XML 60 R41.htm IDEA: XBRL DOCUMENT v3.6.0.2
SEGMENT INFORMATION (Tables)
12 Months Ended
Jan. 29, 2017
SEGMENT INFORMATION  
Net sales, Adjusted EBITDA, and other measures for each of the reportable segments and total continuing operations

        The following tables present Net sales, Adjusted EBITDA, and certain other measures for each of the reportable segments and total continuing operations for the periods indicated (amounts in millions):

                                                                                                                                                                                    

 

 

Fiscal Year 2016

 

 

 

Facilities
Maintenance

 

Waterworks

 

Construction &
Industrial

 

Corporate

 

Total
Continuing
Operations

 

Net sales

 

$

2,762

 

 

2,622

 

 

2,063

 

 

(8

)

$

7,439

 

Adjusted EBITDA

 

$

523

 

 

234

 

 

224

 

 

(60

)

$

921

 

Depreciation(1) & Software Amortization

 

$

29

 

 

11

 

 

33

 

 

14

 

$

87

 

Other Intangible Amortization

 

$

6

 

 

2

 

 

1

 

 

5

 

$

14

 

Total Assets(2)

 

$

2,358

 

 

1,663

 

 

808

 

 

878

 

$

5,707

 

Capital Expenditures(2)

 

$

22

 

 

10

 

 

32

 

 

17

 

$

81

 

 

                                                                                                                                                                                    

 

 

Fiscal Year 2015

 

 

 

Facilities
Maintenance

 

Waterworks

 

Construction &
Industrial

 

Corporate

 

Total
Continuing
Operations

 

Net sales

 

$

2,690

 

 

2,510

 

 

1,932

 

 

(9

)

$

7,123

 

Adjusted EBITDA

 

$

529

 

 

222

 

 

184

 

 

(59

)

$

876

 

Depreciation(1) & Software Amortization

 

$

43

 

 

11

 

 

30

 

 

14

 

$

98

 

Other Intangible Amortization

 

$

6

 

 

2

 

 

1

 

 

6

 

$

15

 

Total Assets(2)

 

$

2,358

 

 

1,636

 

 

788

 

 

1,234

 

$

6,016

 

Capital Expenditures(2)

 

$

20

 

 

10

 

 

34

 

 

22

 

$

86

 

 

                                                                                                                                                                                    

 

 

Fiscal Year 2014

 

 

 

Facilities
Maintenance

 

Waterworks

 

Construction &
Industrial

 

Corporate

 

Total
Continuing
Operations

 

Net sales

 

$

2,510

 

 

2,427

 

 

1,753

 

 

(8

)

$

6,682

 

Adjusted EBITDA

 

$

491

 

 

198

 

 

139

 

 

(59

)

$

769

 

Depreciation(1) & Software Amortization

 

$

50

 

 

11

 

 

25

 

 

16

 

$

102

 

Other Intangible Amortization

 

$

57

 

 

3

 

 

14

 

 

6

 

$

80

 

Total Assets(2)

 

$

2,390

 

 

1,640

 

 

768

 

 

1,179

 

$

5,977

 

Capital Expenditures(2)

 

$

32

 

 

15

 

 

35

 

 

37

 

$

119

 


 

 

 

(1)          

Depreciation includes amounts recorded within Cost of sales in the Consolidated Statements of Operations.

(2)          

Total Assets and capital expenditures include amounts attributable to discontinued operations for the periods prior to the dispositions.

 

Reconciliation of adjusted EBITDA to income (loss) from continuing operations

                                                                                                                                                                                    

 

 

Fiscal 2016

 

Fiscal 2015

 

Fiscal 2014

 

Total Adjusted EBITDA

 

$

921

 

$

876

 

$

769

 

Depreciation and amortization

 

 

101

 

 

113

 

 

182

 

Stock-based compensation

 

 

20

 

 

16

 

 

17

 

Restructuring

 

 

9

 

 

9

 

 

6

 

Other

 

 

 

 

1

 

 

(1

)

​  

​  

​  

​  

​  

​  

Operating income

 

 

791

 

 

737

 

 

565

 

Interest expense

 

 

269

 

 

394

 

 

462

 

Loss on extinguishment & modification of debt

 

 

179

 

 

100

 

 

108

 

Other (income) expense, net

 

 

 

 

1

 

 

(3

)

​  

​  

​  

​  

​  

​  

Income (Loss) from Continuing Operations Before Provision (Benefit) for Income Taxes

 

 

343

 

 

242

 

 

(2

)

Provision (benefit) for income taxes

 

 

139

 

 

(1,084

)

 

36

 

​  

​  

​  

​  

​  

​  

Income (loss) from continuing operations

 

$

204

 

$

1,326

 

$

(38

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​