Jarden Corporation second quarter net sales increased 28% to $962 million compared to $754 million for the same period in the previous year. Net income was $13.3 million, or 20 cents per diluted share, for the quarter ended June 30, 2006, compared to $5.7 million, or 12 cents per diluted share, in the second quarter of 2005. On a non-GAAP basis, net income as adjusted was $39.3 million, or $0.60 per diluted share, for the quarter ended June 30, 2006, compared to $36.5 million, or $0.58 per diluted share, in the second quarter of 2005.

For the six months ended June 30, 2006, net sales increased 37% to $1,754 million compared to $1,276 million for the same period in the prior year. Net income was $19 million, or $0.29 per diluted share for the six months ended June 30, 2006, compared to a net loss of $14.4 million or $(0.33) per diluted share for the six months ended June 30, 2005. On a non-GAAP basis, net income as adjusted was $55.1 million, or $0.84 per diluted share for the six months ended June 30, 2006, compared to $52.3 million, or $0.83 per diluted share for the six months ended June 30, 2005.

Martin E. Franklin, Chairman and Chief Executive Officer, commented, “Our solid first quarter momentum continued into the second quarter as demonstrated by the record financial results reported today. Our strategy of building a market leading, diversified consumer products company based on our people, products and brands continues to gain real traction. Our strong organic topline growth demonstrates the demand for our products by consumers. We attribute this growth to solid market share gains in a number of our product lines and our ability to secure revenue growth by way of pass through pricing in other product lines. Despite questions about the economy and consumers, we believe that the more time consumers spend at home the better it is for Jarden. Additionally, with integration challenges largely behind us, we are meeting our objective of proving that being a market leader with brands and scale can produce superior results.”

Mr. Franklin continued, “Our Outdoor Solutions segment exhibited strong sales in the first half and is well positioned to present its most meaningful new product portfolio in the company’s recent history in 2007. The healthy momentum in all of our segments, despite continued pressure on supply chain costs, continued through the second quarter. This momentum positions us well for the back half of the year and on track to achieve our long-term financial goals.”




    JARDEN CORPORATION
    CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
    (in millions, except earnings per share)

                                  Three month periods ended
                          June 30, 2006               June 30, 2005
                                          As       As                   As
                    As                 Adjusted Reported            Adjusted
                 Reported Adjustments (non-GAAP) (GAAP) Adjustments (non-GAAP)
                  (GAAP)    (1)(3)      (1)(3)     (2)     (1)(3)     (1)(3)

    Net sales     $962.0     $--         $962.0   $754.4    $--       $754.4

    Cost of sales  729.9      --          729.9    557.9     --        557.9
    Gross profit   232.1      --          232.1    196.5     --        196.5
    General and
     administrative
     expenses      147.1    (5.2)         141.9   118.6      --        118.6
    Reorganization
     and
     acquisition-
     related
     integration
     costs, net      5.6    (5.6)            --     5.9    (5.9)          --
    Operating
     earnings       79.4    10.8           90.2    72.0     5.9         77.9
    Interest
     expense, net   28.3      --           28.3    19.1      --         19.1
    Income before
     taxes          51.1    10.8           61.9    52.9     5.9         58.8
    Income tax
     provision      37.8   (15.2)          22.6    20.1     2.2         22.3
    Net income     $13.3   $26.0          $39.3   $32.8    $3.7        $36.5
    Paid in-kind
     dividends on
     Series B and
     C preferred
     stock            --      --             --    (2.8)    2.8           --
    Charges from
     beneficial
     conversions of
     Series C
     preferred stock  --      --             --   (22.4)   22.4           --
    Income allocable
     to common
     stockholders   13.3    26.0           39.3     7.6    28.9         36.5
    Less: income
     allocable to
     preferred
     stockholders     --      --             --    (1.9)    1.9           --
    Income allocable
     to common
     stockholders  $13.3   $26.0          $39.3    $5.7   $30.8        $36.5

    Earnings per
     share:
      Basic        $0.21                  $0.61   $0.13
      Diluted      $0.20                  $0.60   $0.12                $0.58
    Weighted
     average
     shares
     outstanding:
      Basic         64.5      --           64.5    44.0      --
      Diluted       65.5      --           65.5    45.8    17.5         63.3

JARDEN CORPORATION
    NET SALES AND OPERATING INCOME BY SEGMENT (Unaudited)
    (in millions)

                            Branded     Consumer                  Process
                           Consumables  Solutions     Outdoor    Solutions
                              (a)          (b)       Solutions       (c)
    Three months ended
     June 30, 2006
    Sales                   $206.5       $359.5       $331.9        $81.0

    Adjusted segment
     earnings (loss)         $34.9        $30.6        $47.9         $9.7
    Adjustments to reconcile
     to reported operating
     earnings (loss):
      Reorganization costs
       and acquisition-
       related integration
       costs, net             (1.0)        (4.6)         0.4           --
      Other integration-
       related costs            --         (0.9)          --           --
      Stock-based compensation  --           --           --           --
      Depreciation and
       amortization           (2.9)        (5.4)        (4.2)        (2.3)
    Operating earnings
     (loss)                  $31.0        $19.7        $44.1         $7.4


                                           Total
                         Intercompany     Operating   Corporate/
                        Eliminations (d)  Segments   Unallocated  Consolidated
    Three months ended
     June 30, 2006

    Sales                   $(16.9)      $962.0          $--       $962.0

    Adjusted segment
     earnings (loss)           $--       $123.1       $(17.8)      $105.3
    Adjustments to reconcile
     to reported operating
     earnings (loss):
      Reorganization costs
       and acquisition-
       related integration
       costs, net               --         (5.2)        (0.4)        (5.6)
      Other integration-
       related costs            --         (0.9)          --         (0.9)
      Stock-based compensation  --           --         (4.3)        (4.3)
      Depreciation and
       amortization             --        (14.8)        (0.3)        (15.1)
    Operating earnings
     (loss)                     --       $102.2       $(22.8)        $79.4


                            Branded     Consumer                  Process
                           Consumables  Solutions     Outdoor    Solutions
                              (a)          (b)       Solutions       (c)

    Three months ended
     June 30, 2005

    Sales                   $193.8       $217.5       $298.6        $63.4

    Adjusted segment
     earnings (loss)         $28.6        $14.6        $45.5         $9.0
    Adjustments to reconcile
     to reported operating
     earnings (loss):
      Reorganization costs
       and acquisition-
       related integration
       costs, net             (1.3)        (3.6)        (0.4)          --
      Depreciation and
       amortization           (2.4)        (4.1)        (4.4)        (2.3)
    Operating earnings
     (loss)                  $24.9         $6.9        $40.7         $6.7


                                           Total
                         Intercompany     Operating   Corporate/
                        Eliminations (d)  Segments   Unallocated  Consolidated
    Three months ended
     June 30, 2005

    Sales                   $(18.9)       $754.4          $--       $754.4

    Adjusted segment
     earnings (loss)           $--         $97.7        $(6.5)       $91.2
    Adjustments to reconcile
     to reported operating
     earnings (loss):
      Reorganization costs
       and acquisition-
       related integration
       costs, net               --          (5.3)        (0.6)        (5.9)
      Depreciation and
       amortization             --         (13.2)        (0.1)       (13.3)
    Operating earnings (loss)   --         $79.2        $(7.2)       $72.0