SEGMENT INFORMATION (Tables)

9 Months Ended

Oct. 28, 2012

Net Sales Adjusted EBITDA and Other Measures for Reportable Segments and Total Continuing Operations

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


	Facilities Maintenance		Waterworks		Power Solutions		White Cap		Other, Corporate, & Eliminations		Total Continuing Operations
Three Months Ended Oct. 28, 2012
Net Sales	$	587	$	553	$	468	$	318	$	220	$	2,146
Adjusted EBITDA		112		42		21		22		7		204
Depreciation⁽¹⁾ & Software Amortization		9		3		2		3		7		24
Other Intangible Amortization		21		24		5		5		6		61

Three Months Ended Oct. 30, 2011
Net Sales	$	497	$	490	$	429	$	277	$	200	$	1,893
Adjusted EBITDA		87		37		17		13		1		155
Depreciation⁽¹⁾ & Software Amortization		8		1		1		2		9		21
Other Intangible Amortization		18		24		5		5		9		61

(1)	Depreciation includes amounts recorded within Cost of sales in the Consolidated Statements of Operations and Comprehensive Income (Loss).


	Facilities Maintenance		Waterworks		Power Solutions		White Cap		Other, Corporate, & Eliminations		Total Continuing Operations
Nine Months Ended Oct. 28, 2012
Net Sales	$	1,655	$	1,541	$	1,323	$	891	$	631	$	6,041
Adjusted EBITDA		306		109		55		48		11		529
Depreciation⁽¹⁾ & Software Amortization		28		7		5		9		22		71
Other Intangible Amortization		59		72		14		15		21		181

Nine Months Ended Oct. 30, 2011
Net Sales	$	1,441	$	1,373	$	1,239	$	748	$	575	$	5,376
Adjusted EBITDA		254		91		43		17		1		406
Depreciation⁽¹⁾ & Software Amortization		22		3		3		10		26		64
Other Intangible Amortization		56		71		15		15		26		183

(1)	Depreciation includes amounts recorded within Cost of sales in the Consolidated Statements of Operations and Comprehensive Income (Loss).

Reconciliation to Consolidated Financial Statements

Reconciliation to Consolidated Financial Statements (amounts in millions)


	Three Months Ended						Nine Months Ended
	October 28, 2012			October 30, 2011			October 28, 2012			October 30, 2011
Total Adjusted EBITDA	$	204		$	155		$	529		$	406
Depreciation and amortization		85			82			252			247
Stock-based compensation		3			7			13			16
Management fees and expenses		1			1			4			4
Other		1			—			—			—

Operating income (loss)		114			65			260			139
Interest expense		165			160			489			477
Loss on extinguishment of debt		—			—			220			—
Other (income) expense, net		—			—			—			(1	)

Income (Loss) from Continuing Operations Before Provision (Benefit) for Income Taxes		(51	)		(95	)		(449	)		(337	)
Provision (benefit) for income taxes		2			24			36			59

Income (loss) from continuing operations	$	(53	)	$	(119	)	$	(485	)	$	(396	)

- Definition

Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss.

+ References+ Details