Exhibit 99.2

Celestica Inc.
Supplemental Information
(in millions of US dollars, except per share amounts)
(unaudited)

			Q1 2002			Q2 2002			Q3 2002			Q4 2002			Q1 2003			Q2 2003			Q3 2003			Q4 2003			FY 2001			FY 2002			FY 2003
Revenue			$	2,151.5		$	2,249.2		$	1,958.9		$	1,911.9		$	1,587.4		$	1,598.4		$	1,634.8		$	1,914.8		$	10,004.4		$	8,271.6		$	6,735.3
GAAP
Net earnings (loss)				39.7			40.4			(90.6	)		(434.7	)		3.4			(39.6	)		(64.8	)		(164.8	)		(39.8	)		(445.2	)		(265.8	)
Gain on repurchase of convertible debt (GAAP only)				—			—			4.0			4.3			5.7			4.2			5.5			0.7			—			8.3			16.1
Convertible debt accretion, net of tax				(4.2	)		(4.4	)		(4.6	)		(4.3	)		(4.0	)		(3.5	)		(4.4	)		(3.6	)		(15.0	)		(17.5	)		(15.5	)
Earnings (loss) available to shareholders — basic				35.5			36.0			(91.2	)		(434.7	)		5.1			(38.9	)		(63.7	)		(167.7	)		(54.8	)		(454.4	)		(265.2	)
Earnings (loss) per share — basic			$	0.15		$	0.16		$	(0.40	)	$	(1.90	)	$	0.02		$	(0.18	)	$	(0.30	)	$	(0.80	)	$	(0.26	)	$	(1.98	)	$	(1.22	)
Earnings (loss) per share — diluted (1)			$	0.15		$	0.15		$	(0.40	)	$	(1.90	)	$	0.02		$	(0.18	)	$	(0.30	)	$	(0.80	)	$	(0.26	)	$	(1.98	)	$	(1.22	)
Weighted average number of shares (in millions) outstanding
	— basic			229.8			230.2			230.1			229.0			227.0			218.0			211.8			209.3			213.9			229.8			216.5
	— diluted (1)			236.8			236.0			230.1			229.0			230.2			218.0			211.8			209.3			213.9			229.8			216.5
Actual number of shares (in millions) outstanding — basic				230.1			230.3			229.4			228.6			222.3			213.3			209.6			208.9			229.7			228.6			208.9
Adjusted net earnings
Net earnings (loss)			$	39.7		$	40.4		$	(90.6	)	$	(434.7	)	$	3.4		$	(39.6	)	$	(64.8	)	$	(164.8	)	$	(39.8	)	$	(445.2	)	$	(265.8	)
Adjustments:
Option Expense				—			—			—			—			—			—			—			0.3			—			—			0.3
Amortization of intangible assets				22.0			21.7			29.0			23.2			12.4			12.1			12.0			12.0			125.0			95.9			48.5
Integration costs related to acquisitions				3.9			10.2			3.0			4.0			—			—			—			—			22.8			21.1			—
Other charges				—			—			136.4			541.4			(1.6	)		21.6			49.1			106.3			273.1			677.8			175.4
Income tax effect of above				(2.2	)		(2.9	)		(26.9	)		(95.3	)		(1.4	)		(6.2	)		(0.1	)		42.0			(60.5	)		(127.3	)		34.3
Adjusted net earnings (loss)			$	63.4		$	69.4		$	50.9		$	38.6		$	12.8		$	(12.1	)	$	(3.8	)	$	(4.2	)		320.6			222.3			(7.3	)
		As a percentage of revenue		2.9%			3.1%			2.6%			2.0%			0.8%			-0.8%			-0.2%			-0.2%			3.2%			2.7%			-0.1%
Adjusted net earnings (loss) for EPS calculation				63.4			69.4			50.9			38.6			12.8			(12.1	)		(3.8	)		(4.2	)		320.6			222.3			(7.3	)
Convertible debt accretion, net of tax				(4.2	)		(4.4	)		(4.6	)		(4.3	)		(4.0	)		(3.5	)		(4.4	)		(3.6	)		(15.0	)		(17.5	)		(15.5	)
Adjusted net earnings (loss) available to shareholders — basic				59.2			65.0			46.3			34.3			8.8			(15.6	)		(8.2	)		(7.8	)		305.6			204.8			(22.8	)
Adjusted net earnings (loss) per share — basic			$	0.26		$	0.28		$	0.20		$	0.15		$	0.04		$	(0.07	)	$	(0.04	)	$	(0.04	)	$	1.43		$	0.89		$	(0.11	)
Adjusted net earnings (loss) per share — diluted (2)			$	0.26		$	0.28		$	0.20		$	0.15		$	0.04		$	(0.07	)	$	(0.04	)	$	(0.04	)	$	1.38		$	0.87		$	(0.11	)
EBITDA
Net earnings (loss)			$	39.7		$	40.4		$	(90.6	)	$	(434.7	)	$	3.4		$	(39.6	)	$	(64.8	)	$	(164.8	)	$	(39.8	)	$	(445.2	)	$	(265.8	)
Income taxes				8.1			8.3			(18.6	)		(89.0	)		0.7			(8.1	)		(0.7	)		41.3			(2.1	)		(91.2	)		33.1
EBT				47.8			48.7			(109.2	)		(523.7	)		4.1			(47.7	)		(65.5	)		(123.5	)		(41.9	)		(536.4	)		(232.7	)
Integration costs related to acquisitions				3.9			10.2			3.0			4.0			—			—			—			—			22.8			21.1			—
Other charges				—			—			136.4			541.4			(1.6	)		21.6			49.1			106.3			273.1			677.8			175.4
EBT				51.7			58.9			30.2			21.7			2.5			(26.1	)		(16.4	)		(17.2	)		254.0			162.5			(57.3	)
Interest expense (income), net				1.7			1.4			(1.1	)		(3.1	)		(3.4	)		(1.5	)		(0.3	)		1.1			(7.9	)		(1.1	)		(4.0	)
EBIT				53.4			60.3			29.1			18.6			(0.9	)		(27.6	)		(16.7	)		(16.1	)		246.1			161.4			(61.3	)
Amortization of intangible assets				22.0			21.7			29.0			23.2			12.4			12.1			12.0			12.0			125.0			95.9			48.5
EBIAT				75.4			82.0			58.1			41.8			11.5			(15.5	)		(4.7	)		(4.1	)		371.1			257.3			(12.8	)
				3.5%			3.6%			3.0%			2.2%			0.7%			-1.0%			-0.3%			-0.2%			3.7%			3.1%			-0.2%
EBITDA			$	131.3		$	137.2		$	111.2		$	90.0		$	54.8		$	28.3		$	37.4		$	38.1		$	563.8		$	469.7		$	158.6
				6.1%			6.1%			5.7%			4.7%			3.5%			1.8%			2.3%			2.0%			5.6%			5.7%			2.4%

(1)

FY 2001; 2002-Q3, Q4, and FY; 2003 — Q2, Q3, Q4 and FY03, excludes options and convertible debt as they are anti-dilutive due to the losses. 2002-Q1, Q2; 2003-Q1, excludes convertible debt as it is anti-dilutive.
Convertible debt accretion must be deducted from net earnings to calculate diluted EPS, when the convertible debt is anti-dilutive.

(2)

Adjusted net earnings per share — diluted:
FY 2001, the diluted weighted average shares (in millions) for "Adjusted net earnings" is 232.9. For Q1 2002, the diluted weighted average shares for "Adjusted net earnings" is 247.1 million.

For Q2, Q3, Q4, FY02 and Q1 03, the diluted weighted average shares (in millions) for "Adjusted net earnings" is 236.0, 234.9, 232.8, 236.2 and 230.2, respectively, and excludes convertible debt as it is anti-dilutive.
Q2, Q3, Q4 and FY03, excludes options and convertible debt as they are anti-dilutive due to the losses.
Convertible debt accretion must be deducted from net earnings to calculate diluted EPS, when the convertible debt is anti-dilutive.