Exhibit 99.1
Nexeo Solutions Holdings, LLC
Management Adjusted EBITDA Reconciliation
(in thousands)
| 12/31/2012 LTM | Pro Forma 12/31/2012 LTM (1) | |||||||
Net income (loss) attributable to Nexeo Solutions, LLC | (6,244 | ) | 872 | |||||
Net income attributable to noncontrolling interest | 159 | 4,903 | ||||||
Interest | 47,578 | 48,794 | ||||||
Taxes | 3,419 | 7,440 | ||||||
Depreciation and amortization | 39,557 | 39,743 | ||||||
|
|
|
| |||||
EBITDA | 84,469 | 101,752 | ||||||
Management add-backs (2) | 33,179 | 33,179 | ||||||
Non-cash charges (3) | 1,580 | 1,580 | ||||||
Management fees (4) | 7,260 | 7,260 | ||||||
Letter of credit fees not included in interest expense | 605 | 605 | ||||||
Compensation expense related to management equity plan (non-cash) | 1,598 | 1,598 | ||||||
Transitional pension and medical payments – Ashland employees (5) | 331 | 331 | ||||||
Transaction and other one-time costs (6) | 15,786 | 15,786 | ||||||
|
|
|
| |||||
Management Adjusted EBITDA | 144,808 | 162,091 | ||||||
| (1) | Pro forma Management Adjusted EBITDA for the twelve months ended December 31, 2012 reflects 100% of the results of Nexeo Plaschem. The Company currently owns 60% of Nexeo Plaschem. |
| (2) | One-time costs associated with integration, transition, restructuring and transformational activities |
| (3) | Non-cash charges include unrealized foreign exchange gains and losses and amortization charges associated with purchase accounting requirements related to the acquisition of Beijing PlasChem Trading Co., Ltd.’s operations |
| (4) | Management, monitoring, consulting and leverage fees, per the agreement with TPG Capital, L.P. |
| (5) | Transitional pension and medical payments owed to certain Ashland employees pursuant to the Agreement of Purchase and Sale, dated November 5, 2010, by and between Ashland Inc. and Nexeo Solutions, LLC (formerly TPG Accolade, LLC), as amended |
| (6) | Professional and transaction costs related to the acquisition of the global distribution business of Ashland, the China joint venture, other potential acquisitions and other one-time costs |
