is filed for the month of August and the fifteenth business day after the end of the August fiscal month.

(2) Yankee Candle is permitted to make dividends to Holding Corp. and Holding Corp. is permitted to make dividends to YCC Holdings solely for the purpose of funding interest payments due on the Senior PIK Notes if (a) except for payments to be made during the August Period as to which there is no minimum unused borrowing availability requirement, unused borrowing availability is greater than or equal to 15% of the ABL Loan Cap at the time of the making of such dividend and projected on a pro forma basis for the immediately succeeding six months following such dividend and (b) to the extent unused borrowing availability is less than 25% of the ABL Loan Cap and is projected to be less than 25% of the ABL Loan Cap for the immediately succeeding six months following such dividend (or 10%, in the case that the August Period is included in such projected six month period), the consolidated fixed charge coverage ratio for the most recently ended period of twelve fiscal months preceding such dividend on a pro forma basis is greater than or equal to 1.1 to 1.0; provided that for purposes of satisfying the test in this clause (b), no dividend made during the month of August for the purpose of funding, in whole or in part, an interest payment on the Senior PIK Notes shall be included in the calculation of consolidated fixed charge coverage ratio.

C) The indentures governing Yankee Candle’s Senior Notes and Senior Subordinated Notes permit Yankee Candle to pay dividends to Holding Corp. if: (i) there is no default or event of default under the indentures governing Yankee Candle’s notes; (ii) Yankee Candle would have a fixed charge coverage ratio of at least 2.0 to 1.0; and (iii) such dividend, together with the aggregate amount of all other “restricted payments” (as defined in such indentures) made by Yankee Candle and its restricted subsidiaries after February 6, 2007 (excluding certain restricted payments), is less than the sum (a) 50% of the Consolidated Net Income (as defined in such indentures) of Yankee Candle for the period (taken as one accounting period) from December 31, 2006 to the end of Yankee Candle’s most recently ended fiscal quarter for which internal financial statements are available at the time of such dividend (or, in the case such Consolidated Net Income for such period is a deficit, minus 100% of such deficit), plus (b) the proceeds from specified equity contributions or issuances of equity. In addition to the capacity described above, Yankee Candle has a “basket” of $35.0 million under the indentures from which it may make dividends in amount not to exceed $35.0 million (since the date of the issuance of Yankee Candle’s notes), so long as there is no default or event of defaults under the indentures. The ability of Yankee Candle and Holding Corp. to pay dividends to YCC Holdings and thus pay cash interest on the Senior PIK Notes is limited by Delaware law.

During the fifty-two weeks ended December 29, 2012, Holding Corp. declared and paid dividends of $32.4 million, to YCC Holdings to fund interest payments for the Senior PIK Notes, which decreased the amount available for future dividends. At December 29, 2012, the amount available for dividends from Yankee Candle to YCC Holdings was approximately $168.2 million.

The indenture governing YCC Holdings’ Senior PIK Notes restricts the ability of YCC Holdings to pay dividends to the Company subject to limited exceptions. Following a public offering of YCC or any of its direct or indirect parent companies (including the Company), YCC Holdings may declare and pay dividends to the Company in an amount up to 6% per annum of the net cash proceeds received by or contributed to the Company after in any such public offering, provided no default, or event of default exists or would occur. The Company is a holding company with no assets other than the stock of YCC Holdings.

4. MEMBER’S DEFICIT AND EQUITY-BASED COMPENSATION

On February 6, 2007, Yankee Candle, our “Predecessor” public company, merged (the “Merger”) with an affiliate of Madison Dearborn. In connection with the Merger, YCC Holdings acquired all of the outstanding capital stock of the Predecessor for approximately $1,413.5 million in cash. YCC Holdings was owned by affiliates of MDP and certain members of our senior management subsequent to the merger. YCC Holdings owns 100% of the stock of Holding Corp., together the “Successor” companies, which in turn owns 100% of the stock of The Yankee Candle Company, Inc. Effective as of the closing of the Merger, all of the prior equity plans of the Predecessor Company ceased to be effective and all existing equity grants and awards were paid out.

14

Class A Common Units

At the time of the Merger, an affiliate of Madison Dearborn purchased 4,233,353 Class A common units of YCC Holdings and certain eligible members of senior management of Holding Corp. (the “Management Investors”) purchased 40,933 Class A common units of YCC Holdings for $101.22 per unit. The Class A common units are not subject to vesting. The Class A common units are first entitled to a return of capital. Then the class B common units are entitled to a return of capital. Thereafter, all A, B and C units participate in any residual distributions on a pro rata basis.

Class B Common Units

Class B common units, and commencing in October 2007 Class C common units, constitute the Company’s long-term equity incentive program. At the time of the Merger, the Board of Managers of the Company (the “Board of Managers”) authorized 474,897 shares of Class B common units of YCC Holdings of which the Management Investors purchased 427,643 Class B common units for $1 per share, the estimated fair value as of such date. The number of authorized Class B common units is reduced by subsequent Class B issuances and any Class C common units and the aggregate of Class B and Class C issuances cannot exceed the 474,897 shares authorized. As of December 29, 2012, an aggregate of 66,256 Class B and Class C common units were available for issuance.

The Class B common units are subject to a five-year vesting period, with 10% of the units vesting immediately upon the date of purchase and the remainder vesting daily beginning on the sixth month anniversary of the purchase date, continuing over the subsequent 54 month period. If any Management Investor dies or becomes permanently disabled, such Management Investor will be credited with an additional 12 months of vesting for his or her Class B common units. All unvested Class B common units will vest upon a sale of all or substantially all of the Company so long as the employee holding such units continues to be an employee of the Company at the closing of the sale. YCC Holdings or MDP has the right to repurchase unvested class B units for $1 per unit upon a termination of employment.

Class C Common Units

In October 2007, the Board of Managers approved the creation of a new class of equity interest of YCC Holdings, Class C common units, for issuance under the Company’s long-term equity incentive program. Class C units are issued for no consideration. Class C common units typically have the same vesting provisions as Class B common units. Unvested Class C common units are forfeited in the event of a termination of employment. Recipients of Class C common units are required to simultaneously purchase a corresponding number of Class A common units, at then fair market value of the Class A common units.

In February 2012, the Board of Managers of Yankee Group approved the issuance of 13,650 Class C performance based common units to Vice Presidents and above. Typically, the Company’s Class C units vest daily over five years. However, the March 2012 Class C common units (“Class C performance units”) are partially performance based and generally vest as follows, subject to the terms of the applicable agreements: (i) 25% of the units granted shall vest on a daily basis over five years, (ii) 25% of the units granted shall vest in the event that the Company’s Adjusted EBITDA performance in fiscal 2012 meets or exceeds a pre-approved target established by the Compensation Committee of the Board of Managers (the “2012 units”) and (iii) 50% of the units granted shall vest following the end of any fiscal year during which the Company attains an additional Adjusted EBITDA target established by the Compensation Committee of the Board of Managers. The Company did not achieve the 2012 Adjusted EBITDA target referenced in clause (ii) above, therefore the 2012 units remain eligible for vesting under clause (iii) above in the event the Company subsequently achieves the applicable Adjusted EBITDA target. References to “Class C common units” herein shall include these Class C performance units unless otherwise indicated.

Voting Rights and Transfers

Holders of Class A common units, vested Class B common units and vested Class C common units are entitled to one vote per unit, on all matters voted on by the members. All Class A common units, vested Class B common units and vested Class C common units’ votes count the same.

Class A, Class B and Class C common units are all subject to various restrictions on transfer and other conditions, all as more fully set forth in the equity agreements. Yankee Group may issue additional units subject to the terms and conditions of certain of the equity agreements.

Prior to February 2011, member’s equity was held in the form of Class A, Class B and Class C common units in YCC Holdings. As discussed in Note 1, in February 2011 equity interests in YCC Holdings were exchanged for new equity interests in its newly formed parent, Yankee Investments. Pursuant to this exchange, holders of Class A, Class B and Class C common units in YCC Holdings exchanged such units on a one for one basis for an identical interest in Class A, Class B, and Class C common units of Yankee Investments. After the exchange, each unit holder had the same ownership interest with the same rights and features in Yankee Investments that it previously had in YCC Holdings. Subsequent to the exchange, all outstanding Class A, B and C common units in YCC Holdings were converted to 1,000 Common Units in YCC Holdings, all of which are now held by its parent and sole member, Yankee Investments.

15

Subsequently, in the second fiscal quarter of 2011, in connection with the formation of Yankee Group a second exchange of equity interests occurred, whereby holders of Class A, Class B and Class C common units in Yankee Investments exchanged such units on a one for one basis for an identical interest in Class A, Class B, and Class C common units of Yankee Group. After the exchange, each unit holder had the same ownership interest with the same rights and features in Yankee Group that it previously had in Yankee Investments. All outstanding interests in Yankee Investments were exchanged pursuant to this transaction. As of December 29, 2012, all outstanding common units of Yankee Investments were owned by Yankee Group.

A summary of nonvested units for Yankee Group as of December 29, 2012 and the activity for the fifty-two weeks ended December 29, 2012 is presented below (there are no units remaining in Yankee Investments):

	Class A Common Units			Weighted Average Calculated Value		Class B Common Units			Weighted Average Calculated Value		Class C Common Units			Weighted Average Calculated Value
Nonvested stock at December 31, 2011		—			—		4,577		$	9.39		54,614		$	24.99
Granted		356			—		—			—		89,409		$	26.63
Forfeited		—			—		(13	)	$	9.39		(23,125	)	$	34.75
Vested		(356	)		—		(4,564	)	$	9.39		(25,743	)	$	21.53
Nonvested stock at December 29, 2012		—			—		—		$	9.39		95,155		$	25.42

During fiscal 2012, 692 Class A common units, 34,892 vested Class B common units and 15,767 vested Class C common units were repurchased for $2.6 million. The weighted average calculated value for equity awards vested during the fifty-two weeks ended December 29, 2012 was $19.70. Yankee Group anticipates that all of its nonvested common units will vest with the exception of performance shares for which an estimated forfeiture rate has been applied.

The total estimated fair value of equity awards vested during the fifty-two weeks ended December 29, 2012 was $0.8 million. Equity-based compensation expense for the fifty-two weeks ended December 29, 2012 was $0.8 million.

As of December 29, 2012, there was approximately $2.2 million of total unrecognized compensation cost related to Yankee Group’s Class C common unit equity awards and there was no unrecognized expense related to Yankee Group’s Class A common unit equity awards. This cost is expected to be recognized over the remaining vesting period, of approximately 4.5 years (January 2013 to October 2017).

During the fifty-two weeks ended December 29, 2012, there were 89,409 Class C grants and no Class B grants. The weighted average calculated value of the awards granted was $26.63 for the fifty-two weeks ended December 29, 2012. Presented below is a summary of assumptions for the indicated periods.

Assumptions	Fifty-Two Weeks Ended December 29, 2012 Option Pricing Method Black-Scholes
Weighted average volatility		77.7	%
Weighted average expected term (in years)		5.0
Dividend yield		—
Weighted average risk-free interest rate		0.9	%

With respect to the Class B and Class C common units, since Yankee Investments and Yankee Group are not publicly traded, the estimate of expected volatility is based on the median historical volatility of a group of eight comparable public companies, adjusted for differences in leverage. The historical volatilities of the comparable companies were measured over a 5-year historical period. The expected term of the Class B and Class C common units granted represents the period of time that the units are expected to be outstanding and is assumed to be approximately five years based on management’s estimate of the time to a liquidity event. Yankee Group does not expect to pay dividends, and accordingly, the dividend yield is zero. The risk free interest rate reflects a five-year period commensurate with the expected time to a liquidity event and was based on the U.S. Treasury yield curve.

16

5. INVENTORY

The components of inventory were as follows (in thousands):

	December 29, 2012
Finished goods	$	69,293
Work-in-process		678
Raw materials and packaging		7,998
Total inventory	$	77,969

6. PROPERTY AND EQUIPMENT

The components of property and equipment were as follows (in thousands):

	December 29, 2012
Land and improvements	$	8,788
Buildings and improvements		124,077
Computer equipment		39,937
Furniture and fixtures		44,687
Equipment		32,493
Vehicles		1,494
Construction in progress		9,286
Total		260,762
Less: accumulated depreciation and amortization		(139,209	)
	$	121,553

Depreciation and amortization expense related to property and equipment was $26.2 million for the fifty-two weeks ended December 29, 2012. For the fifty-two weeks ended December 29, 2012 $0.3 million of interest was capitalized.

7. FAIR VALUE MEASUREMENTS

The Company follows the guidance prescribed by ASC Topic 820 “Fair Value Measurement.” The Fair Value Measurements and Disclosures Topic defines fair value and provides a consistent framework for measuring fair value under GAAP, including financial statement disclosure requirements. As specified under this Topic, valuation techniques are based on observable and unobservable inputs. Observable inputs reflect readily obtainable data from independent sources, while unobservable inputs reflect market assumptions. The Fair Value Measurements and Disclosures Topic classifies these inputs into the following hierarchy:

Level 1 Inputs—Quoted prices for identical instruments in active markets.

Level 2 Inputs—Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable.

Level 3 Inputs—Instruments with primarily unobservable value drivers.

17

The following tables represent the fair value hierarchy for those financial assets and liabilities measured at fair value on a recurring basis as of December 29, 2012 (in thousands):

	Fair Value Measurements on a Recurring Basis as of December 29, 2012
	Level 1		Level 2		Level 3		Total
Assets
Marketable securities	$	1,971	$	—	$	—	$	1,971
Total Assets	$	1,971	$	—	$	—	$	1,971
Liabilities
Interest rate swap agreements	$	—	$	1,757	$	—	$	1,757
Total Liabilities	$	—	$	1,757	$	—	$	1,757

The Company holds marketable securities in Yankee Candle’s deferred compensation plan. The marketable securities consist of investments in mutual funds and are recorded at fair value based on observable market prices. The Company uses an income approach to value the asset and liability for its interest rate swaps using a discounted cash flow model that takes into account the present value of future cash flows under the terms of the contract using current market information as of the reporting date such as the one month LIBOR curve and the creditworthiness of the Company and its counterparties.

Financial Instruments Not Measured at Fair Value

The Company’s long-term debt is recorded at historical amounts. The Company estimates the fair value of its long-term debt based on current quoted market prices (Level 1 in the fair value hierarchy). The following table represents the carrying value and fair value of Yankee Candle’s Senior Notes, Senior Subordinated Notes, Term Loan Facility and Senior PIK Notes as of December 29, 2012 (in thousands):

	December 29, 2012
	Carrying Value		Fair Value
Term loan facility, net of unamortized discount of $6,201	$	648,174	$	661,578
Senior notes due 2015	$	10,000	$	10,025
Senior subordinated notes due 2017	$	188,000	$	195,285
Senior PIK notes due 2016, net of unamortized discount of $4,334	$	310,666	$	324,450

8. GOODWILL AND INTANGIBLE ASSETS

Goodwill

As of December 29, 2012, the carrying amount of goodwill totaled $643.6 million, of which $286.3 million was allocated to retail and $357.3 million was allocated to wholesale. There is no goodwill associated with our international reporting unit. There were no changes in the carrying amount of goodwill during the fifty-two weeks ended December 29, 2012. As of December 29, 2012, there were accumulated impairment losses of $375.4 million, with $68.2 million attributable to retail and $307.2 million attributable to wholesale.

The Company has determined that its tradenames have an indefinite useful life and, therefore, are not being amortized. In accordance with Accounting Standards Codification (“ASC”) Topic 350 “Intangibles—Goodwill and Other,” goodwill and indefinite lived intangible assets are not amortized but are subject to an annual impairment test.

Annual Impairment Testing

The Company performs its annual goodwill and indefinite lived intangible assets impairment testing at the reporting unit level. For the impairment testing as of November 3, 2012, the Company had three reporting units: retail, wholesale and international.

Fair values of the reporting units are derived through a combination of market-based and income-based approaches, each of which were weighted at 50% for the impairment test performed as of November 3, 2012. The market-based approach estimates fair value by applying multiples of potential earnings, such as EBITDA and revenue, of publicly traded comparable companies. The Company believes this approach is appropriate because it provides a fair value using multiples from companies with operations and economic characteristics similar to our reporting units.

18

The income-based approach is based on projected future debt-free cash flow that is discounted to present value using factors that consider the timing and risk of the future cash flows. The Company believes this approach is appropriate because it provides a fair value estimate based upon the reporting units expected long-term operations and cash flow performance. The income-based approach is based on a reporting unit’s future projections of operating results and cash flows. These projections are discounted to present value using a weighted average cost of capital for market participants, who are generally thought to be industry participants.

The Company completed its annual impairment testing of goodwill and indefinite lived intangible assets as of November 3, 2012, and determined that the fair value of each reporting unit exceeded its carrying value.

Intangible Assets

The carrying amount and accumulated amortization of intangible assets consisted of the following (in thousands):

	Weighted Average Useful Life (in years)		Gross Carrying Amount		Accumulated Amortization			Net Book Value
December 29, 2012
Indefinite life:
Tradenames		N/A	$	267,700	$	—		$	267,700
Finite-lived intangible assets:
Customer lists		5		63,788		(63,663	)		125
Favorable lease agreements		5		2,330		(2,122	)		208
Other		3		36		(36	)		—
Total finite-lived intangible assets				66,154		(65,821	)		333
Total intangible assets			$	333,854	$	(65,821	)	$	268,033

Total amortization expense from finite-lived intangible assets was $1.5 million for the fifty-two weeks ended December 29, 2012. The intangible assets are amortized on a straight line basis. Favorable lease agreements are amortized over the remaining lease term of each respective lease.

Aggregate amortization expense related to intangible assets at December 29, 2012 is expected to be as follows (in thousands):

2013	$	268
2014		61
2015		4
Total	$	333

9. CONCENTRATION OF CREDIT RISK

The Company maintains cash balances at several domestic and foreign financial institutions. At December 29, 2012 accounts at each institution are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $250 thousand, and by equivalent regulatory agencies in foreign countries. Uninsured balances aggregated to $5.4 million at December 29, 2012.

The Company extends credit to its wholesale customers. No single customer accounted for more than 10% of total sales for any period presented herein.

10. DERIVATIVE FINANCIAL INSTRUMENTS

The Company follows the guidance under ASC Topic 815 “Derivatives and Hedging,” which establishes accounting and reporting standards for derivative instruments. Specifically, the guidance requires an entity to recognize all derivatives as either assets or liabilities in the statement of financial condition and to measure those instruments at fair value. Additionally, the fair value adjustments affect either stockholder’s equity or member’s deficit as accumulated other comprehensive loss (“OCI”) or net income depending on whether the derivative instrument qualifies as a hedge for accounting purposes and, if so, the nature of the hedging activity.

19

Interest Rate Swaps

The Company uses interest rate swaps to eliminate the variability of a portion of cash flows associated with the forecasted interest payments on its Term Loan Facility. This is achieved through converting a portion of the floating rate Term Loan Facility to a fixed rate by entering into pay-fixed interest rate swaps.

As of December 29, 2012, the aggregate notional value of the swaps was $219.8 million resulting in a blended fixed rate of 3.49%. These swaps are not designated as cash flow hedges and, are measured at fair value with changes in fair value recognized in the consolidated statements of operations as a component of other income (expense). These swap agreements terminate in March 2013.

The fair values of the Company’s derivative instruments as of December 29, 2012, were as follows (in thousands):

	Fair Values of Derivative Instruments Asset Derivatives
	Balance Sheet Location	December 29, 2012
Derivatives not designated as hedging instruments
Interest rate swap agreements	Prepaid expenses and other current assets	$	—
Total Derivative Assets		$	—
	Fair Value of Derivative Instruments Liability Derivatives
	Balance Sheet Location	December 29, 2012
Derivatives not designated as hedging instruments
Interest rate swap agreements	Other accrued liabilities	$	1,757
Total Derivative Liabilities		$	1,757

The effect of derivative instruments on the consolidated statement of operations for the fifty-two weeks ended December 29, 2012, was as follows (in thousands):

		Amount of Realized (Gain) Recognized on Derivatives
	Location of Realized (Gain) Loss Recognized on Derivatives	Fifty-Two Weeks Ended December 29, 2012
Derivatives not designated as hedging instruments
Interest rate swap agreements	Other income net	$	(7,652	)
Total		$	(7,652	)
		Amount of Loss Reclassified from Accumulated OCI Into Income (Effective Portion)
	Reclassified from Accumulated OCI into Income (Effective Portion)	Fifty-Two Weeks Ended December 29, 2012
Cash Flow Hedges
Interest rate swap agreements	Other income, net	$	—
Total		$	—

20

11. INCOME TAXES

The provision for income tax expense consists of the following (in thousands):

	Fifty-Two Weeks Ended December 29, 2012
Federal:
Current	$	8,194
Deferred		10,207
Total federal		18,401
State:
Current		1,916
Deferred		1,141
Total state		3,057
Foreign:
Current		280
Deferred		158
Total foreign		438
Total income tax provision	$	21,896

In connection with the recapitalization of the Company in 1998, an election was made for federal and state income tax purposes to value the assets and liabilities of the Company at fair value. As a result of such election, there is a difference between the financial reporting and tax bases of the Company’s assets and liabilities. This difference was accounted for by recording a deferred tax asset of approximately $175.7 million with a corresponding credit to additional paid-in capital. The deferred tax asset is being realized as these differences, including tax goodwill, are deducted, principally over a period of 15 years. In the opinion of management, the Company will have sufficient profits in the future to realize the remaining unrecognized deferred tax asset.

The tax effect of significant items comprising the Company’s net deferred tax assets (liabilities) were as follows (in thousands):

	December 29, 2012
	Current		Non-current
Deferred tax assets:
Basis differential as a result of a basis step-up for tax	$	—	$	2,729
Interest rate swaps		689		—
Foreign net operating loss carryforwards		—		724
Deferred compensation arrangements		825		—
Other		5,300		3,684
Valuation allowance		—		(447	)
Deferred tax liabilities:
Fixed assets		—		(17,272	)
Intangible assets		—		(106,553	)
	$	6,814	$	(117,135	)

21

A reconciliation of the statutory federal income tax rate and the effective rate of the provision for income taxes consisted of the following:

	Fifty-Two Weeks Ended December 29, 2012
Statutory federal income tax rate		35.0	%
State income taxes net of federal benefit		3.8
Combined federal and state statutory income tax rates		38.8
Domestic production activities deduction		(1.2	)
Non-deductible stock compensation expense		0.5
Other, including change in valuation allowance		1.7
		39.8	%

The Company asserts that any earnings of its foreign subsidiaries are indefinitely reinvested. Consideration has been given to the Company’s U.S. and foreign financial requirements, short-term and long-term operational and fiscal objectives, and tax consequences associated with the repatriation of earnings. Accordingly, the Company does not accrue the tax cost (nor recognize any potential tax benefit) of repatriating the earnings from its foreign subsidiaries until there is a plan and intention to actually repatriate such earnings. As of December 29, 2012, there are unremitted foreign earnings of $2.4 million.

The Company files income tax returns in the U.S. federal jurisdiction, various states, the United Kingdom, Germany, Canada and Italy. The Company’s earliest open U.S. federal tax year, United Kingdom tax year and German tax year is 2009, 2010 and 2009, respectively. The Company’s earliest open Canadian and Italian tax years are 2011 and 2012, respectively.

The Company recognizes accrued interest and penalties, if any, related to unrecognized tax benefits in the provision for income taxes.

As of December 29, 2012, the Company had uncertain tax positions of $3.5 million and accrued interest and penalties of $0.3 million. As of December 29, 2012, the amount of unrecognized tax benefits that, if recognized, would affect the effective tax rate is $3.5 million.

A reconciliation of the beginning and ending amount of the uncertain tax positions was as follows (in thousands):

	Fifty-Two Weeks Ended December 29, 2012
Balance—beginning of year	$	2,096
Increases related to prior periods		—
Increases related to current period		1,642
Decreases due to settlements with
authorities		(23	)
Decreases due to lapse of statutes		(187	)
Balance—end of year	$	3,528

12. PROFIT SHARING PLAN

The Company maintains a profit sharing plan (the “Plan”) under section 401(k) of the Internal Revenue Code of 1986, as amended (the “Internal Revenue Code”). Under the plan the Company makes a discretionary matching payment consisting of a weekly match of 25% of the first 4% of eligible compensation, with an additional discretionary match of 25% of the first 4% of eligible compensation to be made at the end of the year at the discretion of the Company’s Compensation Committee.

The employer matching contributions amounted to $0.7 million for the fifty-two weeks ended December 29, 2012. In addition, under the Plan the Company made discretionary matching contributions, which were determined annually based on a percentage of the employee’s pretax contributions, of $0.7 million for the fifty-two weeks December 29, 2012. Matching contributions were subject to a cap based on a percentage of the employee’s eligible compensation, as defined in the Plan.

13. EXECUTIVE DEFERRED COMPENSATION PLAN

The Company has an executive deferred compensation agreement with certain key employees. Under this agreement, the Company at its election may match certain elective salary deferrals of eligible employees’ compensation up to a maximum of $20 thousand per employee per year.

For the fifty-two weeks ended December 29, 2012, employer contributions totaled $0.1 million. Benefits paid to retired or terminated employees for the fifty-two weeks ended December 29, 2012 totaled $0.4 million.

22

14. COMMITMENTS AND CONTINGENCIES

Leases

The Company leases most store locations, its corporate office building, a distribution facility, equipment and vehicles. The operating leases, which expire in various years through 2024, contain renewal options ranging from six months to five years and provide for base rentals plus contingent rentals, which are a function of sales volume. In addition, the Company is required to pay real estate taxes, maintenance and other operating expenses applicable to the leased premises. Furthermore, several leases contain rent escalation clauses, capital improvement funding or other lease concessions which are accounted for on a straight-line basis as a reduction of rent expense over the applicable lease term as accounted for under ASC Topic 840 “Leases.”

The aggregate annual future minimum lease commitments under operating leases as of December 29, 2012 are as follows (in thousands):

	Operating Leases
2013	$	38,921
2014		34,218
2015		30,742
2016		25,224
2017		21,841
Thereafter		73,477
Total minimum lease payments	$	224,423

Rent expense, including contingent rentals, for the fifty-two weeks ended December 29, 2012, was $42.7 million. Included in rent expense were contingent rental payments of approximately $0.4 million for the fifty-two weeks ended December 29, 2012. Contingent rental payments are based primarily on sales at respective retail locations.

Contingencies

The Company is engaged in various claims and litigation relating to matters incidental to the Company’s business, either as plaintiff or defendant. In the opinion of management, the ultimate outcome of these lawsuits will not have a material adverse effect on the Company’s financial position, results of operations or cash flows.

15. CAPITAL LEASES

The Company has entered into various capital leases for computer and warehouse equipment, and vehicles. As of December 29, 2012, the recorded value of the leased property under capital leases was $5.4 million, and is included in property and equipment in the consolidated balance sheet. Accumulated amortization on the property under capital lease was $2.8 million as of December 29, 2012. The related amortization is included in general and administrative expense.

Future minimum lease payments under the capital lease obligations as of December 29, 2012 are as follows (in thousands):

2013	$	1,872
2014		1,701
2015		1,016
2016		777
2017		126
Lessee guarantee of residual value at the end of lease term		354
Total minimum lease payments		5,846
Less amounts representing interest		(418	)
Total	$	5,428

16. RELATED PARTY TRANSACTIONS

Upon closing of the Madison Dearborn Acquisition, Yankee Candle entered into a management services contract with an affiliate of Madison Dearborn Partners (“MDP”) pursuant to which MDP provides the Company with management and consulting services and financial and advisory services on an ongoing basis for a fee of $1.5 million per year, payable in equal quarterly installments, and

23

reimbursement of out-of-pocket expenses incurred in connection with the provision of such services. For the fifty-two weeks ended December 29, 2012, the Company recorded $1.5 million associated with the annual management fee. Under this management services agreement, the Company also agreed to provide customary indemnification.

17. DISCONTINUED OPERATIONS

During 2009, the Board of Directors of Yankee Candle approved the decisions to discontinue the Aroma Naturals division, and to discontinue the Illuminations division. Accordingly, the Company has classified the results of the Aroma Naturals division and the Illuminations division as discontinued operations on the consolidated statement of operations for all periods presented.

18. RESTRUCTURING CHARGES

During the first quarter of 2012, the Company restructured its Wholesale and Retail operations. The Company also initiated a change in reporting structure and changes of roles and responsibilities within the organization that resulted in workforce reductions. These changes included changes to the executive committee, changes to the reporting structure and operational focus within the retail segment, alignment of the brand innovation and merchandising teams across all channels of the business, and other administrative changes. As a result of these changes the Company incurred restructuring charges of $0.7 million during 2012 for employee related severance costs. During the second quarter of 2012, the Company’s wholly-owned subsidiary YCE, relocated its corporate headquarters and distribution center in England. As a result of these changes the Company incurred restructuring charges of $1.1 million during 2012 related to exiting the old facility and non-cash writeoffs for the impairment of equipment and deferred rent.

The Company made payments of $1.1 million during 2012, related to this plan. As of December 29, 2012, the balance of $1.5 million in the restructuring accrual was related to (i) continuing operations employee related expenses of $0.1 million as a result of the first quarter of 2012 organization changes detailed above, (ii) continuing operations occupancy related expenses of $0.7 million related to YCE exiting the old facility prior to the termination of the lease agreement and (iii) discontinued operations of $0.7 million primarily related to lease agreements for one Illuminations retail store and a lease related the former Illuminations corporate headquarters in Petaluma, California. The lease at the old YCE facility expires in May of 2014, the lease for the Illuminations retail store expires in January 2017 and the lease for the property in Petaluma California expires in March 2013. These leases will continue to be paid through their lease termination dates unless the Company is able to structure buyout agreements with the landlords or find replacement tenants.

19. SUBSEQUENT EVENTS

The Company has evaluated events subsequent to December 29, 2012 and through November 26, 2013, the date these financial statements were issued, noting that during the first quarter of 2013, Yankee Candle redeemed the remaining $10.0 million in aggregate principal amount of its Senior Notes due 2015 at par. Because all of the Senior Notes have been redeemed, the obligations of Yankee Candle and the guarantors under the related indenture have been discharged.

On October 3, 2013, Jarden Corporation purchased Yankee Candle Investments LLC for approximately $1.75 billion. On October 31, 2013, Holding Corp. and Yankee Finance were merged with and into YCC Holdings with YCC Holdings being the surviving entity.

*    *    *    *    *

24

EX-99.2

Exhibit 99.2

Yankee Candle Investments LLC

and Subsidiaries

Consolidated Financial Statements as of June 29, 2013 and

December 29, 2012 and for twenty-six weeks

ended June 29, 2013 and June 30, 2012

TABLE OF CONTENTS

	Page
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED):
Condensed Consolidated Balance Sheets		1
Condensed Consolidated Statements of Operations for the twenty-six weeks ended June 29, 2013 and June 30, 2012		2
Condensed Consolidated Statements of Comprehensive Loss for the twenty-six weeks ended June 29, 2013 and June 30, 2012		3
Condensed Consolidated Statements of Changes in Member’s Equity (Deficit)		4
Condensed Consolidated Statements of Cash Flows		5
Notes to Condensed Consolidated Financial Statements		6 - 14

YANKEE CANDLE INVESTMENTS LLC AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

(Unaudited)

	June 29, 2013			December 29, 2012
ASSETS
CURRENT ASSETS:
Cash	$	3,784		$	39,979
Accounts receivable, net		52,324			63,572
Inventory		108,284			77,969
Prepaid expenses and other current assets		26,713			4,882
Deferred tax assets		8,564			6,814
TOTAL CURRENT ASSETS		199,669			193,216
PROPERTY AND EQUIPMENT, NET		128,114			121,553
GOODWILL		643,570			643,570
INTANGIBLE ASSETS, NET		267,870			268,033
DEFERRED FINANCING COSTS		17,340			19,684
OTHER ASSETS		3,039			2,326
TOTAL ASSETS	$	1,259,602		$	1,248,382
LIABILITIES AND MEMBER’S DEFICIT
CURRENT LIABILITIES:
Accounts payable	$	23,652		$	25,309
Accrued payroll		9,049			13,680
Accrued interest		19,028			22,547
Accrued income taxes		—			7,110
Accrued purchases of property and equipment		5,057			3,434
Current portion of capital leases		1,709			1,661
Other accrued liabilities		33,039			39,686
TOTAL CURRENT LIABILITIES		91,534			113,427
DEFERRED TAX LIABILITIES		118,346			117,135
LONG-TERM DEBT		1,208,082			1,156,840
DEFERRED RENT		13,254			12,886
CAPITAL LEASES, NET OF CURRENT PORTION		3,007			3,767
OTHER LONG-TERM LIABILITIES		7,355			5,911
COMMITMENTS AND CONTINGENCIES
MEMBER’S DEFICIT
Class A common units: 4,236,163 outstanding at June 29, 2013		120,044			117,992
Class B common units; 295,898 outstanding at December 29, 2012		—			1,931
Class C common units; 85,926 outstanding at December 29, 2012		—			281
Accumulated deficit		(297,999	)		(280,086	)
Accumulated other comprehensive loss		(4,021	)		(1,702	)
Total member’s deficit		(181,976	)		(161,584	)
TOTAL LIABILITIES AND MEMBER’S DEFICIT	$	1,259,602		$	1,248,382

See notes to condensed consolidated financial statements.

1

YANKEE CANDLE INVESTMENTS LLC AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands)

(Unaudited)

	Twenty-Six Weeks Ended June 29, 2013			Twenty-Six Weeks Ended June 30, 2012
Net sales	$	319,056		$	300,394
Cost of sales		144,808			135,183
Gross profit		174,248			165,211
Selling expenses		113,542			108,714
General and administrative expenses		40,209			34,897
Restructuring charges		764			1,725
Operating income		19,733			19,875
Interest expense		49,065			53,264
Loss on extinguishment of debt		—			13,376
Other income		(2,250	)		(2,827	)
Loss from continuing operations before benefit from income taxes		(27,082	)		(43,938	)
Benefit from income taxes		(9,214	)		(16,323	)
Loss from continuing operations		(17,868	)		(27,615	)
Loss from discontinued operations, net of income taxes		(45	)		(74	)
Net loss	$	(17,913	)	$	(27,689	)

See notes to condensed consolidated financial statements.

2

YANKEE CANDLE INVESTMENTS LLC AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(in thousands)

(Unaudited)

	Twenty-Six Weeks Ended June 29, 2013			Twenty-Six Weeks Ended June 30, 2012
Net loss	$	(17,913	)	$	(27,639	)
Other comprehensive loss
Foreign currency translation adjustments		(2,319	)		403
Other comprehensive loss		(2,319	)		403
Comprehensive loss	$	(20,232	)	$	(27,286	)

See notes to condensed consolidated financial statements.

3

YANKEE CANDLE INVESTMENTS LLC AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN MEMBER’S EQUITY (DEFICIT)

(in thousands, except units)

(Unaudited)

	Class A						Class B						Class C						Total A, B and C			Accumulated Deficit			Accumulated Other Comprehensive Loss			Total Member’s Equity (Deficit)
	Common Units			Amount			Common Units			Amount			Common Units			Amount			Common Units
BALANCE, DECEMBER 31, 2011		4,266,637		$	119,826			295,898		$	1,931			85,926		$	281		$	122,038		$	(313,009	)	$	(3,184	)	$	(194,155	)
Issuance of common units		—			17			—			—			—			—			17			—			—			17
Repurchase of common units		(2,774	)		(279	)		—			—			—			—			(279	)		—			—			(279	)
Equity-based compensation expense		—			424			—			—			—			—			424			—			—			424
Net loss		—			—			—			—			—			—			—			(27,689	)		—			(27,689	)
Other comprehensive income, net of tax		—			—			—			—			—			—			—			—			403			403
BALANCE, JUNE 30, 2012		4,263,863		$	119,988			295,898		$	1,93 1			85,926		$	281		$	122,200		$	(340,698	)	$	(2,781	)	$	(221,279	)
BALANCE, DECEMBER 29, 2012		4,240,455			117,992			295,898			1,931			85,926			281			120,204			(280,086	)		(1,702	)		(161,584	)
Repurchase of common units		(4,292	)		(484	)		—			—			—			—			(484	)		—			—			(484	)
Cancellation of Class B & C common units and transfer of interest to Class A common units		—			2,212			(295,898	)		(1,931	)		(85,926	)		(281	)		—			—			—			—
Equity-based compensation expense		—			324			—			—			—			—			324			—			—			324
Net loss		—			—			—			—			—			—			—			(17,913	)		—			(17,913	)
Other comprehensive loss, net of tax		—			—			—			—			—			—			—			—			(2,319	)		(2,319	)
BALANCE, JUNE 29, 2013		4,236,163		$	120,044			—		$	—			—		$	—		$	120,044		$	(297,999	)	$	(4,021	)	$	(181,976	)

See notes to condensed consolidated financial statements.

4

YANKEE CANDLE INVESTMENTS LLC AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(Unaudited)

	Twenty-Six Weeks Ended June 29, 2013			Twenty-Six Weeks Ended June 30, 2012
CASH FLOWS USED IN OPERATING ACTIVITIES:
Net loss	$	(17,913	)	$	(27,689	)
Adjustments to reconcile net loss to net cash used in operating activities:
Realized gain on derivative contracts		(1,757	)		(3,741	)
Depreciation and amortization		16,672			17,693
Unrealized gain on marketable securities		(135	)		(92	)
Equity-based compensation expense		324			424
Deferred taxes		50			3,138
Loss on extinguishment of debt		77			13,376
Loss on disposal and impairment of property and equipment		273			37
Restructuring charges		—			1,070
Changes in assets and liabilities:
Accounts receivable		9,879			17,693
Inventory		(31,783	)		(33,726	)
Prepaid expenses and other assets		(10,970	)		(6,111	)
Accounts payable		(1,463	)		(194	)
Income taxes		(17,803	)		(27,107	)
Accrued expenses and other liabilities		(11,700	)		(10,459	)
NET CASH USED IN OPERATING ACTIVITIES		(66,249	)		(55,688	)
CASH FLOWS USED IN INVESTING ACTIVITIES:
Purchases of property and equipment		(18,493	)		(14,869	)
NET CASH USED IN INVESTING ACTIVITIES		(18,493	)		(14,869	)
CASH FLOWS PROVIDED BY FINANCING ACTIVITIES:
Borrowings under Senior Secured Credit Facility		—			15,000
Borrowings under Senior Secured Asset-Based Credit Facility		60,000			32,000
Borrowings under Term Loan Facility		—			717,750
Repayments under Senior Notes		(10,000	)		—
Payments of call premiums and fees for extinguishment of debt		—			(6,763	)
Repayments under Senior Secured Credit Facility		—			(718,125	)
Repayments under Term Loan Facility		—			(1,812	)
Financing costs		—			(11,579	)
Issuance of common units		—			17
Repurchase of common units		(484	)		(279	)
Principal payments on capital lease obligations		(774	)		(665	)
NET CASH PROVIDED BY FINANCING ACTIVITIES		48,742			25,544
EFFECT OF EXCHANGE RATE CHANGES ON CASH		(195	)		10
NET DECREASE IN CASH		(36,195	)		(45,003	)
CASH, BEGINNING OF PERIOD		39,979			50,833
CASH, END OF PERIOD	$	3,784		$	5,830
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for:
Interest	$	48,937		$	59,611
Income taxes	$	8,500		$	7,597
Net change in accrued purchases of property and equipment	$	(1,623	)	$	(1,398	)
Noncash Financing Activities:
Capital lease obligations related to equipment purchase	$	109		$	2,195

See notes to condensed consolidated financial statements.

5

YANKEE CANDLE INVESTMENTS LLC AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. BASIS OF PRESENTATION AND ORGANIZATION

Basis of Presentation

The unaudited condensed consolidated financial statements of Yankee Candle Investments LLC and subsidiaries (“Yankee Investments” or the “Company”) have been prepared in accordance with accounting principles generally accepted in the United States of America (“generally accepted accounting principles” or “GAAP”). The financial information included herein is unaudited; however, in the opinion of management such information reflects all adjustments (consisting of normal recurring accruals) necessary for a fair presentation of financial position, results of operations, and cash flows as of the date and for the periods indicated. All intercompany transactions and balances have been eliminated. The results of operations for the interim periods are not necessarily indicative of the results to be expected for the full fiscal year.

The accompanying unaudited condensed consolidated financial statements of Yankee Candle Investments LLC should be read in conjunction with the consolidated financial statements of Yankee Candle Investments LLC for the year ended December 29, 2012.

Organization

Yankee Investments was formed in February 2011, and is a holding company with no direct operations. Its principal asset is the indirect equity interests in The Yankee Candle Company, Inc. (“Yankee Candle”), and all of its operations are conducted through Yankee Candle, the wholly owned operating subsidiary of Yankee Holding Corp. (“Holding Corp”). Holding Corp. is a wholly owned subsidiary of YCC Holdings LLC (“YCC Holdings”). YCC Holdings is a wholly owned subsidiary of Yankee Investments, which is in turn a wholly owned subsidiary of Yankee Candle Group LLC (“Yankee Group”). See the entity chart below:

2. RECENT ACCOUNTING PRONOUNCEMENTS

Disclosures Relating To Comprehensive Income (Loss)

In February 2013, the FASB issued ASU 2013-02, Comprehensive Income (Topic 220): Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income (“ASU 2013-02”) to improve the reporting of reclassifications out of Accumulated Other Comprehensive Income (“AOCI”). ASU 2013-12 does not change the current requirements for reporting net income or other comprehensive income in the financial statements. Under ASU 2013-02, an entity is required to provide information about the amounts reclassified out of AOCI by component. In addition, an entity is required to present, either on the face of the financial statements or in the notes, significant amounts reclassified out of AOCI by the respective line items of net income, but only if the amount reclassified is required under U.S. GAAP to be reclassified in its entirety in the same reporting period. For amounts that are not required under U.S. GAAP to be reclassified in their entirety to net income, an entity is required to cross-reference to other disclosures that provide additional details about those amounts. The Company adopted ASU 2013-02 on December 30, 2012. The adoption did not have a material impact on the Company’s consolidated financial statements.

6

3. INVENTORY

The Company values its inventory on the first–in first–out (“FIFO”) basis. The components of inventory were as follows (in thousands):

	June 29, 2013		December 29, 2012
Finished goods	$	98,558	$	69,293
Work-in-process		363		678
Raw materials and packaging		9,363		7,998
Total inventory	$	108,284	$	77,969

4. GOODWILL AND INTANGIBLE ASSETS

The Company has determined that its tradenames have an indefinite useful life and, therefore, are not being amortized. In accordance with Accounting Standards Codification (“ASC”) Topic 350 “Intangibles—Goodwill and Other,” goodwill and indefinite lived intangible assets are not amortized but are subject to an annual impairment test. There were no changes in the carrying amount of goodwill during the twenty-six weeks ended June 29, 2013 and June 30, 2012.

Intangible Assets

The carrying amount and accumulated amortization of intangible assets consisted of the following (in thousands):

	Weighted Average Useful Life (in years)		Gross Carrying Amount		Accumulated Amortization			Net Book Value
June 29, 2013
Indefinite life:
Trade names		N/A	$	267,700	$	—		$	267,700
Finite-lived intangible assets:
Customer lists		5		63,759		(63,721	)		38
Favorable lease agreements		5		2,330		(2,198	)		132
Other		3		36		(36	)		—
Total finite-lived intangible assets				66.125		(65,955	)		170
Total intangible assets			$	333,825	$	(65,955	)	$	267,870
December 29, 2012
Indefinite life:
Tradenames		N/A	$	267,700	$	—		$	267,700
Finite-lived intangible assets:
Customer lists		5		63,788		(63,663	)		125
Favorable lease agreements		5		2,330		(2,122	)		208
Other		3		36		(36	)		—
Total finite-lived intangible assets				66,154		(65,321	)		333
Total intangible assets			$	333,854	$	(65,821	)	$	268,033

Total amortization expense from finite–lived intangible assets was $0.1 million and $1.3 million for the twenty-six weeks ended June 29, 2013 and June 30, 2012, respectively. These intangible assets are amortized on a straight line basis. Favorable lease agreements are amortized over the remaining lease term of each respective lease.

7

5. LONG-TERM DEBT

Long-term debt consisted of the following at June 29, 2013 and December 29, 2012 (in thousands):

	June 29, 2013		December 29, 2012
Senior secured asset-based credit facility	$	60,000	$	—
Senior secured term loan facility, net of unamortized discount of $5,554 at June 29, 2013		648,821		648,174
Senior notes due 2015		—		10,000
Senior subordinated notes due 2017		188,000		188,000
Senior PIK notes due 2016, net of unamortized discount of $3,739 at June 29, 2013		311,261		310,666
Less current portion		—		—
Total long term debt	$	1,208,082	$	1,156,840

Term Loan Facility

The Senior Secured Term Loan Facility (the “Term Loan Facility”) matures on April 2, 2019; however, the maturity date of the Term Loan Facility will accelerate if the senior subordinated notes due 2017 (the “Senior Subordinated Notes”) and the senior PIK notes due 2016 (“Senior PIK Notes”) are not defeased, repurchased, refinanced or redeemed 91 days prior to their respective maturity dates. The Term Loan Facility is payable in quarterly principal payments of $1.8 million with the balance due at maturity. However, at the end of 2012, the Company made a principal payment of $67.0 million; as a result of the payment, no quarterly principal payments are due on the Term Loan Facility through its maturity and no amounts are classified as current in the accompanying condensed consolidated balance sheet. Amounts repaid under the Term Loan Facility cannot be reborrowed. As of June 29, 2013, the Term Loan Facility had outstanding borrowings of $654.4 million.

Interest is payable on the Term Loan Facility at either (i) the Eurodollar Rate (subject to a 1.25% floor) plus 4.00% or (ii) the ABR (subject to a 2.25% floor) plus 3.00%. The default rate of interest will accrue (i) on the overdue principal amount of any loan at a rate of 2% in excess of the rate otherwise applicable to such loan and (ii) on any overdue interest or any other outstanding overdue amount at a rate of 2% in excess of the non-default interest rate then applicable to ABR loans. As of June 29, 2013, the interest rate applicable to the Term Loan Facility was 5.25%.

Yankee Candle’s Term Loan Facility contains a financial covenant which requires that Yankee Candle maintain at the end of each fiscal quarter, commencing with the quarter ended December 29, 2012 through the quarter ending September 28, 2013, a consolidated net debt (net of cash and cash equivalents not to exceed $75.0 million) to Consolidated EBITDA ratio of no more than 7.00 to 1.00. As of June 29, 2013, Yankee Candle’s actual net total leverage ratio was 4.53 to 1.00, as defined in the Term Loan Facility. As of June 29, 2013, total Holding Corp. debt (including Yankee Candle’s capital lease obligations of $4.7 million and net of $3.8 million in cash) was approximately $903.3 million. Under Yankee Candle’s Term Loan Facility, Consolidated EBITDA is defined as net income plus, interest, taxes, depreciation and amortization, further adjusted to add back extraordinary, unusual or non-recurring losses, non-cash stock option expense, fees and expenses related to the Merger, fees and expenses under the Management Agreement with our equity sponsor, restructuring charges or reserves, as well as other non-cash charges, expenses or losses, and further adjusted to subtract extraordinary, unusual or non-recurring gains, other non-cash income or gains, and certain cash contributions to our common equity.

Asset-Based Credit Facility

The Senior Secured Asset-Based Credit Facility (the “ABL Facility”) expires on April 2, 2017; however, the expiration date of the ABL Facility will accelerate if the Senior Subordinated Notes and the Senior PIK Notes are not defeased, repurchased, refinanced or redeemed 91 days prior to their respective maturity dates. The ABL Facility permits revolving borrowings of up to $175.0 million subject to eligible inventory and eligible accounts receivable balances. The ABL Facility is inclusive of sub-facilities for up to $25.0 million in swing line advances, up to $25.0 million for letters of credit, up to $10.0 million for borrowings by Yankee Candle’s Canadian subsidiary, up to $10.0 million for borrowings by Yankee Candle’s German subsidiary and up to $75.0 million for borrowing by Yankee Candle’s wholly-owned subsidiary Yankee Candle (Europe), LTD (“YCE”). Borrowings under the ABL Facility bear interest at a rate equal to either (i) LIBOR or the BofA rate plus the applicable margin or (ii) the prime rate plus the applicable margin. The applicable margin ranges from 0.50% to 2.00%, dependent on the currency of the borrowing. For purposes of determining interest rates, the applicable margin is subject to a variable grid, dependent on average daily excess availability calculated as of the immediately preceding fiscal quarter. As of June 29, 2013 the interest rate applicable to the ABL Facility was 1.75%.

8

The unused line fee payable under the ABL Facility is equal to (i) 0.50% per annum if less than 50% of the ABL Facility has been used on average during the immediately preceding fiscal quarter or (ii) 0.375% per annum if 50% or more of the ABL Facility has been utilized on average during the immediately preceding fiscal quarter.

The ABL Facility requires Yankee Candle and its subsidiaries to maintain a consolidated fixed charge coverage ratio of at least 1.0:1.0 during a covenant compliance event, which occurs if unused borrowing availability is less than the greater of (x) 10% of the maximum amount that can be borrowed under the ABL Facility, which amount is the lesser of $175.0 million and a borrowing formula based on eligible receivables and inventory (the “ABL Loan Cap”) and (y) $15.0 million and continues until excess availability has exceeded the amounts set forth herein for 30 consecutive days. As of June 29, 2013, the ABL Loan Cap was $88.2 million. As of June 29, 2013, Yankee Candle had outstanding letters of credit of $2.5 million and $60.0 million outstanding under the ABL Facility resulting in available borrowing capacity of $25.7 million, or 29.2% of the Loan Cap. As such, Yankee Candle was not subject to the fixed charge coverage ratio.

Senior Notes and Senior Subordinated Notes

In April 2012, $315.0 million of Yankee Candle’s Senior Notes due 2015 (“Senior Notes”) were redeemed in connection with the refinancing of the senior secured credit facility (“Senior Secured Credit Facility”). During the first quarter of 2013, Yankee Candle redeemed the remaining $10.0 million in aggregate principal amount of its Senior Notes at par. As all of the Senior Notes have been redeemed, the obligations of Yankee Candle and the guarantors under the related indenture have been discharged.

Yankee Candle’s Senior Subordinated Notes due 2017 bear interest at a per annum rate equal to 9.75%. Interest is paid every six months on February 15 and August 15. The senior subordinated notes mature on February 15, 2017. The indenture governing the Senior Subordinated Notes restricts the ability of Holding Corp., Yankee Candle and most or all of Yankee Candle’s subsidiaries to: incur additional debt; pay dividends or make other distributions on the Company’s capital stock or repurchase capital stock or subordinated indebtedness; make investments or other specified restricted payments; create liens; sell assets and subsidiary stock; enter into transactions with affiliates; and enter into mergers, consolidations and sales of substantially all assets.

Obligations under the senior subordinated notes are guaranteed on an unsecured senior subordinated basis, by Holding Corp. and Yankee Candle’s existing and future domestic subsidiaries (the “Guarantors”). If Yankee Candle cannot make any payment on the Senior Subordinated Notes, the Guarantors must make the payment instead.

In the event of certain change in control events specified in the indentures governing the senior subordinated notes, Yankee Candle must offer to repurchase all or a portion of such notes at 101% of the principal amount of the such notes on the date of purchase, plus any accrued and unpaid interest to the date of repurchase.

Senior PIK Notes—YCC Holdings

In February 2011, YCC Holdings and Yankee Finance co-issued $315.0 million of Senior PIK Notes pursuant to an indenture at a discount of $6.3 million for net proceeds of $308.7 million. Cash interest on the Senior PIK Notes accrues at a rate of 10.25% per annum, and PIK Interest (defined below) accrues at the cash interest rate plus 0.75%. YCC Holdings is required to pay interest on the Senior PIK Notes entirely in cash interest, unless the conditions described in the indenture are satisfied with respect to the related interest period, in which case, YCC Holdings may pay interest on the Senior PIK Notes for such interest period by increasing the principal amount of the Senior PIK Notes or by issuing new PIK Notes for up to the entire amount of the interest payment (in each case, “PIK Interest”) to the extent described in the related indenture.

YCC Holdings is indirectly dependent upon dividends from Yankee Candle to generate the funds necessary to meet its outstanding debt service obligations. Neither Yankee Candle nor Holding Corp. guarantees the Senior PIK Notes. Yankee Candle is not obligated to pay dividends to Holding Corp. and Holding Corp. is not obligated to pay dividends to YCC Holdings. Yankee Candle’s ability to pay dividends to Holding Corp. to permit Holding Corp. to pay dividends to YCC Holdings was restricted at June 29, 2013 by A) Yankee Candle’s Term Loan Facility, B) Yankee Candle’s ABL Facility and C) the indenture governing the Senior Subordinated Notes. Because the Term Loan Facility, ABL Facility and the indenture governing Yankee Candle’s Senior Subordinated Notes each contain limitations on dividends, Yankee Candle is permitted to make dividends only to the extent it is permitted to do so at the time the dividend is made under each of these agreements. Yankee Candle redeemed the remaining $10.0 million in aggregate principal amount of the Senior Notes on February 15, 2013, at which time the obligations of Yankee Candle and the Guarantors under the related indenture were discharged.

During both the twenty-six weeks ended June 29, 2013 and June 30, 2012, Holding Corp. declared and paid dividends of $16.2 million to YCC Holdings to fund interest payments for the Senior PIK Notes, which decreased the amount available for future dividends. At June 29, 2013, the amount available for dividends from Yankee Candle to Holding Corp. was approximately $152.1 million.

9

6. MEMBER’S DEFICIT AND EQUITY-BASED COMPENSATION

Yankee Investments is a wholly owned subsidiary of Yankee Group. On March 1, 2013, all of the Class B & C common units of Yankee Investments were cancelled and the interest in those units were transferred to Class A common units of Yankee Investments. See the Condensed Consolidated Statements of Changes in Member’s Deficit for the period ended June 29, 2013 for the presentation of the cancellation of those units and the transfer of interest to Class A common units.

A summary of Yankee Group Class A, B and C nonvested units as of June 29, 2013 and June 30, 2012, and the activity for the twenty-six weeks ended June 29, 2013 and June 30, 2012 is presented:

	Class A Common Units		Weighted Average Calculated Value		Class B Common Units		Weighted Average Calculated Value		Class C Common Units			Weighted Average Calculated Value
Nonvested stock at December 29, 2012		—		—		—		—		95,155		$	25.42
Granted		—		—		—		—		—		$	—
Forfeited		—		—		—		—		(1,963	)	$	24.29
Vested		—		—		—		—		(13,355	)	$	21.09
Nonvested stock at June 29, 2013		—		—		—		—		79,837		$	26.17

	Class A Common Units			Weighted Average Calculated Value		Class B Common Units			Weighted Average Calculated Value		Class C Common Units			Weighted Average Calculated Value
Nonvested stock at December 31, 2011		—			—		4,577		$	9.39		54,614		$	24.99
Granted		181			—		—			—		63,209		$	27.83
Forfeited		—			—		(13	)	$	9.39		(20,365	)	$	34.18
Vested		(181	)		—		(4,564	)	$	9.39		(14,216	)	$	22.99
Nonvested stock at June 30, 2012		—			—		—		$	9.39		83,242		$	25.25

During the twenty-six weeks ended June 29, 2013, 94 Class A common units, 3,324 vested Class B common units and 1,882 vested Class C common units were repurchased for $0.5 million. During the twenty-six weeks ended June 30, 2012, 9 Class A common units, 5,452 vested Class B common units and 711 vested Class C common units were repurchased for $0.3 million. Yankee Group anticipates that all of its nonvested common units will vest with the exception of performance shares for which an estimated forfeiture rate has been applied.

The total estimated fair value of equity awards vested was $0.3 million and $0.4 million for the twenty-six weeks ended June 29, 2013 and June 30, 2012, respectively. Equity-based compensation expense was $0.3 million and $0.4 million for the twenty-six weeks ended June 29, 2013 and June 30, 2012, respectively. As of June 29, 2013, there was approximately $1.9 million of total unrecognized compensation cost related to Yankee Group’s Class C common unit equity awards and there was no unrecognized expense related to Yankee Group’s Class A and Class B common unit equity awards. This cost is expected to be recognized over the remaining vesting period, of approximately 4 years (July 2013 to October 2017).

Presented below is a summary of assumptions for the indicated periods. There were no Class C grants during the twenty-six weeks ended June 29, 2013. There were 63,209 Class C grants for the twenty-six weeks ended June 30, 2012.

Assumptions	Twenty-Six Weeks Ended June 30, 2012 Option Pricing Method Black-Scholes
Weighted average calculated value awards granted	$	27.83
Weighted average volatility		77	%
Weighted average expected term (in years)		5.0
Dividend yield		—
Weighted average risk-free interest rata		0.9

With respect to the Class C common units, since Yankee Investments and Yankee Group are not publicly traded, the estimate of expected volatility is based on the median historical volatility of a group of eight comparable public companies, adjusted for differences in leverage. The historical volatilities of the comparable companies were measured over a 5-year historical period. The expected term of the Class C common units granted represents the period of time that the units are expected to be outstanding and is assumed to be approximately five years based on management’s estimate of the time to a liquidity event. Yankee Group does not expect to pay dividends, and accordingly, the dividend yield is zero. The risk free interest rate reflects a five-year period commensurate with the expected time to a liquidity event and was based on the U.S. Treasury yield curve.

10

7. RESTRUCTURING CHARGES

During the first quarter of 2013, the Company’s wholly-owned subsidiary YCE, closed a satellite office located in Germany and also initiated a change in reporting structure and changes of roles and responsibilities within the organization that resulted in workforce reductions. As a result of these changes the Company incurred restructuring charges of $0.8 million during the first quarter of 2013 related to employee severance costs and costs for exiting the German office.

During 2012, the Company restructured their Wholesale and Retail operations. The Company also initiated a change in reporting structure and changes of roles and responsibilities within the organization that resulted in workforce reductions. These changes included changes to the executive committee, changes to the reporting structure and operational focus within the retail segment, alignment of the brand innovation and merchandising teams across all channels of the business, and other administrative changes. During the second quarter of 2012, the Company’s wholly-owned subsidiary YCE, relocated its corporate headquarters and distribution center in England.

The Company made restructuring related payments of $1.1 million during the twenty-six weeks ended June 29, 2013. As of June 29, 2013, the balance of $1.2 million in the restructuring accrual was related to (i) continuing operations employee related expenses of $0.3 million mainly comprised of the first quarter of 2013 organization changes detailed above, (ii) continuing operations occupancy related expenses of $0.3 million related to YCE exiting the old facility prior to the termination of the lease agreement and (iii) discontinued operations of $0.5 million primarily related to lease agreements for one Illuminations retail store. The lease at the old YCE facility expires in May 2014; the lease for the Illuminations retail store expires in January 2017. These leases will continue to be paid through their lease termination dates unless the Company is able to structure buyout agreements with the landlords or find replacement tenants.

8. DERIVATIVE FINANCIAL INSTRUMENTS

The Company follows the guidance under ASC Topic 815 “Derivatives and Hedging,” which establishes accounting and reporting standards for derivative instruments. The guidance requires an entity to recognize all derivatives as either assets or liabilities in the statement of financial position and to measure those instruments at fair value. Additionally, the fair value adjustments will affect either stockholder’s equity or member’s deficit as accumulated other comprehensive income (loss) (“OCI”) or net income (loss) depending on whether the derivative instrument qualifies and has been designated as a hedge for accounting purposes and, if so, the nature of the hedging activity.

Interest Rate Swaps

Yankee Candle, from time to time, uses interest rate swaps to eliminate the variability of a portion of the cash flows associated with forecasted interest payments on its Term Facility. Yankee Candle’s interest rate swaps are not designated as cash flow hedges and the swaps are measured at fair value with changes in fair value recognized as other (income) expense.

As of June 29, 2013, Yankee Candle has no derivative liabilities as the Company’s interest rate swaps expired during March 2013.

The fair values of the Company’s derivative instruments as of June 29, 2013 and December 29, 2012, were as follows (in thousands):

	Fair Value of Derivative Instruments Liability Derivatives
	Balance Sheet Location	June 29, 2013		December 29, 2012
Derivatives not designated as hedging instruments
Interest rate swap agreements	Other accrued liabilities	$	—	$	1,757
Total Derivative Liabilities		$	—	$	1,757

11

The effect of derivative instruments on the condensed consolidated statements of operations for the twenty-six weeks ended June 29, 2013 and June 30, 2012, was as follows (in thousands):

		Amount of Realized Gain Recognized on Derivatives
	Location of Realized Gain Recognized on Derivatives	Twenty-Six Weeks Ended June 29, 2013			Twenty-Six Weeks Ended June 30, 2013
Derivatives not designated as hedging instruments
Interest rate swap agreements	Other income	$	(1,757	)	$	(3,741	)
Total		$	(1,757	)	$	(3,741	)

9. FAIR VALUE MEASUREMENTS

The Company follows the guidance prescribed by ASC Topic 820 “Fair Value Measurement.” ASC Topic 820 defines fair value and provides a consistent framework for measuring fair value under GAAP, including financial statement disclosure requirements. As specified under this Topic, valuation techniques are based on observable and unobservable inputs. Observable inputs reflect readily obtainable data from independent sources, while unobservable inputs reflect market assumptions. The Fair Value Measurement Topic classifies these inputs into the following hierarchy:

Level 1 Inputs– Quoted prices for identical instruments in active markets.

Level 2 Inputs– Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable.

Level 3 Inputs– Instruments with primarily unobservable value drivers.

12

The following table represents the fair value hierarchy for those financial assets and liabilities measured at fair value on a recurring basis as of June 29, 2013 and December 29, 2012 (in thousands):

	Fair Value Measurements on a Recurring Basis as of June 29, 2013
	Level 1		Level 2		Level 3		Total
Assets
Marketable securities	$	2,662	$	—	$	—	$	2,662
Total Assets	$	2,662	$	—	$	—	$	2,662
Liabilities
Interest rate swap agreements	$	—	$	—	$	—	$	—
Total Liabilities	$	—	$	—	$	—	$	—
	Fair Value Measurements on a Recurring Basis as of December 29, 2012
	Level 1		Level 2		Level 3		Total
Assets
Marketable securities	$	1,971	$	—	$	—	$	1,971
Total Assets	$	1,971	$	—	$	—	$	1,971
Liabilities
Interest rate swap agreements	$	—	$	1,757	$	—	$	1,757
Total Liabilities	$	—	$	1,757	$	—	$	1,757

The Company holds marketable securities in Yankee Candle’s deferred compensation plan. The marketable securities consist of investments in mutual funds and are recorded at fair value based on third party quotes and are included in other assets on the Company’s accompanying condensed consolidated balance sheets. The Company has used an income approach to value the asset and liability for Yankee Candle’s interest rate swaps using a discounted cash flow model that takes into account the present value of future cash flows under the terms of the contract using current market information as of the reporting date such as the one month LIBOR curve and the creditworthiness of the Company and its counterparties.

Financial Instruments Not Measured at Fair Value

The Company’s long-term debt is recorded at historical amounts. The Company estimates the fair value of its Senior Notes, Senior Subordinated Notes and Senior PIK Notes based on current quoted market prices (Level 1 in the fair value hierarchy). The Company estimates the fair value of its Term Loan Facility based on current quoted market prices (Level 2 in the fair value hierarchy). The following table represents the carrying value and fair value of Yankee Candle’s Senior Notes, Senior Subordinated Notes and Term Loan Facility and Senior PIK Notes as of June 29, 2013 and December 29, 2012 (in thousands). The fair value of the Company’s ABL Facility approximates the carrying value.

13

	June 29, 2013
	Carrying Value		Fair Value
Term loan facility, net of unamortized discount of $5,554	$	648,821	$	653,786
Senior subordinated notes due 2017	$	188,000	$	195,050
Senior PIK notes due 2016, net of unamortized discount of $3,739	$	311,261	$	322,481

	December 29, 2012
	Carrying Value		Fair Value
Term loan facility, net of unamortized discount of $6,201	$	648,174	$	661,573
Senior notes due 2015	$	10,000	$	10,025
Senior subordinated notes due 2017	$	188,000	$	195,285
Senior PIK notes due 2016, net of unamortized discount of $4,334	$	310,666	$	324,450

At June 29, 2013 and December 29, 2012, management believes that the carrying value of cash, receivables and payables approximate fair value, due to the short maturity of these financial instruments.

10. COMMITMENTS AND CONTINGENCIES

The Company is engaged in various lawsuits, either as plaintiff or defendant. In the opinion of management, the ultimate outcome of these lawsuits will not have a material adverse effect on the Company’s financial condition, results of operations or cash flows.

11. SUBSEQUENT EVENTS

The Company has evaluated events subsequent to June 29, 2013 and through November 26, 2013, the date these financial statements were issued.

On October 3, 2013, Jarden Corporation purchased Yankee Candle Investments LLC for approximately $1.75 billion. On October 31, 2013, Holding Corp. and Yankee Finance were merged with and into YCC Holdings with YCC Holdings being the surviving entity.

* * * * *

14

EX-99.3

Exhibit 99.3

UNAUDITED PRO FORMA CONDENSED

COMBINED FINANCIAL INFORMATION

The unaudited pro forma condensed combined financial information as of the dates and for the periods indicated gives effect to the acquisition by Jarden Corporation (“Jarden”) on October 3, 2013, of Yankee Candle Investments LLC (“Yankee Candle”), a Delaware limited liability company (the “Acquisition”), as well as the related Financings, as defined below (collectively, the “Transactions”).

The following unaudited pro forma condensed combined balance sheet as of June 30, 2013 and the unaudited pro forma condensed combined statements of operations for the year ended December 31, 2012 and the six months ended June 30, 2013 are based on the historical financial statements of Jarden and Yankee Candle, adjusted to reflect the purchase method of accounting and the preliminary assumptions and adjustments described in the accompanying notes to the unaudited pro forma condensed combined financial statements.

Yankee Candle maintains its books using a 52/53 week year and the fiscal year 2012 includes fifty-two weeks. For purposes of unaudited pro forma condensed combined statements of operations, Jarden has utilized Yankee Candle’s historical results for the twenty-six week period ended June 29, 2013 and fifty-two week period ended December 29, 2012 in the results of operations for the pro forma periods ended June 30, 2013 and December 31, 2012, respectively. Furthermore, for purposes of the unaudited pro forma condensed combined balance sheet, Jarden has utilized Yankee Candle’s historical position as of June 29, 2013 in the pro forma financial position as of June 30, 2013.

The pro forma information is preliminary, is being furnished solely for informational purposes and is not necessarily indicative of the combined financial position or results of operations that might have been achieved for the periods or dates indicated, nor is it necessarily indicative of the future results of the combined company. It does not reflect cost savings expected to be realized from the elimination of certain expenses and from synergies expected to be created or the costs to achieve such cost savings or synergies. No assurance can be given that cost savings or synergies will be realized. Income taxes do not reflect the amounts that would have resulted had Jarden and Yankee Candle filed consolidated income tax returns during the periods presented.

The unaudited condensed combined financial information gives effect to events that are directly attributable to the Transactions, factually supportable and, with respect to the statements of operations, expected to have a continuing impact on the combined company. Pro forma adjustments are necessary to reflect the purchase price, the new debt and equity structure and to adjust Yankee Candle’s net tangible and intangible assets and liabilities to preliminary estimated fair values. Pro forma adjustments are also necessary to reflect the amortization expense related to amortizable intangible assets, changes in depreciation and amortization expense resulting from fair value adjustments to net tangible assets, interest expense and the income tax effects related to the pro forma adjustments.

The pro forma adjustments and allocation of purchase price are preliminary and are based on Jarden and Yankee Candle managements’ current estimates of the fair value of the assets to be acquired and liabilities to be assumed and are based on all available information, including, in part, certain preliminary valuation and other analyses. Managements’ estimates of the fair values reflected in the unaudited pro forma condensed combined financial statements are subject to change and may differ materially from actual adjustments, which will be based on the final determination of fair value and useful lives.

The final purchase price allocation will be completed after asset and liability valuations are finalized. A final determination of fair value, which has not been completed, will be determined by Jarden and Yankee Candle management after giving consideration to relevant information, including a final valuation prepared by independent valuation specialists. This final determination of fair value will be based on the actual net tangible and intangible assets of Yankee Candle that exist as of the effective date of the Acquisition. Any final adjustments may change the allocation of purchase price and could affect the fair value assigned to the assets and liabilities and result in a change to the unaudited pro forma condensed combined financial statements presented herein. Amounts preliminarily allocated to and the estimated useful lives of intangible assets with indefinite and definite lives may change significantly, which could result in a material increase or decrease in amortization of definite lived intangible assets. Estimates related to the determination of fair value and useful lives of other assets acquired may also change, which could affect the fair value assigned to the other assets and result in a material increase or decrease in depreciation or amortization expense.

The unaudited pro forma condensed combined balance sheet is presented as if the Transactions had been completed on June 30, 2013 and combines the historical unaudited balance sheet of Jarden at June 30, 2013 and the historical unaudited balance sheet of Yankee Candle at June 29, 2013.

The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2012 and for the six months ended June 30, 2013 are presented as if the transaction had been completed on January 1, 2012. The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2012 combines the historical results of Jarden for the year ended December 31, 2012 and Yankee Candle for the fifty-two week period ended December 29, 2012. The unaudited pro forma condensed combined statement of operations for the six months ended June 30, 2013 combines the historical results of Jarden for the six months ended June 30, 2013 and Yankee Candle for the twenty-six week period ended June 29, 2013.

The unaudited pro forma condensed combined financial statements, including the notes thereto, should be read in conjunction with the historical consolidated financial statements and accompanying notes contained in Jarden’s Current Report on Form 8-K, filed on August 16, 2013 and Quarterly Report on Form 10-Q for the quarter ended June 30, 2013, as well as Yankee Candle’s historical consolidated financial statements and accompanying notes, which are filed as exhibits to this Current Report on Form 8-K.

As part of the Transactions, Jarden incurred additional indebtedness, sold additional shares of its common stock through an equity offering and refinanced substantially all of Yankee Candle’s historical debt (collectively, the “Financings”).

The estimated income tax rate applied to the pro forma adjustments is 38.0%, the expected statutory rate, and all other tax amounts are stated at their historical amounts as the combined company’s overall effective tax rate has not yet been determined.

No material pro forma adjustments were required to conform Yankee Candle’s accounting policies to Jarden’s accounting policies. Certain reclassifications have been made to conform to Jarden’s presentation.

The unaudited pro forma condensed combined financial statements are not intended to represent or be indicative of the consolidated financial condition or results of operations of the combined company that would have been reported had the transaction been completed as of the dates presented and should not be considered as representative of the future consolidated financial condition or results of operations of the combined company.

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

OF JARDEN AND YANKEE CANDLE

AS OF JUNE 30, 2013

(in millions)

	Jarden			Yankee Candle (a)			Pro Forma Adjustments			Pro Forma
Assets:
Cash and cash equivalents	$	788.3		$	3.8		$	(328.1	) (b)	$	464.0
Accounts receivable, net		1,180.3			52.3			—			1,232.6
Inventories		1,523.4			108.3			82.8	(e)		1,714.5
Deferred income taxes		186.5			8.6			(26.1	) (f)		169.0
Prepaid expenses and other current assets		170.0			26.7			—			196.7
Total current assets		3,848.5			199.7			(271.4	)		3,776.8
Property, plant and equipment, net		677.2			128.1			—			805.3
Goodwill		1,820.1			643.6			209.0	(c)		2,672.7
Intangibles, net		1,240.2			267.9			907.1	(g)		2,415.2
Other assets		151.1			20.3			(12.5	) (i)		158.9
Total assets	$	7,737.1		$	1,259.6		$	832.2		$	9,828.9
Liabilities:
Short-term debt and current portion of long-term debt	$	525.4		$	1.7		$	—		$	527.1
Accounts payable		677.8			23.7			—			701.5
Accrued salaries, wages and employee benefits		161.7			9.0			—			170.7
Other current liabilities		406.4			57.1			11.0	(h)(i)		474.5
Total current liabilities		1,771.3			91.5			11.0			1,873.8
Long-term debt		3,401.9			1,211.1			(461.8	) (h)		4,151.2
Deferred income taxes		593.7			118.3			333.2	(f)		1,045.2
Other liabilities		357.7			20.7			25.0	(j)		403.4
Total liabilities		6,124.6			1,441.6			(92.6	)		7,473.6
Stockholders’ equity:
Preferred stock		—			—			—			—
Common stock		1.4			120.0			(119.8	) (d)		1.6
Additional paid-in capital		1,565.4			—			744.7	(d)		2,310.1
Retained earnings (deficit)		910.4			(298.0	)		295.9	(d)		908.3
Accumulated comprehensive income (loss)		(89.3	)		(4.0	)		4.0	(d)		(89.3	)
Treasury stock		(775.4	)		—			—			(775.4	)
Total stockholders’ equity (deficit)		1,612.5			(182.0	)		924.8			2,355.3
Total liabilities and stockholders’ equity	$	7,737.1		$	1,259.6		$	832.2		$	9,828.9

See notes to unaudited pro forma condensed combined balance sheet.

Notes to Unaudited Pro Forma Condensed Combined Balance Sheet

(a) Certain reclassifications have been made to the historical presentation of Yankee Candle financial information in order to conform to Jarden’s presentation.

(b) Represents estimated sources and uses of funds as follows (in millions):

Sources of funds:
Issuance of Jarden Common Stock	$	775.5
New Jarden debt, net of discount of $3.7 million		746.3
Total sources	$	1,521.8
Uses of funds:
Purchase of Yankee Candle – Cash portion		560.7
Refinancing of Yankee Candle historical debt, including prepayment premium and accrued interest		1,250.4
Estimated transaction fees and expenses related equity offering		30.6
Estimated debt issue costs—new financing		4.8
Estimated direct transaction fees and expenses		3.4
Total uses	$	1,849.9
Net use of historical cash	$	328.1

(c) Under the purchase method of accounting, the total estimated consideration will be allocated to Yankee Candle’s tangible and intangible assets and liabilities based on the final determination of the estimated fair value as of the effective date of the Acquisition. The preliminary estimated consideration is allocated as follows:

Calculation of consideration (in millions):
Purchase of Yankee Candle – Cash portion (1)	$	560.7
Contingent consideration (2)		55.0
Total consideration	$	615.7

Preliminary Allocation of Consideration (in millions):
Total consideration	$	615.7
Yankee Candle book value of net liabilities (see note d)		182.0
Adjustments to historical net book values:
Inventories (see note e)		(82.8	)
Intangible assets (see note g)		(907.1	)
Other non-current assets—deferred debt issue costs (see note i)		17.3
Long-term debt—original issue discount and prepayment premium (see note h)		23.3
Current deferred tax liability (see note f)		26.1
Non-current deferred tax liability (see note f)		334.5
Adjustment to goodwill	$	209.0

⁽¹⁾  Represents estimated cash consideration to purchase all Yankee Candle’s common units. The cash consideration paid is subject to adjustment based on certain net working capital balances. As such, the estimated cash consideration is subject to change.

⁽²⁾  The contingent consideration represents the estimated fair value of future earnout payments to be paid in cash based upon the achievement of certain operating targets. The projected achievement of such targets requires significant use of judgment and assumptions. As such, the estimated fair value of the contingent consideration, which is based on preliminary assumptions, is subject to change.

(d) Represents adjustments to reflect the elimination of the historical member’s deficit of Yankee Candle totaling $182.0 million; the issuance of $775.5 million of new Jarden equity; and the incurrence of approximately $32.7 million of transaction fees and expenses related to equity.

(e) Represents the estimated purchase accounting adjustment of $82.8 million to capitalize manufacturing profit in inventory. This amount was estimated as part of the initial assessment of the fair value of assets to be acquired and liabilities to be assumed. This adjustment is preliminary. The actual adjustment may differ materially based on the final determination of fair value and is subject to change.

(f) Reflects the estimated impact of the purchase accounting adjustments (see note c) on deferred tax assets and liabilities, as well as the deferred tax impact of $1.3 million related to certain transaction costs. These estimates are based on the estimated statutory tax rate of 38.0%.

(g) The pro forma amount of approximately $1.2 billion for intangible assets acquired represents an increase of $907.1 million as a result of increasing the historical book value to the preliminary estimated fair value. The actual adjustment may differ materially based on the final determination of fair value and is subject to change. See note c hereafter in the “Notes to Unaudited Pro Forma Condensed Combined Statements of Operations” for additional details regarding the pro forma adjustments to reflect incremental amortization resulting from preliminary fair value adjustments to definite-lived intangible assets.

Approximately $1.0 billion of the preliminary estimated fair value has been allocated to intangible assets with indefinite lives, consisting primarily of the various brand names, trade names and trademarks under which Yankee Candle does business. The assumption that these intangibles will not be amortized and will have indefinite remaining useful lives is based on many factors and considerations, including name awareness and the assumption of continued use of the Yankee Candle and related brands as part of the marketing strategy of the combined company. These assumptions and adjustments are preliminary. The actual adjustment may differ materially based on the final determination of fair value and is subject to change.

(h) Represents the adjustments necessary to reflect the issuance of new Jarden debt and refinancing certain historical Yankee Candle debt. The composition of the pro forma adjustment is as follows (in millions):

Issuance of new debt	$	746.3
Refinancing of existing Yankee Candle debt:
Debt principal and prepayment premium		(1,231.4	)
Accrued interest		(19.0	)
Debt fair market value adjustment (1)		14.0
Debt discount		9.3
	$	(480.8	)
Balance sheet allocation:
Other current liabilities (see note i)	$	(19.0	)
Long-term debt		(461.8	)
	$	(480.8	)

⁽¹⁾  Represents the premium paid to retire Yankee Candle’s $188.0 million aggregate principal amount of senior subordinated notes due 2017 and $311.3 million aggregate principal amount of senior PIK notes due 2016

(i) Other Assets – Represents the adjustments necessary to reflect the net decrease in deferred financing costs related to $4.8 million incurred in connection with the issuance of new debt offset by the elimination of Yankee Candle’s historical debt issue costs of $17.3 million.

Other Current Liabilities – Represents the adjustments necessary to reflect the payment of accrued interest of $19.0 million related to the refinancing of existing Yankee Candle debt (see note h) and the accrual of an estimated $30.0 million of contingent consideration.

(j) Represents the adjustment necessary to reflect the estimated $25.0 million long-term portion of the contingent consideration.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

OF JARDEN AND YANKEE CANDLE

YEAR ENDED DECEMBER 31, 2012

(in millions, except per share data)

	Jarden		Yankee Candle 52 Weeks Ended December 29, 2012 (a)		Pro Forma Adjustments			Pro Forma (b)
Net sales	$	6,696.1	$	844.2	$	—		$	7,540.3
Cost of sales		4,771.7		363.8		—			5,135.5
Gross profit		1,924.4		480.4		—			2,404.8
Selling, general and administrative expenses		1,320.5		303.6		13.9	(c)		1,638.0
Reorganization costs, net		27.1		1.7		—			28.8
Operating earnings		576.8		175.1		(13.9	)		738.0
Interest expense, net		185.3		106.9		(83.5	)(d)		208.7
Loss on early extinguishment of debt		—		13.4		—			13.4
Income before taxes		391.5		54.8		69.6			515.9
Income tax provision		147.6		21.9		26.4	(e)		195.9
Net income	$	243.9	$	32.9	$	43.2		$	320.0
Earnings per share:
Basic	$	2.08					(f)	$	2.39
Diluted	$	2.06					(f)	$	2.38
Weighted average shares outstanding:
Basic		117.5				16.5	(f)		134.0
Diluted		118.2				16.5	(f)		134.7

See notes to unaudited pro forma condensed combined statements of operations.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

OF JARDEN AND YANKEE CANDLE

SIX MONTHS ENDED JUNE 30, 2013

(in millions, except per share data)

	Jarden		Yankee Candle 26 Weeks Ended June 29, 2013 (a)			Pro Forma Adjustments			Pro Forma (b)
Net sales	$	3,339.5	$	319.1		$	—		$	3,658.6
Cost of sales		2,382.5		144.8			—			2,527.3
Gross profit		957.0		174.3			—			1,131.3
Selling, general and administrative expenses		719.5		151.5			7.6	(c)		878.6
Reorganization costs, net		1.4		0.8			—			2.2
Operating earnings		236.1		22.0			(7.6	)		250.5
Interest expense, net		95.8		49.0			(37.3	)(d)		107.5
Loss on early extinguishment of debt		25.9		—			—			25.9
Income (loss) before taxes		114.4		(27.0	)		29.7			117.1
Income tax provision (benefit)		42.4		(9.1	)		11.3	(e)		44.6
Net income (loss)	$	72.0	$	(17.9	)	$	18.4		$	72.5
Earnings per share:
Basic	$	0.66						(f)	$	0.58
Diluted	$	0.65						(f)	$	0.57
Weighted average shares outstanding:
Basic		109.3					16.5	(f)		125.8
Diluted		110.1					16.5	(f)		126.6

See notes to unaudited pro forma condensed combined statements of operations.

Notes to Unaudited Pro Forma Condensed Combined Statements of Operations

(a) Certain reclassifications have been made to the historical presentation of Yankee Candle financial information in order to conform to the pro forma condensed combined presentation.

(b) The pro forma statements of operations do not reflect the following: an estimated $82.8 million non-recurring increase in cost of sales that will be incurred as the capitalized manufacturing profit added to inventory under purchase accounting is recorded as those inventories are sold following the close of the Acquisition and a charge of approximately $3.4 million for estimated transactions costs. These charges are directly attributable to the Acquisition, are non-recurring in nature and are not expected to have a continuing impact on the results of operations of the combined company.

(c) Represents a preliminary pro forma adjustment to reflect incremental amortization resulting from the fair value adjustments to definite-lived intangible assets subject to amortization. The amount of this adjustment and the assumptions regarding useful lives is preliminary. The actual adjustments may differ materially based on the final determination of fair value and useful lives and is subject to change. The pro forma adjustments for amortization expense are as follows:

							Yankee Candle Amortization
($ in millions)	Fair Value		Useful Life (years)		Pro Forma Annual Amortization		26 Weeks Ended June 29, 2013		52 Weeks Ended December 31, 2012
Amortizable intangibles:
Customer and distributor relationships	$	130.0		12	$	10.8
Technology (including patents)		15.0		4		3.8
Brand names, trade names and trademarks		5.0		6		0.8
Total amortizable intangibles	$	150.0
Indefinite-lived intangibles:
Brand names, trade names, and trademarks	$	1,025.0				—
Total amortization					$	15.4	$	0.1	$	1.5
Pro forma adjustment to amortization							$	7.6	$	13.9

(d) Represents the pro forma interest expense adjustment for the six months ended June 30, 2013 and the year ended December 31, 2012, to reflect the new debt structure. The pro forma adjustments for interest expense are as follows:

(in millions)	Six Months Ended June 30, 2013			Year Ended December 31, 2012
Interest expense on new debt (1)	$	11.1		$	22.2
Amortization of debt discount and debt issue costs (2)		0.6			1.2
Pro forma total interest expense		11.7			23.4
Less: Yankee Candle historical interest expense (3)		(49.0	)		(106.9	)
Pro forma adjustment	$	(37.3	)	$	(83.5	)

⁽¹⁾  Reflects a pro forma weighted average effective interest rate of approximately 3.1%

⁽²⁾  Amortized over a weighted average life of approximately 7 years

⁽³⁾  Reflects historical interest expense for the 26 weeks ended June 29, 2013 and 52 weeks ended December 29, 2012, respectively

(e) Reflects the pro forma tax effect of the above adjustments at an estimated combined statutory tax rate of 38%.

(f) The pro forma per share calculation for the six months ended June 30, 2013 and for the year ended December 31, 2012 is as follows:

(in millions, except per share data)	Six Months Ended June 30, 2013		Year Ended December 31, 2012
Pro forma net income	$	72.5	$	320.0
Weighted average shares outstanding:
Basic:
Jarden – as reported		109.3		117.5
Shares issued related to Jarden equity offering (1)		16.5		16.5
Basic – pro forma		125.8		134.0
Diluted:
Jarden – as reported		110.1		118.2
Shares issued related to Jarden equity offering (1)		16.5		16.5
Diluted – pro forma		126.6		134.7
Pro forma earnings per share:
Basic	$	0.58	$	2.39
Diluted	$	0.57	$	2.38

⁽¹⁾  Based upon an equity offering of approximately $775 million at an offering price of $47 per share.