Nexeo Solutions 8-K Regulation FD Disclosure

Exhibit 99.1

Nexeo Solutions Holdings, LLC

Management Adjusted EBITDA Reconciliation

(in thousands)

	Q3 FY12		Q4FY12			Q1FY13			Q2FY13			LTM Q2 FY13			Pro Forma 3/31/2013 LTM (1)
Net Income (Loss) Attributable to Nexeo Solutions Holdings, LLC	$	6,601	$	(5,401	)	$	(14,674	)	$	10,875		$	(2,599	)	$	2,965
Net Income (Loss) Attributable to Noncontrolling Interest		—		—			159			(106	)		53			3,762
Interest		11,103		11,268			13,720			14,197			50,288			51,238
Taxes		766		555			757			1,072			3,150			6,325
Depreciation and Amortization		9,378		9,801			9,554			9,715			38,448			38,580
EBITDA		27,848		16,223			9,516			35,753			89,340			102,870
Management add-backs (2)		7,467		9,707			7,477			5,803			30,454			30,454
Non-cash charges (3)		355		108			1,420			1,256			3,139			3,139
Management fees (4)		1,691		2,301			1,715			1,542			7,249			7,249
Letter of credit fees not included in interest expense		327		230			—			—			557			557
Compensation expense related to management equity plan (non-cash)		326		278			240			574			1,418			1,418
Transitional pension and medical payments – Ashland employees (5)		145		68			—			—			213			213
Transaction and other one-time costs (6)		804		3,572			9,262			1,426			15,064			15,064
Management Adjusted EBITDA	$	38,963	$	32,487		$	29,630		$	46,354		$	147,434			160,964

(1) Pro forma Management Adjusted EBITDA for the twelve months ended March 31, 2013 reflects the full contribution of Nexeo Plaschem for the applicable period, including 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 foreign exchange gains and losses and amortization charges associated with purchase accounting requirements related to the acquisition of Beijing Plaschem’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 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.