Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - JARDEN CORP | d718062d8k.htm |
| EX-99.1 - EX-99.1 - JARDEN CORP | d718062dex991.htm |
Exhibit 99.2
JARDEN CORPORATION
Reconciliation of GAAP to Non-GAAP
For the quarters ended March 31, 2014 and 2013
| in millions | ||||||||
| For the quarters ended | ||||||||
| March 31, 2014 |
March 31, 2013 |
|||||||
| Reconciliation of Non-GAAP measure: |
||||||||
| Net income (loss) |
$ | 3.7 | $ | (4.4 | ) | |||
| Income tax provision (benefit) |
5.5 | (5.4 | ) | |||||
| Interest expense, net |
54.0 | 49.6 | ||||||
| Loss on early extinguishment of debt |
— | 17.1 | ||||||
| Depreciation and amortization |
45.6 | 37.7 | ||||||
|
|
|
|
|
|||||
| Earnings before interest, taxes, depreciation and amortization (EBITDA) |
108.8 | 94.6 | ||||||
| Other adjustments: |
||||||||
| Fair market value adjustment to inventory |
— | 5.0 | ||||||
| Venezuela foreign exchange-related charges |
4.0 | 29.0 | ||||||
| Restructuring costs, net |
0.3 | — | ||||||
| Acquisition-related and other costs |
13.2 | — | ||||||
|
|
|
|
|
|||||
| As Adjusted EBITDA (Segment Earnings) |
$ | 126.3 | $ | 128.6 | ||||
|
|
|
|
|
|||||
Organic net sales growth is a non-GAAP measure of net sales growth excluding the impacts of foreign exchange, certain acquisitions and exited businesses from year-over-year comparisons. The Company believes this measure provides investors with a more complete understanding of the underlying sales trends by providing net sales on a consistent basis. Organic net sales growth is also one of the measures used by management to analyze operating performance. The following table provides a reconciliation of organic net sales growth to the comparable GAAP measure of net sales growth for the quarter ended March 31, 2014:
| For the quarter ended March 31, 2014 | ||||||||||||||||||||||||
| Branded Consumables |
Consumer Solutions |
Outdoor Solutions |
Process Solutions |
Eliminations | Consolidated | |||||||||||||||||||
| Reconciliation of Non-GAAP measure: |
||||||||||||||||||||||||
| Net sales growth |
40.1 | % | (5.3 | )% | (1.6 | )% | 4.8 | % | 8.5 | % | 9.6 | % | ||||||||||||
| Foreign exchange impacts |
0.9 | % | 3.0 | % | 1.3 | % | (0.4 | )% | — | 1.5 | % | |||||||||||||
| (Acquisitions)/exited businesses, net |
(37.2 | )% | — | — | — | — | (10.5 | )% | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Organic net sales growth |
3.8 | % | (2.3 | )% | (0.3 | )% | 4.4 | % | 8.5 | % | 0.6 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Gross margins | ||||||||||||
| For the quarters ended March 31, | ||||||||||||
| Increase/ | ||||||||||||
| 2014 | 2013 | (Decrease) | ||||||||||
| Gross margins, as reported |
29.7 | % | 28.1 | % | 1.6 | % | ||||||
| Fair market value adjustment to inventory |
— | 0.3 | % | (0.3 | )% | |||||||
| International manufacturing rationalization and other |
0.7 | % | — | 0.7 | % | |||||||
|
|
|
|
|
|
|
|||||||
| Adjusted gross margins |
30.4 | % | 28.4 | % | 2.0 | % | ||||||
|
|
|
|
|
|
|
|||||||
| Selling, general and administrative expenses (SG&A) as a % of net sales | ||||||||||||
| For the quarters ended March 31, | ||||||||||||
| Increase/ | ||||||||||||
| 2014 |
2013 |
(Decrease) |
||||||||||
| SG&A as a % of net sales, as reported |
26.0 | % | 24.5 | % | 1.5 | % | ||||||
| Acquisition-related and other costs |
(0.1 | )% | — | (0.1 | )% | |||||||
| Venezuela foreign exchange-related charges |
(0.2 | )% | (1.9 | )% | 1.7 | % | ||||||
| Amortization of acquired intangible assets |
(0.3 | )% | (0.3 | )% | — | |||||||
|
|
|
|
|
|
|
|||||||
| Adjusted SG&A as a % of net sales |
25.4 | % | 22.3 | % | 3.1 | % | ||||||
|
|
|
|
|
|
|
|||||||
| Interest expense, net | ||||||||||||
| For the quarters ended March 31, | ||||||||||||
| Increase/ | ||||||||||||
| 2014 |
2013 |
(Decrease) |
||||||||||
| Interest expense, net as reported |
$ | 54.0 | $ | 49.6 | $ | 4.4 | ||||||
| Original issue discount amortization |
(5.7 | ) | (3.0 | ) | (2.7 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Adjusted interest expense, net |
$ | 48.3 | $ | 46.6 | $ | 1.7 | ||||||
|
|
|
|
|
|
|
|||||||