Use these links to rapidly review the documentTABLE OF CONTENTS PART IV

Table of Contents



UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWASHINGTON, D.C. 20549

FORM 10-K

(Mark One)ý

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934For the fiscal year ended December 25, 2009oro

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934For the transition period
from                to


Commission file number: 001-32380

INTERLINE BRANDS, INC.(Exact name of registrant as specified in its charter)

Delaware(State or other jurisdiction of
incorporation or organization)

03-0542659(I.R.S. Employer
Identification No.)701 San Marco Boulevard, Jacksonville, Florida(Address of principal executive offices)

32207(Zip Code)


(904) 421-1400(Registrant's telephone number, including area code)

Securities
registered pursuant to Section 12(b) of the Act:

Title of each class

Name of each exchange on which registeredCommon Stock, $.01 par value per share

New York Stock Exchange


Securities
registered pursuant to Section 12(g) of the Act:None

Indicate
by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities
Act. Yes o    No ý

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Exchange
Act. Yes o    No ý

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past
90 days. Yes ý    No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be
submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and
post such files). Yes o    No o

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to
this Form 10-K. o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting
company. See definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer o

Accelerated filer ý

Non-accelerated filer o (Do not check if a
smaller reporting company)

Smaller reporting company o


Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act). Yes o    No ý

As of June 26, 2009, the aggregate market value of the registrant's common stock held by non-affiliates of the registrant was
$447.7 million based on the closing sale price as reported on the New York Stock Exchange.

As
of February 23, 2010, there were 32,554,251 shares of the registrant's common stock outstanding (excluding 116,706 shares held in treasury), par value $0.01.

DOCUMENTS INCORPORATED BY REFERENCE

The
registrant's definitive Proxy Statement for its Annual Meeting of Stockholders to be held May 6, 2010 is incorporated by reference in Part III of this
Form 10-K.



---





Table of Contents



TABLE OF CONTENTS



ITEM



PAGEPART I1.

Business

21A.

Risk Factors

131B.

Unresolved Staff Comments

232.

Properties

233.

Legal Proceedings

254.

Submission of Matters to a Vote of Security Holders

25PART II5.

Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

266.

Selected Financial Data

297.

Management's Discussion and Analysis of Financial Condition and Results of Operations

327A.

Quantitative and Qualitative Disclosures About Market Risk

458.

Financial Statements and Supplementary Data

469.

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

469A.

Controls and Procedures

469B.

Other Information

47PART III10.

Directors, Executive Officers and Corporate Governance

4811.

Executive Compensation

4812.

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

4813.

Certain Relationships and Related Transactions, and Director Independence

4814.

Principal Accounting Fees and Services

48PART IV15.

Exhibits, Financial Statement Schedules

4916.

Signatures

50


ii

---





Table of Contents

PART I

Forward-Looking Statements

This report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the
"Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), that are subject to risks and uncertainties. You should not place undue reliance on
those statements because they are subject to numerous uncertainties and factors relating to our operations and business environment, all of which are difficult to predict and many of which are beyond
our control. Forward-looking statements include information concerning our possible or assumed future results of operations, including descriptions of our business strategy. These statements often
include words such as "may," "believe," "expect," "anticipate," "intend," "plan," "estimate" or similar expressions. These statements are based on assumptions that we have made in light of our
experience in the industry as well as our perceptions of historical trends, current conditions, expected future developments and other factors we believe are
appropriate under the circumstances. As you read and consider this report, you should understand that these statements are not guarantees of performance or results. They involve risks, uncertainties
and assumptions. Although we believe that these forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect our actual financial results or
results of operations and could cause actual results to differ materially from those in the forward-looking statements. These factors include:



1

---



Table of Contents



You
should keep in mind that any forward-looking statement made by us in this report, or elsewhere, speaks only as of the date on which we make it. New risks and uncertainties arise from
time to time, and it is impossible for us to predict these events or how they may affect us. In light of these risks and uncertainties, you should keep in mind that any forward-looking statement made
in this report or elsewhere might not occur. Notwithstanding the foregoing, all information contained in this report is materially accurate as of the date of this report.

ITEM 1.    Business

Our Company

We are a leading distributor and direct marketer of maintenance, repair and operations ("MRO") products. We have one operating segment,
the distribution of MRO products. We stock approximately 100,000 MRO products in the following categories: appliances; cabinetry; electrical; floor coverings; gas; hardware; hearth and chimney;
heating, ventilation and air conditioning ("HVAC"); janitorial and sanitary; lighting; paint and sundries; plumbing; pool; security; shop and office supplies; tools and equipment; window coverings;
and other miscellaneous products. Our products are primarily used for the repair, maintenance, remodeling, refurbishment and construction of properties and non-industrial facilities.

Our
highly diverse customer base includes facilities maintenance customers, which consist of multi-family housing facilities, educational institutions, lodging and health care
facilities, government properties and building service contractors; professional contractors who are primarily involved in the repair, remodeling and construction of residential and
non-industrial facilities; and specialty distributors, including plumbing and hardware retailers. Our customers range in size from individual contractors and independent hardware stores to
apartment management companies and national purchasing groups.

We
market and sell our products primarily through twelve distinct and targeted brands, each of which is recognized in the markets we serve for providing quality products at competitive
prices with reliable same-day or next-day delivery. Wilmar, AmSan, Sexauer, Maintenance USA and Trayco brands generally serve our facilities maintenance customers; Barnett,
Copperfield, U.S. Lock, SunStar and Leran brands generally serve our professional contractor customers; Hardware Express and AF Lighting brands generally serve our specialty distributors customers.
Our multi-brand operating model, which we believe is unique in the industry, utilizes a single distribution platform to deliver tailored products and services to meet the individual needs of each
respective customer group served. We reach our markets using a variety of sales channels, including a sales force of approximately 600 field sales representatives, approximately 350 telesales and
customer service representatives, a direct marketing program of approximately five million pieces annually, brand-specific websites and a national accounts sales program.

We
deliver our products through our network of 59 distribution centers, 22 professional contractor showrooms and two national distribution centers ("NDCs") located throughout the United
States,

2

---



Table of Contents

Canada
and Puerto Rico, 27 vendor-managed inventory locations at large professional contractor customer locations and a dedicated fleet of trucks. Our broad distribution network allows us the ability
to provide reliable, next-day delivery service to 98% of the U.S. population and same-day delivery service to most major metropolitan markets.

Our
information technology and logistics platforms support our major business functions, allowing us to market and sell our products at varying price points depending on the customer's
service requirements. While we market our products under a variety of brands, generally our brands draw from the same inventory within common distribution centers and share associated employee and
transportation costs. In addition, we have centralized marketing, purchasing and catalog production operations to support our brands. We believe that our information technology and logistics platforms
also benefit our customers by allowing us to offer a broad product selection at highly competitive prices while maintaining the unique customer appeal of each of our targeted brands. Overall, our
common operating platform has enabled us to improve customer service, maintain lower operating costs, efficiently manage working capital and support our growth initiatives.

In
this document, unless otherwise indicated, "we," "us," "our" and the "Company" refer to Interline Brands, Inc., a Delaware corporation, and its consolidated subsidiaries; and
"Interline New Jersey" refers to Interline Brands, Inc., a New Jersey corporation through which we conduct our business.

Strategy

Our objective is to become the leading supplier of MRO products to our three principal end-markets: facilities maintenance,
professional contractors and specialty distributors. In pursuing this objective, we plan to increase our net sales, earnings and return on invested capital by capitalizing on our information
technology and logistics platforms to successfully execute our organic growth, geographic expansion, operating efficiency and strategic acquisition initiatives.



Industry and Market Overview

The MRO distribution industry in the U.S. and Canada is over $550 billion in size according to MRO market analyses by Modern
Distribution Management ("MDM"), a trade company specializing in wholesale distribution, and Industrial Marketing Information, Inc. ("IMI"), a market research company specializing in
quantification of the industrial business-to-business markets. The MRO distribution industry encompasses the supply of a wide range of products, including plumbing and

3

---



Table of Contents

electrical
supplies, hand-tools, janitorial supplies, safety equipment and many other categories. Customers served by the MRO distribution industry include heavy industrial manufacturers
that use MRO supplies for the repair and overhaul of production equipment and machinery; owners and managers of facilities such as apartment complexes, office buildings, schools, hotels and hospitals
that use MRO supplies largely for maintenance, repair and refurbishment; and professional contractors.

Within
the MRO distribution industry, we focus on serving customers in three principal end-markets: facilities maintenance, professional contractors and specialty
distributors. Our customers are primarily engaged in the repair, maintenance, remodeling, refurbishment and construction of properties and non-industrial facilities, as opposed to the
maintenance of heavy industrial facilities and machinery. Our facilities maintenance customers are individuals and entities responsible for the maintenance and repair of various commercial properties,
including apartment buildings, schools, hotels and health care facilities, among others. Our professional contractor customers buy our products to provide plumbing, electrical, HVAC and mechanical
services to their residential and commercial customers. Our specialty distributor customers consist primarily of hardware stores and small plumbing and electrical distributors that purchase our
products for resale. According to the MDM/IMI MRO market analyses, the size of our addressable end-markets, which generally exclude new commercial and residential construction and heavy
industrial manufacturing, is approximately $80 billion.

Our Brands

We market and sell products to our customers primarily through twelve distinct and targeted brands: Wilmar®,
AmSan®, Barnett®, Sexauer®, Hardware Express®, Copperfield®, Maintenance USA®, U.S. Lock®, SunStar®,
LeranSM, Trayco®, and AF LightingSM. Each of our brands is focused on serving a particular customer group. Wilmar, AmSan, Sexauer, Maintenance USA and Trayco
brands generally serve
facilities maintenance customers; Barnett, Copperfield, U.S. Lock, SunStar and Leran brands generally serve our professional contractor customers; Hardware Express and AF Lighting brands generally
serve our specialty distributor customers. Our brands are distinguished not only by the type of products offered, but also by the levels of service provided to customers. We have brands that market a
wide range of product categories, such as Wilmar, as well as brands that specialize in a particular group of products, such as U.S. Lock, which focuses on security hardware, SunStar, which focuses on
specialty lighting, and Copperfield, which focuses on chimney repair and maintenance products. We have brands that market complementary services to our customers, including inventory management and
technical assistance, and brands that offer products without support services. We believe that our brand-based business model effectively allows us to offer a deep product offering to very targeted
customer end-markets. We have core competencies in almost all of the sales channels available to a distributor, including national accounts sales professionals, field sales
representatives, outbound and inbound telesales and customer service representatives, direct marketing via catalog and flyers, professional contractor showrooms, vendor-managed inventory locations,
and Internet-based service capabilities. This allows us to effectively compete for a broad range of customers across our industry by offering our customers the service and delivery platform they
prefer and often require.

Facilities Maintenance Brands

We serve our facilities maintenance customers primarily through our Wilmar, AmSan, Sexauer, Maintenance USA and Trayco brands.
Facilities maintenance customers buy our products for maintenance, repair and remodeling, and often need to obtain products with minimal delay. In many cases, our facilities maintenance customers also
look to us for support services such as inventory management, technical advice and assistance and equipment servicing and training.

Wilmar.Our Wilmar brand markets and sells maintenance products to the multi-family housing market. Through its master catalog, Wilmar
is able to act
as a one-stop shopping resource for multi-family housing maintenance managers by offering one of the industry's most extensive selections of

4

---



Table of Contents

standard
and specialty plumbing, hardware, electrical, janitorial and related products. Wilmar provides same-day or next-day delivery in local markets on our own trucks served
by our distribution centers, and ships by parcel delivery services or other carriers to other areas. The Wilmar brand sells primarily through field sales representatives, as well as through direct
marketing and telesales. We also have a successful national accounts program at Wilmar where national accounts managers market to high-level officers at real estate investment trusts and
other property management companies. Through this program, we assist large multi-location customers in reducing total supply chain costs.

AmSan.Our AmSan brand markets and sells a comprehensive range of janitorial and sanitary products to institutional facilities, such as
schools and
universities, health care sites, lodging and government properties and building service contractors. We sell AmSan products primarily through field sales representatives supported by a full line
catalog, which includes national brand product offerings as well as AmSan's exclusive brand product line Renown. In addition, AmSan provides customers with reliable technical support,
equipment repair services, and customized training programs, all of which make AmSan an important supplier to our customers. AmSan provides same-day or next-day delivery in
local markets served by our distribution centers and ships by parcel delivery services or other carriers to other areas.

Sexauer.Our Sexauer brand markets and sells specialty plumbing and facility maintenance products to institutional customers, including
education,
lodging, health care and other facilities maintenance customers. We believe that the catalog of Sexauer products is well known in the industry as a comprehensive source of specialty plumbing and
facility maintenance products. In addition to a broad product portfolio, Sexauer offers customers an extensive selection of service and procurement solutions, drawing upon our product and supply
management expertise.

Maintenance USA.Our Maintenance USA brand markets and sells a broad portfolio of MRO products to facilities, including multi-family
housing, lodging
and institutional customers. Since Maintenance USA sells our products primarily through telesales and direct marketing, it represents a low-cost supply alternative to smaller property
managers and more cost-conscious customers requiring minimal support services.

Trayco.Our Trayco brand markets and sells an extensive inventory of specialty plumbing items as well as a wide array of other
facilities maintenance
products. Trayco specializes in hard-to-find items and provides access to hundreds of manufacturers. Trayco sells its products through the use of a catalog and field sales
personnel.

Professional Contractor and Specialty Distributor Brands

We serve our professional contractor customers primarily through our Barnett, Copperfield, U.S. Lock, SunStar and Leran brands
and our specialty distributor customers primarily through our Hardware Express and AF Lighting brands. Professional contractors generally
purchase our products for specific job assignments and/or to resell the product to end-customers.

Barnett.Our Barnett brand markets and sells a broad range of MRO products to professional contractors, including plumbing, electrical,
building and
HVAC contractors, typically for repair, remodeling and construction applications. The Barnett brand also sells its products to specialty distributors, which are generally smaller and carry fewer
products than Barnett. Sales are made primarily through catalogs, telesales, field sales and direct marketing. In addition, Barnett has field sales representatives and regional sales managers in
select markets throughout the United States. Customers can also receive technical support and assistance in selecting products by calling our customer service centers. In addition to
next-day delivery, Barnett also offers customers the convenience of a network of local professional contractor showrooms, or Pro Centers, as well as on-site vendor-managed
inventory capabilities.

5

---



Table of Contents

Hardware Express.Our Hardware Express brand markets and sells our full range of products primarily to retail hardware stores. While
Hardware Express
customers may order our products for general inventory purposes, we also specialize in working with independent stores to sell our exclusive brand products through custom designed retail display sets.
We believe that our retail hardware store customers prefer our exclusive brand products because they are priced more competitively than non-exclusive brand products. In addition, our
retail display program enables our hardware suppliers to present an entire line of products in a professional and organized manner. Hardware Express sells its products through a catalog, supplemented
by direct marketing and telesales personnel, and a specialty display sales program of exclusive brand products which is coordinated by field sales representatives.

Copperfield.Our Copperfield brand markets and sells specialty ventilation and chimney maintenance products to chimney professionals
and hearth
retailers, through direct marketing, outbound telesales and field sales representatives. Copperfield offers more than 5,000 brand name and exclusive brand repair and replacement items including
chimney replacement and relining products, specialty ventilation components, hearth products, gas and electrical appliances and an assortment of gas and solid fuel burning appliances.

U.S. Lock.Our U.S. Lock brand markets and sells security hardware products to professional locksmiths. Our primary marketing vehicle
for U.S. Lock
products is our U.S. Lock dealer program, in which professional locksmiths receive incentives such as rebates based on annual purchase volumes and favored pricing on proprietary items in return for
paying an annual membership fee, displaying our U.S. Lock logo in their stores and assisting in other promotional activities. Sales are made primarily through telesales and direct marketing.

Leran.Our Leran brand markets and sells an extensive line of propane, plumbing, HVAC, electrical and hardware products including
copper tubing and
brass fittings as well as appliances and water heaters to professional contractors. Leran sells its products through the use of a catalog supplemented by telesales personnel.

SunStar/AF Lighting.Our SunStar and AF Lighting brands market and sell residential lighting and electrical products to electrical
contractors,
electrical distributors, lighting showrooms and mass merchants through direct marketing, outbound telesales and a network of manufacturer's representatives.

Our Products

We stock approximately 100,000 standard and specialty MRO products in a number of categories, including appliances; cabinetry;
electrical; floor coverings; gas; hardware; hearth and chimney; HVAC; janitorial and sanitary; lighting; paint and sundries; plumbing; pool; security; shop and office supplies; tools and equipment;
window coverings; and other miscellaneous products. We offer a broad range of brand name and exclusive brand products.

6

---



Table of Contents

Product Categories

The approximate percentages of our net sales for the fiscal year ended December 25, 2009 by principal product category were as
follows:

Product Category

Percent of
Net SalesJanitorial and sanitary


29
%Plumbing


27Heating, ventilation and air conditioning


11Electrical and lighting


8Appliances and parts


6Security


5Hardware and tools


4Other


10Total


100
%


The
following is a discussion of our principal product categories:

Janitorial and Sanitary Products.Our comprehensive selection of janitorial and sanitary products includes brooms, mops, trash can
liners, cleaning
chemicals, paper towels, bath tissue and other products. We offer a number of products from leading janitorial and sanitary manufacturers, such as Kimberly-Clark and Georgia-Pacific. We also offer
exclusive brand janitorial and sanitary products under our Renown brand.

Plumbing Products.We sell a broad range of plumbing products, from individual faucet parts to complete bathroom renovation kits. In
addition, we
sell both brand name and exclusive brand products. For example, we sell brand name products from manufacturers including Kohler, Moen and Delta. We also sell exclusive brand plumbing products under
various proprietary trademarks, including Premier faucets and water heaters, DuraPro tubular products and ProPlus retail plumbing accessories.

Electrical and Lighting Products.Our comprehensive selection of electrical and lighting products ranges from electrical wire and
breakers to light
fixtures and light bulbs. We offer brand name products from leading electrical supply manufacturers, including Eaton, Sylvania and Leviton, as well as a number of exclusive brand electrical products,
such as Preferred Industries.

Heating, Ventilation and Air Conditioning Products.We offer a variety of HVAC products, including condensing units, thermostats, fans
and motors
under both name brand and exclusive brand names. Manufacturers include Nordyne, Goodman and Honeywell. We also offer specialty ventilation and chimney maintenance products through our Copperfield
brand.

Appliances and Parts.Our comprehensive range of appliances and parts includes stoves, washer/dryer components, garbage disposers,
refrigerators and
range hoods. We sell a number of brand name products of leading appliance manufacturers, including General Electric and Whirlpool. We also sell a number of high-quality replacement parts
from a number of different suppliers.

Security Products.We sell a broad range of security hardware products, from individual lock-sets to computerized master-key
systems. We sell a number of brand name products of leading security hardware manufacturers, including Kwikset and Schlage. We also sell a number of exclusive brand security hardware products, such as
U.S. Lock hardware, Legend locks and Rx master keyways.

Hardware and Tools.We sell a variety of hardware products and tools, including hinges, power tools and mini blinds. Our brand name
products include
DeWalt, Channellock and Hagar Hinge. Our exclusive brand hardware products include Yukon, Legend and Anvil Mark.

7

---





Table of Contents

Exclusive Brand Products

Our size and reputation have enabled us to develop and market various lines of exclusive brand products, which we believe offer our
customers high-quality, low-cost alternatives to the brand name products we sell. Third-party manufacturers, primarily in Asia and the United States, using our proprietary
branding and packaging design, manufacture our exclusive brand products to our specifications. Our sales force, catalogs and promotional flyers emphasize the comparative value of our exclusive brand
products. Since our exclusive brand products are typically less expensive for us to purchase from suppliers, we are able to improve our profit margin with the sale of these products while offering
lower prices to our customers. In addition, we have found that we develop strong relationships with our exclusive brand customers and generate increased repeat business, as exclusive brand customers
generally return to us for future service and replacement parts on previously purchased products.

New Product Offerings

We constantly monitor and evaluate our product offerings both to assess the sales performance of our existing products and to
discontinue products that fail to meet specified sales criteria. We also create new product offerings in response to customer requirements by adjusting our product portfolio within existing product
lines as well as by establishing new product line categories. These categories can either be new to Interline or new to a brand. For example, as we integrated AmSan into Interline, we added certain
AmSan products to our other brands where appropriate. Through these efforts, we are able to sell more products to existing customers as well as address our customers' changing product needs and
thereby retain and attract customers. Further, by introducing new product lines, we provide our customers with additional opportunities for cost savings and a one-stop shopping outlet with
broad product offerings. We believe that introducing new products in existing product lines and creating new product lines are both strategies which enable us to increase penetration of existing
customer accounts, as well as attract new customers to our brands.

Sales and Marketing

We market our products through a variety of channels. The majority of our sales to facilities maintenance customers are made through
field sales representatives, and the majority of our sales to professional contractors and specialty distributors are made through telesales supported by catalog and promotional mailings, and field
sales in major metropolitan markets.

As
MRO customers grow in size, their supply chains often become increasingly complex and difficult to manage. In many cases, customers have no view into or control over their product
spend, inventory shrinkage, and indirect MRO personnel costs. To meet these needs, we offer a range of sophisticated supply chain management solutions designed to solve the unique problems of each of
our customers. By offering customers services beyond fulfillment such as product standardization, vendor consolidation, inventory management, product training, and electronic invoicing, we provide a
suite of services that can be utilized either individually or as a group based upon the customer's size and supply chain complexity. Our customers rely upon us as a supply chain partner rather than a
vendor and in turn realize significant benefits by reducing overall product spend, improving inventory management, and lowering their indirect MRO spend. As supply chain partners, we seek to become
our customers' single source for MRO supplies and knowledge.

We
also serve our facilities maintenance and professional contractor customers with brand-specific websites, though the majority of customer orders are currently received through the
other channels discussed above. For a more detailed description of our approach to e-commerce, see "Information Technology" below.

8

---



Table of Contents

Our
marketing strategy involves targeting our marketing channels and efforts to specific customer groups. As a result of our long-standing relationships with customers, we
have been able to assemble a database of customer purchasing information, such as end-market purchasing trends, product and pricing preferences and support service requirements. In
addition, we are able to track information such as customer retention and reactivation as well as new account acquisitions. We are also able to track the success of a particular marketing effort once
it is implemented by analyzing the purchases of the customers targeted by that effort. Our information technology allows us to use this data to develop more effective sales and marketing programs. For
example, our understanding of the preferences of our large, multi-family housing customers led to our development of a national accounts program through which field sales representatives focus on
developing contacts with national accounts. We will continue to leverage our customer knowledge and shared brand information technology to develop successful sales and marketing strategies.

Field Sales Representatives

Our direct sales force markets and sells to all levels of the customer's organization, including senior property management executives,
local and regional property managers, on-site maintenance managers, and owners and managers of professional plumbing, electrical and HVAC contractors. Our direct sales force marketing
efforts are designed to establish and solidify customer relationships through frequent contact, while emphasizing our broad product selection, reliable delivery of our products, high level of customer
service and competitive pricing.

We
maintain one of the largest direct sales forces in our industry, with approximately 600 field sales representatives covering markets throughout the United States, Canada and Central
America. We have found that we obtain a greater percentage of our customers' overall spending on MRO products in markets serviced by local sales representatives, particularly in regions where these
representatives are supported by a nearby distribution center that enables same-day or next-day delivery of our products.

Our
field sales representatives are expected not only to generate orders, but also to act as problem-solving customer service representatives. Our field sales representatives are trained
and qualified to assist customers in shop organization, special orders, part identification and complaint resolution. We compensate the majority of our field sales representatives based on a
commission program or on a combination of salary and bonus program. We will continue to seek additional opportunities where we can leverage the strength of our field sales force to generate additional
sales from our customers.

Telesales

Our telesales operation has been designed to make ordering our products as convenient and efficient as possible. We divide our
telesales staff into outbound and inbound groups. Our outbound telesales representatives are responsible for maintaining relationships with existing customers and prospecting for new customers. These
representatives are assigned individual accounts in specified territories and have frequent contact with existing and prospective customers in order to make telesales presentations, notify customers
of current promotions and encourage additional purchases. Our inbound telesales representatives are trained to process orders quickly from existing customers, provide technical support and expedite
and process new customer applications, as well as handle all other customer service requests. We offer our customers nationwide toll-free telephone numbers and brand-specific telesales
representatives who are familiar with a particular brand's markets, products and customers. Our call centers are staffed by approximately 350 telesales, customer service and technical support
personnel, who utilize our proprietary, on-line order processing system. This sophisticated software provides the telesales staff with detailed customer profiles and information about
products, pricing, promotions and competition.

9

---



Table of Contents

Catalogs and Direct Marketing

Our catalogs and direct marketing promotional flyers are key marketing tools that allow us to communicate our product offerings to both
existing and potential customers. We create catalogs for most of our brands and mail them on an annual or semi-annual basis to our existing customers. We often supplement these catalog
mailings by sending our customers promotional flyers. Most of our branded catalogs have been distributed for over three decades and we believe that these catalog titles have achieved a high degree of
recognition among our customers.

In
targeting potential direct marketing customers, we sometimes make our initial contact through promotional flyers, rather than by sending a complete catalog. We obtain mailing lists of
prospective customers from outside marketing information services and other sources. We are able to gauge the effectiveness of our promotional flyer mailings through the use of proprietary database
analysis methods, as well as through our telesales operations. Once customers begin to place orders with us, we typically send an initial catalog and include the customer on our periodic mailing list
for updated catalogs and promotional materials. We believe that this approach is a cost-effective way
for us to contact large numbers of potential customers and to determine which customers should be targeted for continuous marketing.

We
produce the design and layout for our catalogs and promotional mailings using a sophisticated catalog content database and software system. Our catalogs are indexed and illustrated to
provide simplified pricing information and to highlight new product offerings. Our promotional mailings introduce new product offerings, sale-promotion items and other periodic offerings.
Illustrations, photographs and copy are shared among brand catalogs and mailings or customized for a specific brand, allowing for fast and efficient production of multi-branded media. In addition, we
frequently build custom catalogs designed specifically for the needs of our larger customers.

Operations and Logistics

Distribution Network

We have a network strategically located to serve the largest metropolitan areas throughout the United States and Canada comprised of 59
distribution centers, 22 professional contractor showrooms and two NDCs. We also maintain a dedicated fleet of trucks to assist in local delivery of products. The geographic scope of our distribution
network and the efficiency of our information technology enables us to provide reliable, next-day delivery service to over 98% of the U.S. population and same-day delivery
service to most major metropolitan markets.

Our
distribution centers are central to our operations and range in size from approximately 7,600 square feet to approximately 210,000 square feet. Our distribution centers are typically
maintained under operating leases in commercial or industrial centers, and primarily consist of warehouse and shipping facilities. We have also had success with opening professional contractor
showrooms in existing distribution centers and in freestanding locations, which allow customers to obtain products from a fixed location without ordering in advance.

Inbound Logistics

Our 317,100 square foot NDC in Nashville, Tennessee and our 173,000 square foot NDC in Salt Lake City, Utah receive the majority of our
supplier shipments and efficiently re-distribute products to our distribution centers. Some over-sized or seasonal products are directly shipped to distribution centers by our
suppliers. Our use of NDCs has significantly reduced distribution center replenishment lead times while simultaneously improving our customer fill rates.

10

---



Table of Contents

Outbound Logistics

Once a telesales or customer service representative enters an order into our computer system, the order is usually picked and processed
in the distribution center nearest to the customer. For customers located within the local delivery radius of a distribution center, our own trucks or third-party carriers will deliver the products
directly to the customer the next business day (or same day for emergencies). For customers located outside the local delivery radius of a distribution center, we deliver products via parcel delivery
companies, such as UPS. Large orders, or orders that cannot be delivered via parcel delivery, are delivered by common carriers. We generally arrange for pick-up of returns at no charge to
the customer in the local delivery radius. For customers outside the local delivery radius, we provide parcel service pick-up of the returns at no charge and also provide a full refund if
the return is the result of our error. In addition, portions of our sales are delivered direct from the supplier.

Suppliers and Purchasing

Our suppliers play an important role in our success. We work closely with our supplier base to ensure product merchandising and costs
are managed effectively. Wherever possible, we seek to develop long-standing relationships with our suppliers. We also manage sourcing risk by developing multiple sources of competitive
product supply for many key products. Due to our high volume of purchases, we are able to obtain purchase terms we believe to be more favorable than those available to most local suppliers of MRO
products.

We
buy our products from over 3,800 suppliers located in the United States and throughout the world. A majority of our purchases are from primarily domestic supplier partners with the
remainder from foreign-based suppliers primarily located throughout Asia and South America. No individual supplier represented more than 6% of our total purchases during the year ended
December 25, 2009.

With
regard to inventory, our customer-centric strategy balances the need for high fill rates with the aggressive management of inventory levels. Our goals are to continue to increase
our inventory efficiency over the long term as we grow, further optimize our distribution network, manage stock keeping unit complexity and leverage our common information technology and logistics
platforms. We also balance inventory efficiency with global sourcing opportunities, which have longer supply lead times than domestic relationships.

In
addition to our inventory management team, our purchasing process is managed through an inventory management system which forecasts demand based on customer ordering patterns. This
system monitors our inventory and alerts our purchasing managers of items approaching low levels of stock. We balance ordering and carrying costs in an effort to minimize total inventory costs. Demand
forecasting is automated and is primarily based on historical sales and/or seasonally adjusted demand and supply lead times, which in turn are key inputs into setting safety stock levels.

Information Technology

We operate a customer service and inventory management system that allows us to manage customer relationships and to administer and
distribute thousands of products. Our systems encompass all major business functions for each of our brands and enable us to receive and process orders, manage inventory, verify credit and payment
history, generate customer invoices, receive payments and manage our proprietary customer lists. We have consistently invested in our information technology, as we believe that the efficiency and
flexibility of our information technology are critical to the success of our business.

Our
information technology has been instrumental in our efforts to streamline our inventory management processes. Our information technology tracks each item of our inventory and its
location within our distribution network. By monitoring inventory levels, we are able to quickly re-order

11

---



Table of Contents

products
or shift inventory through our distribution network in order to ensure product availability. Our systems also allow us to monitor sales of products, enabling us to eliminate products that do
not
perform to our sales targets. Our information technology has also allowed us to create a more efficient order fulfillment process. Through our information technology, our distribution centers are
linked together, which provides us with real-time access to inventory availability, order tracking and customer creditworthiness.

We
constantly seek new ways to generate additional efficiencies, such as by utilizing e-commerce. For our larger brands, our customers can browse brand-specific product
offerings online and use the Internet to send electronic purchase orders to our order entry system. Additionally, we integrate with industry-leading business-to-business
portals that allow customers to receive real-time inventory visibility and order product. Our customers can integrate these systems into their own purchase order systems, thereby making
their supply chain operate more seamlessly. In addition, we offer our customers the option of receiving invoices electronically. For customers that place frequent orders and have the ability to
receive electronic invoices, this program can dramatically reduce ordering costs by eliminating invoice handling and automating the matching and payment process. We believe that by offering services
like electronic purchasing and invoicing, which remove transaction costs from the supply chain, we encourage our customers to use us as their single source for MRO supplies.

Competition

The MRO product distribution industry is highly competitive. Competition in our industry is primarily based upon product line breadth,
product availability, service capabilities and price. We face significant competition from national and regional distributors, such as HD Supply, Inc., Ferguson and W.W. Grainger, Inc.
These competitors market their products through the use of direct sales forces as well as direct marketing and catalogs. In addition, we face competition from traditional channels of distribution such
as retail outlets, small wholesalers and large warehouse stores, including Home Depot and Lowe's. We also compete with buying groups formed by smaller distributors, Internet-based procurement service
companies, auction businesses and trade exchanges.

We
expect that competition in our industry will continue to be strong in the future. The MRO product distribution industry is consolidating, as traditional MRO product distributors
attempt to achieve economies of scale and increase efficiency. Furthermore, MRO product customers are continuing to seek low cost alternatives to replace traditional methods of purchasing and sources
of supply. We believe that the current trend is for customers to reduce the number of suppliers and rely on lower cost alternatives such as direct marketing and/or integrated supply arrangements,
which will contribute to competition in our industry.

Environmental and Health and Safety Matters

Some of the products we handle and sell, such as cleaning chemicals, are considered hazardous materials. Accordingly, we are subject to
certain federal, state and local environmental laws and regulations, including those governing the transportation, management and disposal of, and exposure to, hazardous materials and the cleanup of
contaminated sites. While we could incur costs as a result of liabilities under, or violations of, such environmental laws and regulations or arising out of the presence of hazardous materials in the
environment, including the discovery of any such materials resulting from historical operations at our sites, we do not believe that we are subject to any such costs that are material. We are also
subject to various health and safety requirements, including the Occupational, Safety and Health Act. We believe we are in compliance in all material respects with all environmental laws and
regulations and health and safety requirements applicable to our facilities and operations.

12

---



Table of Contents

Trademarks and Other Intellectual Property

We have registered and nonregistered trade names, trademarks and service marks covering the principal brand names and product lines
under which our products are marketed, including AF LightingSM, AmSan®, Barnett®, Copperfield®, Hardware Express®,
LeranSM, Maintenance USA®, Premier®, ProPlus®, Renown®, Renovations Plus®, Sexauer®, SunStar
Lighting®, Trayco®, U.S. Lock®, and Wilmar®. We also own several patents for certain products manufactured and marketed under our
Copperfield® brand. We believe that our trademarks and other intellectual property rights are important to our success and our competitive position. Accordingly, our policy is to pursue
and maintain registration of our trade names, trademarks and other intellectual property whenever appropriate and to oppose vigorously any infringement or dilution of our trade names, trademarks or
other intellectual property.

Employees

As of December 25, 2009, we had 3,279 employees, of whom 63 were unionized. Currently, we have two labor agreements in place:
one for our Mt. Laurel, New Jersey distribution center and one for our Elkridge, Maryland distribution center. The Mt. Laurel, New Jersey agreement was renegotiated on October 18, 2007 and will
expire on October 17, 2010. The total number of employees within this bargaining unit is 59. The Elkridge, Maryland agreement was renegotiated on November 1, 2007 and will expire on
October 31, 2010. The total number of employees within this bargaining unit is 4. We have not experienced any work stoppages resulting from management or union disagreements and believe that
our employee relations are satisfactory.

Available Information

Our Internet address is www.interlinebrands.com. We make available, free of charge, through our Internet site, via a hyperlink to the
10KWizard.com web site, our annual reports on Form 10-K; quarterly reports on Form 10-Q; current reports on Form 8-K; and any amendments to
those reports filed or furnished pursuant to the Exchange Act, as soon as reasonably practicable after such material is electronically filed with, or furnished to, the Securities and Exchange
Commission ("SEC").

ITEM 1A.    Risk Factors

The following risk factors should be read carefully in connection with evaluating us and this Annual Report on
Form 10-K. Certain statements in "Risk Factors" are forward-looking statements. See "Forward-Looking Statements" above.

Risks Relating to Our Business

Adverse changes in global economic conditions may negatively affect our industry, business and results of operations.

Financial markets in the United States, Europe and Asia have experienced substantial disruption over the past 18 months,
including, among other things, extreme volatility in security prices, severely diminished liquidity and credit availability, rating downgrades of certain investments and declining valuations of
others. Governments have taken unprecedented actions intended to address these market conditions and the extent to which such government actions may prove effective remains unclear. The United States
economy is currently undergoing a recession and the future economic environment may continue to worsen.

The
MRO product distribution industry is affected by changes in economic conditions outside our control, which can result in increased vacancies in the residential rental housing market
and a general decrease in product demand from professional contractors and specialty distributors. Such economic

13

---



Table of Contents

developments
may affect our business in a number of ways. Reduced demand may drive us and our competitors to offer products at promotional prices, which would have a negative impact on our
profitability. In addition, the current tightening of credit in financial markets may adversely affect the ability of our customers and suppliers to obtain financing for significant purchases and
operations and could result in a decrease in, or cancellation of, orders for our products. If demand for our products continues to slow down or decrease, we will not be able to improve our revenues
and we may run the risk of failing to satisfy the financial and other restrictive covenants to which we are subject under our existing indebtedness. Reduced revenues as a result of decreased demand
may also reduce our working capital for planned growth and otherwise hinder our ability to improve our performance in connection with our long term strategy.

The trading price of our common stock may be volatile.

The market price of our common stock could be subject to wide fluctuations in response to, among other things, the risk factors
described in this and other periodic reports, and other factors beyond our control, such as fluctuations in the valuation of companies perceived by investors to be comparable to us. Furthermore, the
stock markets have experienced price and volume fluctuations that have affected and continue to affect the market prices of equity securities of many companies. These fluctuations often have been
unrelated or disproportionate to the operating performance of those companies. These broad market and industry fluctuations, as well as general economic, political, and market conditions, such as
recessions, interest rate changes or international currency fluctuations, may negatively affect the market price of our common stock. In the past, many companies that have experienced volatility in
the market price of their stock have been subject to securities class action litigation. We may be the target of this type of litigation in the future. Securities
litigation against us could result in substantial costs and divert our management's attention from other business concerns, which could seriously harm our business.

An impairment in the carrying value of our goodwill or other intangible assets could adversely affect our financial condition and results of operations.

Goodwill represents the difference between the purchase price of acquired companies and the related fair values of net assets acquired.
We test goodwill for impairment annually and whenever events or changes in circumstances indicate that impairment may have occurred. We compare the carrying value of a reporting unit, including
goodwill, to the fair value of the unit. Carrying value is based on the assets and liabilities associated with the operations of that reporting unit. If the carrying value is less than the fair value,
no impairment exists. If the carrying value is higher than the fair value, there is an indication of impairment. A significant amount of judgment is involved in determining if an indication of
impairment exists. Factors may include, among others: a significant decline in our expected future cash flows; a sustained, significant decline in our stock price and market capitalization; a
significant adverse change in legal factors or in the business climate; unanticipated competition; the testing for recoverability of a significant asset group within a reporting unit; and slower
growth rates. Any adverse change in these factors would have a significant impact on the recoverability of these assets and negatively affect our financial condition and consolidated results of
operations. We compute the amount of impairment by comparing the implied fair value of reporting unit goodwill with the carrying amount of that goodwill. We are required to record a
non-cash impairment charge if the testing performed indicates that goodwill has been impaired.

As
with goodwill, we test our indefinite-lived intangible assets (primarily trade names) for impairment annually and whenever events or changes in circumstances indicate that their
carrying value may not be recoverable. We estimate the fair value of the trademarks based on an income valuation model using the relief from royalty method, which requires assumptions related to
projected revenues

14

---



Table of Contents

from
our annual long-range plan, assumed royalty rates that could be payable if we did not own the trademarks and a discount rate.

We
cannot accurately predict the amount and timing of any impairment of assets. Should the value of goodwill or other intangible assets become impaired, there could be an adverse effect
on our financial condition and consolidated results of operations.

Our allowance for doubtful accounts may prove inadequate or we may be negatively affected by credit risk exposures.

Our business depends on the creditworthiness of our customers. We periodically review our allowance for doubtful accounts for adequacy
considering economic conditions and trends, collateral values and credit quality indicators, including past charge-off experience and levels of past due accounts. We cannot be certain that
our allowance for doubtful accounts will be adequate over time to cover losses in our accounts receivable because of adverse changes in the economy or events adversely affecting specific customers,
industries or markets. The current economic environment is dynamic and the credit worthiness of our customers and the value of collateral underlying our accounts receivable can change significantly
over very short periods of time. Our allowance may not keep pace with changes in the creditworthiness of our customers or collateral values. If the credit quality of our customer base materially
decreases, if the risk of a market, industry, or group of customers changes significantly, or if our allowance for doubtful accounts is not adequate, our business, financial condition and results of
operations could suffer.

One of the key markets in which we operate is impacted by trends in home improvement, home remodeling and home building. Adverse changes in economic factors specific to
these industries may negatively impact the rate of growth of our net sales.

The professional contractor market is impacted by trends in home improvement, home remodeling and new home construction. Trends in
these areas are in turn dependent upon a number of factors, including demographic trends, interest rates, tax policy, employment levels, consumer confidence and the economy generally. Unfavorable
changes in demographics or a weakening of the national economy or of any regional or local economy in which we operate could adversely affect consumer spending, result in decreased demand for repair,
improvement, remodeling or construction products and adversely affect our business. For example, during 2009 our average organic daily sales rate in the professional contractor and specialty
distributor markets was down 25.3% and 18.5%, respectively.

We operate in a highly competitive industry, and if we are unable to compete successfully we could lose customers, and our sales may decline.

The MRO product distribution industry is highly competitive. We face significant competition from national and regional distributors
which market their products through the use of direct sales forces as well as direct marketing and catalogs. In addition, we face competition from traditional channels of distribution such as retail
outlets, small dealerships and large warehouse stores and from buying groups formed by smaller distributors, Internet-based procurement service companies, auction businesses and trade exchanges. We
expect that new competitors may develop over time as Internet-based enterprises become more established and reliable and refine their service capabilities.

In
addition, the MRO product distribution industry is undergoing changes driven by industry consolidation and increased customer demands. Traditional MRO product distributors are
consolidating operations and acquiring or merging with other MRO product distributors to achieve economies of scale and increase efficiency. This consolidation trend could cause the industry to become
more competitive and make it more difficult for us to maintain our operating margins.

15

---





Table of Contents

Competition in our industry is primarily based upon product line breadth, product availability, service capabilities and price. To the extent that existing or
future competitors seek to gain or retain market share by reducing price or by increasing support service offerings, we may be required to lower our prices or to make additional expenditures for
support services, thereby reducing our profitability.

Fluctuations in the cost of raw materials, fuel prices or in currency exchange rates could significantly reduce our revenues and profitability.

As a distributor of manufactured products, our profitability is related to the prices we pay to the manufacturers from which we
purchase our products and to the cost of transporting the products to us and our customers. The price that our suppliers charge us for our products is dependent in part upon the availability and cost
of the raw materials used to produce those products. Such raw materials are often subject to price fluctuations, frequently due to factors beyond our control, including changes in supply and demand,
general U.S. and international economic conditions, labor costs, competition and government regulations. Increases in the cost of raw materials, such as copper, oil, stainless steel, aluminum, zinc,
plastic and PVC and other commodities and raw materials, have occurred in the past and adversely impacted our operating results. Transportation prices are significantly dependent on fuel prices, which
generally change due to factors beyond our control, such as changes in worldwide demand, disruptions in supply, changes in the political climate in the Middle East and other regions and changes in
government regulations, including existing and pending legislation and regulations relating to climate change. For example, efforts to combat climate change
through reduction of greenhouse gases may result in higher fuel costs through taxation or other means. Fluctuations in raw materials and fuel prices may increase our costs and significantly reduce our
revenues and profitability.

A
significant fluctuation in raw materials, fuel and transportation costs may also adversely affect us. For example, during 2005 and 2006, the cost of our products increased materially
because of raw materials, fuel and transportation cost increases and other demand factors. During this period, a significant portion of our sales growth resulted from our price increases related to
these increased costs. The nature and extent of such an impact is difficult to predict, quantify and measure. To the extent the costs of products increase or decrease, the prices we charge for our
products may correspondingly increase or decrease, adversely affecting our revenues and profitability.

In
addition, many of our suppliers price their products in currencies other than the U.S. dollar or incur costs of production in non-U.S. currencies. Accordingly,
depreciation of the U.S. dollar against foreign currencies could increase the price we pay for these products. For example, a substantial portion of our products are sourced from suppliers in China
and the value of the Chinese Yuan has increased relative to the U.S. dollar since July 2005, when it was allowed to fluctuate against a basket of foreign currencies. Most experts believe that the
value of the Yuan will continue to increase relative to the U.S. dollar over the next few years. Such a move would most likely result in an increase in the cost of products that are sourced from
suppliers in China.

Loss of supplier agreements, lack of product availability or loss of delivery sources could decrease our revenues and profitability.

Our ability to offer a wide variety of products to our customers is dependent upon our ability to obtain adequate product supply from
manufacturers or other suppliers. While in many instances we have agreements, including supply chain agreements, with our suppliers, these agreements are generally terminable by either party on
limited notice. Even though we can replace each of our suppliers and no individual supplier represents more than 6% of our total purchases, the loss of several supplier agreements, or a substantial
decrease in the availability of products from our suppliers, could have a short-term material impact on our business.

16

---



Table of Contents

In
addition, supply interruptions could arise from shortages of raw materials, labor disputes or weather conditions affecting products or shipments, transportation disruptions or other
factors beyond our control. Loss of a key foreign supplier could disrupt our supply chain for approximately 60 to 90 days, or longer, and loss of key suppliers from an individual country could
result in disruptions of
approximately 120 to 150 days, or longer. Short- and long-term disruptions in our supply chain would result in higher inventory levels as we replace similar product domestically, a
higher cost of product and ultimately a decrease in our revenues and profitability. Although we are not substantially dependent on any individual supplier, a disruption in the timely availability of
our product by our key suppliers could result in a decrease in our revenues and profitability.

We could face potential product quality and product liability claims relating to the products we distribute, which could result in a decline in revenues and profitability
and negatively impact customer confidence.

We rely on manufacturers and other suppliers to provide us with the products we sell and distribute. As we do not have direct control
over the quality of the products manufactured or supplied by such third party suppliers, we are exposed to risks relating to the quality of the products we distribute. It is possible that inventory
from a manufacturer or supplier could be sold to our customers and later be alleged to have quality problems or to have caused personal injury, subjecting us to potential claims from customers or
third parties. The risk of claims may be greater with respect to our exclusive brand products, as these products are customarily manufactured by third party suppliers outside the United States,
particularly in China. We have been subject to claims in the past, which have been resolved without material financial impact. Product liability claims can be expensive to defend and can divert the
attention of management and other personnel for significant time periods, regardless of the ultimate outcome. An unsuccessful product liability defense could be very costly and accordingly result in a
decline in revenues and profitability. In addition, uncertainties with respect to the Chinese legal system may adversely affect us in resolving claims arising from our exclusive brand products
manufactured in China. Because many laws and regulations are relatively new and the Chinese legal system is still evolving, the interpretations of many laws, regulations and rules are not always
uniform. Finally, even if we are successful in defending any claim relating to the products we distribute, claims of this nature could negatively impact customer confidence in our products and our
company.

If the government of China were to reduce or withdraw the tax benefits they provide our Chinese suppliers, the cost of some of our products could increase and therefore our
profitability may be significantly reduced.

China's turnover tax system consists of value-added tax ("VAT"), consumption tax and business tax. Export sales are exempted under VAT
rules and an exporter who incurs input VAT on the manufacture of goods can claim a tax rebate from Chinese tax authorities. Currently, our Chinese suppliers benefit from the tax rebates that China
provides them to export their products. If these tax rebates are reduced or eliminated, some of our Chinese-sourced products could become more expensive for us, thereby reducing our profitability.

In some cases, we are dependent on long supply chains, which may subject us to interruptions in the supply of many of the products that we distribute.

A significant portion of the products that we distribute is imported from foreign countries, including China. We are thus dependent on
long supply chains for the successful delivery of many of our products. The length and complexity of these supply chains make them vulnerable to numerous risks, many of which are beyond our control,
which could cause significant interruptions or delays in delivery of our products. Factors such as labor disputes, currency fluctuations, changes in tariff or import policies, severe weather or
terrorist attacks or armed hostilities may disrupt these supply chains. We expect more of our name brand and exclusive brand products will be imported in the future, which will further increase these
risks. A significant interruption in our supply chains caused by any of the

17

---



Table of Contents

above
factors could result in increased costs or delivery delays and result in a decrease in our revenues and profitability.

Our ability to both maintain our existing customer base and to attract new customers is dependent in many cases upon our ability to deliver products and fulfill orders in a
timely and cost-effective manner.

To ensure timely delivery of our products to our customers, we frequently rely on third parties, including couriers such as UPS and
other national shippers as well as various local and regional trucking contractors and logistics consulting and management companies. Outsourcing this activity generates a number of risks, including
decreased control over the delivery process and service timeliness and quality. Any sustained inability of these third parties to deliver our products to our customers could result in the loss of
customers or require us to seek alternative delivery sources, if they are available, which may result in significantly increased costs and delivery delays. Furthermore, the need to identify and
qualify substitute service providers or increase our internal capacity could result in unforeseen operations problems and additional costs. Moreover, if demand for our products increases, we may be
unable to secure sufficient additional capacity from our current service providers, or others, on commercially reasonable terms, if at all.

The loss of any of our significant customers could significantly reduce our revenues and profitability.

Our 10 largest customers generated approximately $52.2 million, or approximately 5%, of our sales in the year ended
December 25, 2009, and our largest customer
accounted for approximately 1% of our sales in the year ended December 25, 2009. The loss of one or more of our significant customers or deterioration in our relations with any of them could
significantly reduce our revenues and profitability.

We may not be able to protect our trademarks, which could diminish the strength of our trademarks or limit our ability to use our trademarks and, accordingly, undermine our
competitive position.

We believe that our trademarks are important to our success and our competitive position. For instance, we market and sell products
primarily through twelve distinct and targeted brands: Wilmar®, AmSan®, Barnett®, Sexauer®, Hardware Express®, Copperfield®,
Maintenance USA®, U.S. Lock®, SunStar®, LeranSM, Trayco®, and AF LightingSM. We believe many of our customers have developed
strong consumer loyalty to these targeted brands. Accordingly, we devote resources to the establishment and protection of our trademarks, including with respect to our brand names and our exclusive
brand products. However, the actions we have taken may be inadequate to prevent imitation of our brands and concepts by others or to prevent others from claiming violations of their trademarks and
proprietary rights by us. In addition, others may assert rights in our trademarks. Our exclusive rights to our trademarks are subject to the common law rights of any other person who began using the
trademark (or a confusingly similar mark) prior to the date of federal registration. Future actions by third parties may diminish the strength of our trademarks or limit our ability to use our
trademarks and, accordingly, undermine our competitive position.

We may not be able to facilitate our growth strategy by identifying or completing transactions with attractive acquisition candidates, which could impede our revenues and
profitability.

Our acquisitions have contributed significantly to our growth. An important element of our growth strategy is to continue to seek
additional businesses to acquire in order to add new customers within our existing markets and to acquire brands in new markets. We cannot assure you that we will be able to identify attractive
acquisition candidates or complete the acquisition of any identified candidates at favorable prices and upon advantageous terms and conditions. Furthermore, we believe that our industry is currently
in a process of consolidation, and competition for attractive acquisition candidates is therefore likely to escalate, thereby limiting the number of acquisition candidates or increasing the overall
costs of making acquisitions. In addition, in view of the current disruptions in the credit

18

---



Table of Contents

markets,
we may not be able to obtain financing necessary to complete acquisitions on attractive terms or at all. Difficulties we may face in identifying or completing acquisitions could impede our
revenue growth and profitability.

We cannot assure you that we will be able to successfully complete the integration of future acquisitions or manage other consequences of our acquisitions, which could
impede our ability to remain competitive and, ultimately, our revenues and profitability.

Acquisitions involve significant risks and uncertainties, including difficulties integrating acquired personnel and other corporate
cultures into our business, difficulties associated with information technology conversions, the potential loss of key employees, customers or suppliers, the assumption of liabilities and exposure to
unforeseen liabilities of acquired companies, the difficulties in achieving target synergies and the diversion of management attention and resources from existing operations. We may not be able to
fully integrate the operations of future acquired businesses with our own in an efficient and cost-effective manner or without significant disruption to our existing operations. We may
also be required to incur additional debt in order to consummate acquisitions in the future. Such debt may be substantial and may limit our flexibility in using our cash flow from operations. Our
failure to integrate future acquired businesses effectively or to manage other consequences of our acquisitions, including increased indebtedness, could impede our ability to remain competitive and,
ultimately, our revenues and profitability.

Disruption in our information technology could significantly lower our revenues and profitability.

Our operations are dependent upon our information technology that encompass all of our major business functions. We rely upon our
information technology to manage and replenish inventory, to fill and ship customer orders on a timely basis and to coordinate our sales and marketing activities across all of our brands. We believe
that our information technology plays a key role in our ability to achieve operating and financial efficiencies. Any substantial disruption of our information technology for any prolonged time period
could result in delays in receiving inventory and supplies or filling customer orders and, accordingly, could significantly lower our revenues and profitability.

Disruption in our NDCs could significantly lower our revenues and profitability.

We currently maintain two NDCs, which are essential to the efficient operation of our national distribution network. Any serious
disruption to these distribution centers due to fire, earthquake, act of terrorism or any other cause could damage a significant portion of our inventory and could materially impair our ability to
distribute our products to our customers. In addition, we could incur significantly higher costs and longer lead times associated with distributing our products to our customers during the time that
it takes for us to reopen or replace these centers. As a result, any such disruption could significantly lower our revenues and profitability.

We may be unable to retain senior executives and attract and retain other qualified employees which might hinder our growth and could impede our ability to run our business
and potentially reduce our revenues and profitability.

Our success depends in part on our ability to attract, hire, train and retain qualified managerial, sales and marketing personnel. We
face significant competition for these types of personnel in our industry. We may be unsuccessful in attracting and retaining the personnel we require to conduct and expand our operations successfully
and, in such an event, our revenues and profitability could decline. In addition, key personnel may leave us and compete against us. Our success also depends, to a significant extent, on the continued
service of our senior management team. The loss of any member of our senior management team or other qualified employees could impair our ability to execute our

19

---



Table of Contents

business
plan and growth strategy, cause us to lose customers and reduce our net sales, or lead to employee morale problems and/or the loss of key employees.

If we fail to maintain an effective system of internal controls, we may not be able to accurately report our financial results or prevent fraud. As a result, current and
potential stockholders could lose confidence in our financial reporting, which would harm the trading price of our stock.

Effective internal controls are necessary for us to provide reliable financial reports and prevent fraud. Any failure to implement
required new or improved controls, or difficulties encountered in their implementation, could harm our operating results or cause us to fail to meet our reporting obligations. Inadequate internal
controls could also cause investors to lose confidence in our reported financial information, which could have a negative effect on the trading price of our stock.

Risks Relating to Our Indebtedness

The volatility and disruption of the capital and credit markets may impair our access to sufficient capital.

Over the past 18 months, the United States credit markets have experienced unprecedented contraction. As a result of the
tightening credit markets, we may not be able to obtain additional financing on favorable terms, or at all. While we intend to finance our operational cash flow, capital expenditures, debt service
obligations and growth projects with existing cash and cash flow from operations, we may require accessing our credit facility. However, due to the existing uncertainty in the capital and credit
markets, access to our credit facility may not be available. For example, one of the financial institutions that support our revolving credit facility failed. Though we were able to find a
replacement, such failures could negatively impact our ability to borrow under our revolving credit facility. In addition, if the current pressures on credit continue or worsen, we may not be able to
refinance our outstanding debt when due, which could have a material adverse effect on our business. Decreased access to the credit markets and other financing sources could also restrict our ability
to make acquisitions and grow our business.

Furthermore,
if our operating results, cash flow or capital resources prove inadequate, or if interest rates increase significantly, we could face substantial liquidity problems and
might be required to dispose of material assets or operations to meet our debt and other obligations. If we are unable to service our debt, we could be forced to reduce or delay planned capital
expenditures, sell assets, restructure or refinance our debt or seek additional equity capital, and we may be unable to take any of the actions on satisfactory terms or in a timely manner. Further,
any of these actions may not be sufficient to allow us to service our debt obligations or may have an adverse impact on our business. Our existing debt agreements limit our ability to take certain of
these actions. Our failure to generate sufficient operating cash flow to pay our debts, to refinance our indebtedness or to successfully undertake any of these other actions could have a material
adverse effect on us.

Our indebtedness may limit our cash flow available to invest in the ongoing needs of our business, which could prevent us from fulfilling our obligations.

As of December 25, 2009, our total indebtedness was $315.2 million, of which $9.5 million was outstanding in the
form of letters of credit. As of December 25, 2009, we had $163.8 million of senior indebtedness outstanding and $24.3 million in additional revolving loan availability under our
$100.0 million revolving loan facility. Our effective borrowing capacity is reduced by the limitation under the bank credit facility's ratio of net total indebtedness to adjusted consolidated
earnings before interest, taxes, depreciation and amortization ("EBITDA"), as defined by the credit facility. Also as of December 25, 2009, we had $100.7 million of total cash on hand
and permitted investments (including $25.0 million to be netted against debt for purposes of covenant compliance).

20

---



Table of Contents

Our
indebtedness could have important consequences, including:



Our
level of indebtedness increases the possibility that we may be unable to generate sufficient cash to pay when due the principal of, interest on or other amounts due in respect of our
indebtedness. In addition, we may incur additional debt from time to time to finance strategic acquisitions, investments or for other purposes, subject to the restrictions contained in the documents
governing our indebtedness. If we incur additional debt, the risks associated with our leverage, including our ability to service our debt, would increase. We cannot be certain that our earnings will
be sufficient to allow us to pay principal and interest on our debt and meet our other obligations. If we do not have sufficient earnings, we may be required to refinance all or part of our existing
debt, sell assets, borrow more money or sell more securities, none of which we can guarantee we will be able to do. Our ability to incur additional debt will be limited by the terms and conditions of
our credit facility. On June 23, 2006 we completed a series of refinancing transactions consisting of (1) an offering of $200.0 million of 81/8% senior subordinated
notes due 2014 and (2) entered into a $330.0 million bank credit facility. This bank credit facility consists of a $100.0 million 7-year term loan, a
$130.0 million 7-year delayed draw term loan and a $100.0 million 6-year revolving credit facility of which a portion not exceeding $40.0 million is
available in the form of letters of credit. In July 2006, we utilized, within the terms of our credit agreement, the incremental $130.0 million term loan to fund the AmSan acquisition. In
addition, the credit facility provides for an additional incremental term loan and revolver borrowings, limited by certain restrictions, in the aggregate principal amount of up to
$100.0 million and $50.0 million, respectively. Each incremental term loan must be in a minimum principal amount of $25.0 million.

Despite our level of indebtedness, we may be able to incur substantially more debt. This could further exacerbate the risks described above.

We may be able to incur significant additional indebtedness in the future. Although the indenture governing our 81/8%
senior subordinated notes due 2014 and the credit agreement governing our credit facility contain restrictions on the incurrence of additional indebtedness, these restrictions are subject to a number
of qualifications and exceptions, and the indebtedness incurred in compliance with these

21

---



Table of Contents

restrictions
could be substantial. Specifically, the indenture permits us to incur all the indebtedness provided for in our new revolving loan facility. Furthermore, these restrictions do not prevent
us from incurring obligations that do not constitute indebtedness, as defined in the applicable agreement. To the extent new debt is added to our current debt levels, the substantial leverage risks
described above would increase.

The terms of our credit facility and the indenture governing the 81/8% senior subordinated notes may restrict our current and future operations, particularly
our ability to respond to changes in our business or to take certain actions.

Our credit facility and the indenture governing the 81/8% senior subordinated notes contain, and any future indebtedness
of ours would likely contain, a number of restrictive covenants that impose significant operating and financial restrictions on us, including restrictions on our ability to, among other
things:



The
credit facility also requires us to maintain certain financial ratios. A failure by us to comply with the covenants or financial ratios contained in the credit facility could result
in an event of default under the facility which could materially and adversely affect our operating results and our financial condition. In the event of any default under our credit facility, the
lenders under our credit facility are not required to lend any additional amounts to us and could elect to declare all borrowings outstanding, together with accrued and unpaid interest and fees, to be
due and payable, require us to apply all of our available cash to repay these borrowings or prevent us from making debt service payments on the 81/8% senior subordinated notes, any of
which could result in an event of default under the 81/8% senior subordinated notes. If the indebtedness under our credit facility or the 81/8% senior subordinated notes
were to be accelerated, there can be no assurance that our assets would be sufficient to repay such indebtedness in full.

We may not be able to generate sufficient cash flow to meet our debt service obligations.

Our ability to generate sufficient cash flow from operations to make scheduled payments on our debt obligations will depend on our
future financial performance, which will be affected by a range of economic, competitive, regulatory, legislative and business factors, many of which are beyond our control. Our indebtedness under the
credit facility bears interest at a variable rate.

Historically,
we have funded our debt service obligations and other capital requirements through internally generated cash flow and funds borrowed under our credit agreement. We expect
our cash flow from operations and the loan availability under our credit agreement to be our primary source of funds in the future. If we do not generate sufficient cash flow from operations to
satisfy our debt

22

---



Table of Contents

obligations,
including payments on the 81/8% senior subordinated notes, we may have to undertake alternative financing plans, such as refinancing or restructuring our debt, selling
assets, reducing or delaying capital investments or seeking to raise additional capital. We cannot assure you that any refinancing would be possible, that any assets could be sold, or, if sold, of the
timing of the sales and the amount of proceeds realized from those sales, or that additional financing could be obtained on acceptable terms, if at all. Our inability to generate sufficient cash flow
to satisfy our debt obligations, or to refinance our obligations on commercially reasonable terms, would have an adverse effect on our business, financial condition and results of operations, as well
as on our ability to satisfy our obligations in respect of the 81/8% senior subordinated notes.

ITEM 1B.    Unresolved Staff Comments

None.

ITEM 2.    Properties

We operate from 122 locations throughout the United States, Canada and Puerto Rico consisting of 59 distribution centers, 22
professional contractor showrooms, 27 vendor-managed inventory locations, seven administrative and support facilities, five cross-dock facilities and two NDCs.

We
lease 93 properties. The majority of these leases are for terms of five to ten years. We own a call center located in Jacksonville, Florida, and distribution centers in Long Island,
New York and Louisville, Kentucky, both of which have attached administrative and support facilities. None of the owned properties are subject to any mortgages; however, our call center in
Jacksonville, Florida is subject to a development agreement with the City of Jacksonville. Of the 27 vendor-managed inventory locations, 26 are customer-specific locations whereby we assist those
customers with their MRO inventory management process.

We
believe that our properties are in good operating condition and adequately serve our current business operations.

The
ranges in size of the locations we operate are as follows (not including vendor-managed inventory locations and cross-dock facilities):

Size
(in square feet)NDCs


173,000

-


317,100Distribution centers


7,600

-


210,000Professional contractor showrooms


2,600

-


26,700Administrative and support facilities


3,000

-


72,900


23

---





Table of Contents

The following table sets forth the states, territories and provinces we operate out of (not including vendor-managed inventory locations and
cross-dock facilities):

Location

NDCs and
Distribution
Centers

Professional
Contractor
Showrooms

Administrative
and Support
LocationsU.S. StateAlabama





1Arizona


1California


2


1Colorado


1


1Florida


6


4


2Georgia


1Illinois


4


2Indiana


1Iowa





2Kansas


1


1Kentucky


2Louisiana


1Massachusetts


1


1Michigan


1Minnesota


1


1Missouri


2Montana





2Nebraska


1


1Nevada


1


1New Jersey


3





1New York


2North Carolina


2Ohio


3Oklahoma


2





1Oregon


1


2


2Pennsylvania


2


1South Carolina


1Tennessee


2Texas


6


1


1Utah


1Virginia


1Washington


5Subtotal


58


22


7U.S. TerritoryPuerto Rico


1Subtotal


1


0


0Canadian ProvinceAlberta


1Ontario


1Subtotal


2


0


0Total


61


22


7


24

---



Table of Contents

ITEM 3.    Legal Proceedings

We are involved in various legal proceedings in the normal course of our business. In the opinion of management, none of the
proceedings is material in relation to our consolidated financial statements.

ITEM 4.    Submission of Matters to a Vote of Security Holders

No matter was submitted to a vote of security holders during the fourth quarter of our year ended December 25, 2009, through the
solicitation of proxies or otherwise.

25

---



Table of Contents

PART II

ITEM 5.    Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

Market Information

Since December 16, 2004, our common stock has been publicly traded on the New York Stock Exchange ("NYSE") under the symbol
"IBI".

As
of February 23, 2010, there were approximately 80 holders of record of our outstanding common stock.

Stock Price Performance

The following Performance Graph and related information shall not be deemed "soliciting material" or to be
"filed" with the Securities and Exchange Commission, nor shall such information be incorporated by reference into any future filing under the Securities Act or the Exchange Act, except to the extent
that the Company specifically incorporates it by reference into such filing.

The
following performance graph compares the performance of our common stock with the performance of the NYSE Composite and the Standard & Poor's ("S&P") Small Cap 600 Index,
during the period from December 31, 2004 through December 25, 2009. The Company has chosen the S&P Small Cap 600 Index for comparison because the S&P Small Cap 600 Index includes
companies of similar capitalization to the Company. The graph plots the changes in value of an initial $100 investment over the indicated time period, assuming all dividends are reinvested.

GRAPHIC

December 31,
2004

December 30,
2005

December 29,
2006

December 28,
2007

December 26,
2008

December 25,
2009IBI

$
100.00

$
129.33

$
127.74

$
125.58

$
56.00

$
100.40Standard and Poor's Small Cap 600


100.00


106.65


121.66


121.05

$
77.96

$
102.62New York Stock Exchange Composite


100.00


106.95


126.05


135.22

$
76.39

$
100.07


26

---



Table of Contents

The
following table sets forth the high and low sale price per share of our common stock during the periods indicated:

High

LowFiscal Year 2009First quarter ended March 27, 2009

$
10.71

$
6.34Second quarter ended June 26, 2009

$
16.00

$
8.01Third quarter ended September 25, 2009

$
18.63

$
12.29Fourth quarter ended December 25, 2009

$
18.00

$
14.05Fiscal Year 2008First quarter ended March 28, 2008

$
22.34

$
17.31Second quarter ended June 27, 2008

$
20.20

$
14.70Third quarter ended September 26, 2008

$
18.59

$
12.83Fourth quarter ended December 26, 2008

$
16.45

$
6.74


Dividends

We have never declared dividends on our common stock. Our ability to declare and pay dividends on our common stock is subject to the
requirements of Delaware law. In addition, we are a parent company with no business operations of our own. Accordingly, our sources of cash are dividends and distributions with respect to our
ownership interest in Interline New Jersey that are derived from the earnings and cash flow generated by our businesses. The ability of Interline New Jersey to pay dividends to us is restricted under
certain of its debt and other agreements.

Securities Authorized for Issuance Under Equity Compensation Plans

The following table sets forth information as of December 25, 2009 regarding compensation plans under which our equity
securities are authorized for issuance.

(a)

(b)

(c)Plan Category

Number of securities to
be issued upon exercise of
outstanding options

Weighted-average
exercise price of
outstanding options ($)

Number of securities
remaining available for
future issuance under
equity compensation
plans (excluding
securities reflected in
column (a))Equity compensation plans approved by security holders


4,114,046
(1)
$
17.53
(2)

2,546,659Equity compensation plans not approved by security holders








Total


4,114,046
(1)
$
17.53
(2)

2,546,659


(1)Includes
452,376 restricted share units and 68,310 deferred stock units granted to management and non-employee directors, respectively, pursuant
to the 2004 Equity Incentive Plan.(2)The
weighted-average exercise price excludes restricted share units and deferred stock units.


Further,
as of December 25, 2009, there were 3,593,360 stock options outstanding with a weighted-average exercise price of $17.53 and a weighted-average remaining term of
5.1 years and 531,036 full value shares outstanding under our equity compensation plans. As of December 25, 2009, there were 2,546,659 shares remaining to be awarded under our equity
compensation plans (2,541,602 under the 2004 Equity Incentive Plan and 5,057 under the 2000 Stock Award Plan).

27

---



Table of Contents

Purchases of Equity Securities by the Issuer

The following table summarizes repurchases of our stock, comprised entirely of shares returned or sold to us to satisfy employee tax
withholding obligations that arose upon the vesting of restricted share units and shares of unvested forfeited restricted stock awards returned to us, during the three months ended December 25,
2009:

Period

Total
Number of
Shares
Purchased

Average
Price Paid
per Share

Total Number of
Shares Purchased as
Part of Publicly
Announced Plans or
Programs

Maximum Number of
Shares that May Yet
Be Purchased Under
the Plans or ProgramsOctober 2009
(September 26 - October 23)











November 2009
(October 24 - November 20)


1,399

$
17.01





December 2009
(November 21 - December 25)











Total


1,399

$
17.01








28

---





Table of Contents

ITEM 6.    Selected Financial Data

The table below presents our selected historical consolidated financial data for 2009, 2008, 2007, 2006 and 2005. The information
presented below should be read in conjunction with "Management's Discussion and Analysis of Financial Conditions and Results of Operations" and the consolidated financial statements included elsewhere
in this report.

Fiscal Year EndedDecember 25,
2009

December 26,
2008(1)

December 28,
2007

December 29,
2006(1)

December 30,
2005(1)(in thousands, except per share data)Income Statement Data:Net sales

$
1,059,278

$
1,195,663

$
1,239,027

$
1,067,570

$
851,928Cost of sales


665,327


746,037


765,137


658,698


526,334Gross profit


393,951


449,626


473,890


408,872


325,594Operating expenses


334,717


360,659


359,796


307,179


242,644Secondary offering expenses(2)














932Operating income


59,234


88,967


114,094


101,693


82,018Interest and other expense, net


(17,330
)

(26,284
)

(30,672
)

(30,170
)

(24,544
)Gain (Loss) on extinguishment of debt


1,257


2,775





(20,843
)

(10,340
)Income before income taxes


43,161


65,458


83,422


50,680


47,134Provision for income taxes


17,073


24,625


32,460


19,495


18,335Net income


26,088


40,833


50,962


31,185


28,799Preferred stock dividends














Net income applicable to common stockholders

$
26,088

$
40,833

$
50,962

$
31,185

$
28,799Earnings per share:Basic

$
0.80

$
1.26

$
1.58

$
0.97

$
0.90Diluted

$
0.79

$
1.25

$
1.56

$
0.95

$
0.89Cash dividends declared per share

$


$


$


$


$
Cash Flow Data:Net cash provided by (used in):Operating activities

$
144,282

$
56,192

$
57,730

$
29,946

$
38,838Investing activities


(14,515
)

17,715


(64,211
)

(139,298
)

(81,133
)Financing activities


(93,560
)

(15,844
)

4,441


113,226


(24,062
)Capital expenditures


11,157


20,582


14,906


7,813


7,920Balance Sheet Data (as of end of period):Cash and cash equivalents

$
99,223

$
62,724

$
4,975

$
6,852

$
2,958Total assets


928,838


962,848


936,834


890,569


705,769Total debt(3)


305,678


403,390


418,590


421,066


285,075Stockholders' equity


451,735


420,073


377,414


320,679


284,542Other Data:Depreciation and amortization

$
19,174

$
17,414

$
15,114

$
14,427

$
13,049Adjusted EBITDA(4)


79,907


107,474


130,452


116,726


96,638


(1)We
acquired CCS Enterprises, Inc. ("Copperfield") in July 2005, AmSan LLC ("AmSan") in July 2006 and Eagle Maintenance Supply, Inc.
("Eagle") in August 2008. Their results have been included in the financial statements since their respective acquisition date.


29

---



Table of Contents

(2)Secondary
offering expenses in 2005 consist of expenses related to the secondary stock offering by certain shareholders of which we received no proceeds.(3)Total
debt represents the amount of our short-term debt and long-term debt.(4)We
define Adjusted EBITDA as net income plus interest expense (income), net, change in fair value of interest rate swaps, cumulative effect of change in
accounting principle, (gain) loss on extinguishment of debt, secondary offering and initial public offering ("IPO") related expenses, provision for income taxes and depreciation and amortization.
Adjusted EBITDA differs from EBITDA and may not be comparable to EBITDA or Adjusted EBITDA as reported by other companies. Adjusted EBITDA differs from Consolidated EBITDA per our credit facility
agreement for purposes of determining our net leverage ratio.
We
present Adjusted EBITDA herein because we believe it to be relevant and useful information to our investors since it is consistently used by our management to evaluate the operating performance of
our business and to compare our operating performance with that of our competitors. Management also uses Adjusted EBITDA for planning purposes, including the preparation of annual operating budgets,
and to determine appropriate levels of operating and capital investments. We therefore utilize Adjusted EBITDA as a useful alternative to net income as an indicator of our operating performance
compared to the Company's plan. However, Adjusted EBITDA is not a measure of financial performance under accounting principles generally accepted in the United States of America ("US GAAP").
Accordingly, Adjusted EBITDA should not be used in isolation or as a substitute for other measures of financial performance reported in accordance with GAAP, such as gross margin, operating income,
net income, cash flows from operating, investing and financing activities or other income or cash flow statement data prepared in accordance with US GAAP.


Our
definition of Adjusted EBITDA specifically excludes certain items, including change in fair value of interest rate swaps, cumulative effect of change in accounting principle, loss on
extinguishment of debt, and secondary and IPO related expenses, which we believe are not indicative of our core operating results as follows:

Gain (Loss) on extinguishment of debtWe have recorded gains and losses associated with the early
extinguishment of debt. In 2005, we used proceeds from our IPO to repay the term loan under our credit facility and partially redeem our 111/2% senior subordinated notes. In 2006, we
refinanced our 111/2% senior subordinated notes and credit facility with 81/8% senior subordinated notes and a new credit facility. In 2008, we repurchased
$12.9 million of our 81/8% senior subordinated notes at 773/8% of par, or $10.0 million. In 2009, we repurchased $36.4 million of our
81/8% senior subordinated notes at 93.79% of par, or $34.2 million, and repaid $60.2 million of our term loan ahead of schedule. Since these transactions relate to the
financing of the Company, we believe the gains and losses associated with these specific significant financing transactions are not indicative of our core operating results.Secondary offering expensesThese expenses include additional compensation expense for forgiveness of
shareholder loans and one-time bonuses to senior employees in connection with our IPO in 2004 as well as secondary offering related expenses resulting from the secondary public offering by
certain of our stockholders in 2005. Because these offering transactions are one-time or infrequent in nature, we believe these expenses are not indicative of normalized performance but
rather the result of specific transactions not expected to repeat on a recurring basis.
These
items impacted net income over the periods presented which make direct comparisons between years less meaningful and more difficult without adjusting for them. While we believe that some of the
items excluded in the calculation of Adjusted EBITDA are not indicative of our core operating results, these items do impact our income statement, and management therefore utilizes Adjusted EBITDA as
an operating performance measure in conjunction with GAAP measures such as net income.


30

---



Table of Contents

In
addition, we believe the remaining adjustments in arriving at Adjusted EBITDA, comprised of interest expense (income), net, provision for income taxes and depreciation and amortization, are
appropriate because these adjustments allow management and investors to evaluate our operating performance without regard to these items which can vary from company to company depending upon the
acquisition history, capital intensity, financing options and the method by which its assets were acquired. We continuously manage and monitor our capital structure, tax position and capital spending
to ensure that they are appropriate. While the exclusion of these items limits the usefulness of this non-US GAAP measure as a performance measure because it does not reflect all
the related expenses we incurred, adjusting for these items and monitoring our performance with and without them helps management and investors more meaningfully evaluate and compare the results of
our operations from period to period and to those of other companies.

The
computation of Adjusted EBITDA is as follows (in thousands):


Fiscal Year EndedDecember 25,
2009

December 26,
2008

December 28,
2007

December 29,
2006

December 30,
2005Net income

$
26,088

$
40,833

$
50,962

$
31,185

$
28,799Interest expense, net


18,829


27,377


31,916


30,776


25,183(Gain) Loss on extinguishment of debt


(1,257
)

(2,775
)




20,843


10,340Secondary offering expenses














932Provision for income taxes


17,073


24,625


32,460


19,495


18,335Depreciation and amortization


19,174


17,414


15,114


14,427


13,049$
79,907

$
107,474

$
130,452

$
116,726

$
96,638




Reconciliation of Average Organic Daily Sales to Net Sales

Average organic daily sales are defined as sales for a period of time divided by the number of shipping days in that period of time
excluding any sales from acquisitions made subsequent to the beginning of the prior year period. The computation of average organic daily sales is as follows (dollar amounts in thousands):

Fiscal Year Ended

Fiscal Year EndedDecember 25,

December 26,



December 26,

December 28,2009

2008

% Variance

2008

2007

% VarianceNet sales

$
1,059,278

$
1,195,663


-11.4
%
$
1,195,663

$
1,239,027


-3.5
%Less acquisitions


(13,058
)







(9,434
)

Organic sales

$
1,046,220

$
1,195,663


-12.5
%
$
1,186,229

$
1,239,027


-4.3
%Daily sales:Ship days


252


252





252


252Average daily sales(1)

$
4,203

$
4,745


-11.4
%
$
4,745

$
4,917


-3.5
%Average organic daily sales(2)

$
4,152

$
4,745


-12.5
%
$
4,707

$
4,917


-4.3
%


(1)Average
daily sales are defined as sales for a period of time divided by the number of shipping days in that period of time.


31

---



Table of Contents

(2)Average
organic daily sales are defined as sales for a period of time divided by the number of shipping days in that period of time excluding any sales from
acquisitions made subsequent to the beginning of the prior year period.
Average
organic daily sales is presented herein because we believe it to be relevant and useful information to our investors since it is used by our management to evaluate the operating performance of
our business, as adjusted to exclude the impact of acquisitions, and compare our organic operating performance with that of our competitors. However, average organic daily sales is not a measure of
financial performance under US GAAP and it should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with US GAAP,
such as net sales. Management utilizes average organic daily sales as an operating performance measure in conjunction with US GAAP measures such as net sales.


ITEM 7.    Management's Discussion and Analysis of Financial Condition and Results of Operations

You should read the following discussion in conjunction with "Selected Financial Data" and our consolidated
financial statements included elsewhere in this report. Some of the statements in the following discussion are forward-looking statements. See "Forward-Looking Statements"
above.

Overview

We are a leading distributor and direct marketer of MRO products. We have one operating segment, the distribution of MRO products. We
market and sell our products primarily through twelve distinct and targeted brands. Our multi-brand operating model, which we
believe is unique in the industry, utilizes a single distribution platform to deliver tailored products and services to meet the individual needs of each respective customer group served.

We
stock approximately 100,000 MRO products in the following categories: appliances; cabinetry; electrical; floor coverings; gas; hardware; hearth and chimney; HVAC; janitorial and
sanitary; lighting; paint and sundries; plumbing; pool; security; shop and office supplies; tools and equipment; window coverings; and other miscellaneous products. Our products are primarily used for
the repair, maintenance, remodeling, refurbishment and construction of properties and non-industrial facilities.

Our
highly diverse customer base includes facilities maintenance customers, professional contractors and specialty distributors. Our customers range in size from individual contractors
and independent hardware stores to apartment management companies and national purchasing groups. Our largest customer accounted for approximately 1% of our sales during 2009.

32

---



Table of Contents

Results of Operations

The following table presents information derived from the consolidated statements of earnings expressed as a percentage of net sales
for the periods indicated:

% of Net Sales



% of Net SalesFiscal Year Ended



Fiscal Year Ended% Increase
(Decrease)
2009
vs. 2008(1)

% Increase
(Decrease)
2008
vs. 2007(1)December 25,
2009

December 26,
2008

December 26,
2008

December 28,
2007Net sales


100.0
%

100.0
%

(11.4
)%

100.0
%

100.0
%

(3.5
)%Cost of sales


62.8


62.4


(10.8
)

62.4


61.8


(2.5
)Gross profit


37.2


37.6


(12.4
)

37.6


38.2


(5.1
)Operating Expenses:Selling, general and administrative expenses


29.8


28.8


(8.0
)

28.8


27.9


(0.4
)Depreciation and amortization


1.8


1.4


10.2


1.4


1.2


16.3Total operating expense


31.6


30.2


(7.2
)

30.2


29.0


0.2Operating income


5.6


7.4


(33.4
)

7.4


9.2


(22.0
)Gain (Loss) on extinguishment of debt


0.1


0.2


(54.7
)

0.2





100.0Interest expense


(1.8
)

(2.4
)

(33.1
)

(2.4
)

(2.7
)

(16.0
)Interest and other income


0.2


0.2


(22.0
)

0.2


0.3


(32.4
)Income before income taxes


4.1


5.5


(34.1
)

5.5


6.7


(21.5
)Income tax provision


(1.6
)

(2.1
)

(30.7
)

(2.1
)

(2.6
)

(24.1
)Net income


2.5
%

3.4
%

(36.1
)%

3.4
%

4.1
%

(19.9
)%


(1)Percent
increase (decrease) represents the actual change as a percent of the prior year's result.


The
following discussion refers to the term average daily sales and average organic daily sales. Average daily sales are defined as sales for a period of time divided by
the number of shipping days in that period of time. Average organic daily sales are defined as sales for a period of time divided by the number of shipping days in that period of time excluding any
sales from acquisitions made subsequent to the beginning of the prior year period. For a reconciliation of average organic daily sales growth to US GAAP-based financial measures,
see "Selected Financial DataReconciliation of Average Organic Daily Sales."

Fiscal Year Ended December 25, 2009 Compared to Fiscal Year Ended December 26, 2008

Overview.During 2009, our sales declined 11.4% and organic sales declined 12.5%. We believe this decline is in part associated with the
widely
reported general economic downturn and credit crisis. Sales to customers in our facilities maintenance end-market, which makes up 73% of our total sales and includes multi-family housing
and institutional MRO customers, declined 6.2% during 2009 compared to 2008. Sales to our professional contractor customers, which represent 16% of our total sales, declined 25.3%. Sales to our
specialty distributor customers, which represent 11% of our total net sales, declined 18.5%. Demand from our professional contractor and specialty distributor customers continues to be impacted by the
prolonged declines in residential new construction and renovations activity.

33

---



Table of Contents

Net income as a percentage of net sales was 2.5% in 2009 compared to 3.4% in 2008. The decline in net income is a result of lower sales and gross margins, and the
costs associated with our previously announced operational initiatives, such as employee separation benefits, closing of underperforming professional contractor showrooms, consolidation of certain
distribution centers and higher bad debt expense. These higher costs were offset in part by decreases in compensation and fringe benefits, lower delivery costs and lower interest expense associated
with lower debt balances outstanding and lower interest rates.

As
part of our efforts to manage and control costs, we implemented a freeze on salary increases for all non-warehouse personnel and discontinued matching employees'
contributions to our qualified profit sharing plan under Section 401(k) of the Internal Revenue Code for the year ended December 25, 2009. Previously, we matched employee contributions
at a rate of 50% of the first 5% of the employee's base salary up to the statutory maximum of $5,500 per employee. During 2008, contributions to the 401(k) plan were $2.1 million. Effective
December 26, 2009, the first day of our 2010 fiscal year, we reinstituted merit-based salary increases and the matching of employee contributions to our qualified profit sharing plan at a rate
of 25% of the first 5% of the employee's base salary up to the statutory maximum of $5,500 per employee. However, in light of the current economic conditions, we plan to continue to evaluate the cost
and benefits associated with these cost control measures.

We
will also continue to focus on keeping our operating costs low in the near term while continuing to invest in our operating platform for the long term. Accordingly, in addition to the
operational initiatives such as headcount reductions, the closing of underperforming professional contractor
showrooms and the consolidation of distribution centers, some of which have been completed, our plans include continued investments in the consolidation of our distribution network and in information
technology solutions to optimize customer service.

Net Sales.Net sales decreased by $136.4 million, or 11.4%, to $1,059.3 million in 2009 from $1,195.7 million in 2008.
Average
organic daily sales were $4.2 million in 2009 and $4.7 million in 2008, a 12.5% decrease. The decline in sales resulted from the net impact of a 6.2% decrease in sales to our facilities
maintenance customers and a continued decline in sales to our professional contractor and specialty distributor customers of 25.3% and 18.5%, respectively. We expect sales to our facilities
maintenance, professional contractor and specialty distributor end-markets to remain relatively weak during 2010 as the general economic downturn and credit crisis is expected to continue
specifically with respect to the housing market. We expect continued variability within our end-markets; however, we believe the impact on sales related to the market weakness during 2010
will be less severe than we experienced during 2009.

Gross Profit.Gross profit decreased by $55.7 million, or 12.4%, to $394.0 million in 2009 from $449.6 million in 2008
as a
direct result of the decrease in sales as well as the decline of gross profit margin during the year. Gross profit margins decreased 40 basis points to 37.2% in 2009 from 37.6% in 2008. This decrease
in our gross profit margins is primarily related to a decline in our direct selling gross margins arising from heightened price competition associated with the decrease in sales and higher operating
costs as a percentage of sales at our NDCs driven from the decline in sales.

Selling, General and Administrative Expenses.SG&A expenses decreased by $27.7 million, or 8.0%, to $316.1 million in
2009 from
$343.8 million in 2008. As a percentage of net sales, SG&A increased 100 basis points to 29.8% for 2009 compared to 28.8% for 2008. The increase in SG&A expenses as a percentage of sales is
primarily due to $3.8 million in increased bad debt expense primarily associated with a customer seeking Chapter 11 bankruptcy protection, $2.3 million in additional severance and
distribution center closing costs associated with our distribution and operational initiatives (such as headcount reductions, consolidation of certain distribution centers and closing of
underperforming professional contractor centers), the write-off of $0.7 million in deferred acquisition costs due to the

34

---



Table of Contents

adoption
of a new accounting standard on business combinations and higher occupancy costs on a lower sales base. We have also increased our accounts receivable reserve to adjust for higher levels of
risk in our portfolio stemming from an unprecedented market and credit environment. These costs were partially offset by the cost savings derived from the reduction in workforce in the fourth quarter
of 2008 and the first quarter of 2009, the closing of underperforming professional contractor centers
and consolidation of certain distribution centers during the last six months of 2008 and the first nine months of 2009, and various other efforts aimed at reducing costs.

Depreciation and Amortization.Depreciation and amortization expense increased by $1.7 million, or 10.2%, to $18.6 million in
2009 from
$16.9 million in 2008. As a percentage of net sales, depreciation and amortization was 1.8%, 40 basis points higher than the 1.4% rate in 2008. These increases were due to higher depreciation
resulting from our higher capital spending over the last three years associated with our information technology infrastructure and distribution center consolidation and integration efforts. In 2009,
we had $12.6 million of depreciation and $6.0 million of amortization compared to $11.1 million and $5.8 million in 2008, respectively.

Operating Income.As a result of the foregoing, operating income decreased by $29.7 million, or 33.4%, to $59.2 million in
2009 from
$89.0 million in 2008.

Gain on Extinguishment of Debt.Gain on extinguishment of debt was $1.3 million in 2009 compared to $2.8 million in 2008.
During 2009,
we repurchased $36.4 million of our 81/8% senior subordinated notes at an average of 93.8% of par, or $34.2 million, including fees. In addition, we repaid
$60.2 million of our term loan ahead of schedule. In connection with the repurchase of our 81/8% senior subordinated notes and the term loan payment, we recorded a gain on
extinguishment of debt of $1.3 million net of $0.1 million and $0.9 million in original issue discount and deferred financing costs written-off, respectively. In
December 2008, we repurchased $12.9 million of our 81/8% senior subordinated notes at 773/8% of par, or $10.0 million. In connection with the December 2008
repurchase of our 81/8% senior subordinated notes, we recorded a gain on extinguishment of debt of $2.8 million net of $0.1 million in deferred financing costs
written-off.

Interest Expense.Interest expense decreased by $9.4 million to $19.0 million in 2009 from $28.5 million in 2008. This
decrease
was primarily due to $97.7 million in lower debt balances outstanding compared to last year associated with the repayments of our term loan and the repurchase of our 81/8% senior
subordinated notes as well as lower interest rates.

Interest and Other Income.Interest and other income decreased by $0.5 million to $1.7 million in 2009 from $2.2 million
in
2008. This decrease was primarily attributable to lower interest income associated with lower interest rates earned on cash and cash equivalents balances.

Provision for Income Taxes.The provision for income taxes was $17.1 million in 2009 compared to a provision of $24.6 million
in 2008.
The effective tax rate for 2009 increased by 200 basis points to 39.6% compared to 37.6% for 2008. The increase in the effective tax rate was due to the decrease in the benefit recognized associated
with previously unrecognized tax benefits and the write-off of deferred tax assets associated with share-based compensation arising from stock options that were forfeited due to employee
terminations, as well as the decrease in tax exempt interest recorded. During 2009, we resolved an uncertain tax position with regards to one state tax jurisdiction, and we made an adjustment of
$0.1 million, which favorably impacted our effective tax rate for the year. This compares to the $0.8 million we derecognized related to uncertain tax positions during 2008.

Fiscal Year Ended December 26, 2008 Compared to Fiscal Year Ended December 28, 2007

Overview.During 2008, our sales declined 3.5% and organic sales declined 4.3%. We believe this decline was in part associated with the
widely
reported general economic downturn and credit crisis.

35

---



Table of Contents

Sales
to customers in our facilities maintenance end-market, which made up 69% of our total sales and included multi-family housing and institutional MRO customers, declined 0.3% during
2008 compared to 2007. Sales to our professional contractor and specialty distributor customers, which represented 19% and 12% of our total sales, respectively, declined 12.1% and 6.6%, respectively.
Sales to these customers continued to be impacted by the prolonged declines in residential new construction and renovations activity.

Net
income as a percentage of net sales was 3.4% in 2008 compared to 4.1% in 2007. The decline in net income was a result of lower sales, costs associated with our operational
initiatives, such as employee separation benefits and closing underperforming professional contractor showrooms. In addition, we incurred higher bad debt expense and higher rent and other occupancy
costs, which were driven by our Auburn, Massachusetts, and Richmond, Virginia distribution center consolidations. These higher costs were offset in part by decreases in compensation and fringe
benefits, performance-based bonus and share-based compensation expense and lower interest expense associated with lower interest rates.

Net Sales.Net sales decreased by $43.4 million, or 3.5%, to $1,195.7 million in 2008 from $1,239.0 million in 2007.
Average
daily sales were $4.7 million in 2008 and $4.9 million in 2007, a 3.5% decrease. The decline in sales resulted from the net impact of a 0.3% decrease in sales to our facilities
maintenance customers and a continued decline in sales to our professional contractor and specialty distributor customers of 12.1% and 6.6%, respectively.

Gross Profit.Gross profit decreased by $24.3 million, or 5.1%, to $449.6 million in 2008 from $473.9 million in 2007 as
a
direct result of the decrease in sales as well as the decline of gross profit margin during the year. Gross profit margins decreased 60 basis points to 37.6% in 2008 from 38.2% in 2007. This decrease
in our gross profit margins was primarily related to a decline in our direct selling gross margins, lower gross profit dollars associated with our supplier programs such as payment discounts and
volume based purchase discounts, and higher costs included in gross profit associated with the cost of adding a new west coast NDC.

Selling, General and Administrative Expenses.SG&A expenses decreased by $1.5 million, or 0.4%, to $343.8 million in 2008
from
$345.3 million in 2007. As a percentage of net sales, SG&A increased 90 basis points to 28.8% for 2008 compared to 27.9% for 2007. The increase in SG&A expenses as a percentage of sales was
primarily comprised of (1) 40 basis points for higher occupancy related costs, such as rent expense; (2) 20 basis points for costs associated with our operational initiatives, such as
headcount reduction and closing underperforming professional contractor showrooms; (3) 20 basis points for higher bad debt expense resulting from the tight credit market; and (4) 10
basis points for project expenses associated with the consolidation of distribution operations in Auburn, Massachusetts, and Richmond, Virginia. These costs were offset in part by lower
performance-based bonus and share-based compensation expense.

Depreciation and Amortization.Depreciation and amortization expense increased by $2.4 million, or 16.3%, to $16.9 million in
2008 from
$14.5 million in 2007. As a percentage of net sales, depreciation and amortization was 1.4% or 20 basis points higher than the 1.2% rate in 2007. These increases were due to higher depreciation
resulting from our higher capital spending associated with our information technology infrastructure and distribution center consolidation and integration efforts. In 2008, we had $11.1 million
of depreciation and $5.8 million of amortization compared to $8.9 million and $5.6 million in 2007, respectively.

Operating Income.As a result of the foregoing, operating income decreased by $25.1 million, or 22.0%, to $89.0 million in
2008 from
$114.1 million in 2007.

36

---



Table of Contents

Gain on Extinguishment of Debt.Gain on extinguishment of debt was $2.8 million in 2008. In December 2008, we repurchased
$12.9 million
of our 81/8% senior subordinated notes at 773/8% of par, or $10.0 million. In connection with the repurchase of our 81/8% senior subordinated notes,
we recorded a gain on extinguishment of debt of $2.8 million net of $0.1 million in deferred financing costs written-off. We did not extinguish debt in 2007.

Interest Expense.Interest expense decreased by $5.4 million to $28.5 million in 2008 from $33.9 million in 2007. This
decrease
was primarily due to lower interest rates as well as scheduled reductions in the principal balance of our term-debt.

Interest and Other Income.Interest and other income decreased by $1.1 million to $2.2 million in 2008 from $3.3 million
in
2007. This decrease was primarily attributable to lower interest income associated with lower interest rates earned on cash and cash equivalents balances.

Provision for Income Taxes.The provision for income taxes was $24.6 million in 2008 compared to a provision of $32.5 million
in 2007.
The effective tax rate for 2008 decreased by 130 basis points to 37.6% compared to 38.9% for 2007. The decrease in the effective tax rate was primarily due to the decrease in a liability associated
with previously unrecognized tax benefits, as well as the increase in tax exempt interest recorded. During 2008, we obtained resolutions on the uncertain tax positions that we took for two states and
determined that we no longer needed the full amount of the accruals that we had established. As such, we made the appropriate adjustments, of which $0.8 million favorably impacted our effective
tax rate for the year.

Seasonality

We experience some seasonal fluctuations as sales of our products typically increase in the second and third fiscal quarters of the
year due to increased apartment turnover and related maintenance and repairs in the multi-family residential housing sector during these periods. Typically, November, December and January sales are
lower across most of our brands because customers may defer purchases at year-end as their budget limits are met and because of the winter holiday season between Thanksgiving Day and New
Year's Day. Our Copperfield brand experiences approximately two-thirds of sales between July and December. As such, our first quarter sales and earnings typically tend to be lower than the
remaining three quarters of the year.

Liquidity and Capital Resources

Overview

We are a holding company whose only asset is the stock of our subsidiaries. We conduct virtually all of our business operations through
Interline New Jersey. Accordingly, our only material sources of cash are dividends and distributions with respect to our ownership interests in Interline New Jersey that are derived from the earnings
and cash flow generated by Interline New Jersey.

As
of December 25, 2009, we had $150.7 million of 81/8% senior subordinated notes due 2014 and a $330.0 million bank credit facility. The
81/8% senior subordinated notes mature on June 15, 2014 and interest is payable on June 15 and December 15 of each year. As of December 25, 2009, the
81/8% senior subordinated notes had an estimated fair market value of $151.4 million or 100.5% of par. The bank credit facility consists of a $230.0 million
7-year term loan and a $100.0 million 6-year revolving credit facility of which a portion not exceeding $40.0 million is available in the form of letters of
credit. As of December 25, 2009, we had $9.5 million of letters of credit issued under the revolving credit facility and $154.2 million of aggregate principal outstanding under
the term loan facility.

The
debt instruments of Interline New Jersey, primarily the credit facility entered into on June 23, 2006 and the indenture governing the terms of the 81/8% senior
subordinated notes, contain significant

37

---



Table of Contents

restrictions
on the payment of dividends and distributions to us by Interline New Jersey. Interline New Jersey's credit facility allows it to pay dividends, make distributions to us or make
investments in us in an aggregate amount not to exceed $2.0 million during any fiscal year, so long as Interline New Jersey is not in default or would be in default as a result of such
payments. In addition, ordinary course distributions for overhead (up to $3.0 million annually) and taxes are permitted, as are annual payments of up to $7.5 million in respect of our
stock option or other benefit plans for management or employees and (provided Interline New Jersey is not in default) aggregate payments of up to $40.0 million depending on the pro forma net
leverage ratio as of the last day of the previous quarter. In addition, the indenture for the 81/8% senior subordinated notes generally restricts the ability of Interline New Jersey to
pay distributions to us and to make advances to, or investments in, us to an amount generally equal to 50% of the net income of Interline New Jersey, plus an amount equal to the net proceeds from
certain equity issuances, subject to compliance with a leverage ratio and no default having occurred and continuing. The indenture also contains certain permitted exceptions including
(1) allowing us to pay our franchise taxes and other fees required to maintain our corporate existence, to pay for general corporate and overhead expenses and to pay expenses incurred in
connection with certain financing, acquisition or disposition transactions, in an aggregate amount not to exceed $10.0 million per year; (2) allowing certain tax payments; and
(3) allowing certain permitted distributions up to $75 million. For a further description of the credit facility, see "Credit Facility" below.

Financial Condition

Working capital decreased by $56.9 million to $297.3 million as of December 25, 2009 from $354.2 million as
of December 26, 2008. The decrease in working capital was primarily related to lower inventory balances and higher accounts payable balances resulting from lower sales and improved working
capital management.

Cash Flow

Operating Activities.Net cash provided by operating activities was $144.3 million during the year ended
December 25, 2009 compared to net cash provided by operating activities of $56.2 million and $57.7 million during the years ended December 26, 2008 and December 28,
2007, respectively.

Net
cash provided by operating activities of $144.3 million during the year ended December 25, 2009 primarily consisted of net income of $26.1 million, adjustments
for non-cash items of $40.0 million and cash provided by working capital items of $78.0 million. Adjustments for non-cash items primarily consisted of
$19.2 million in depreciation and amortization of property, equipment and intangible assets, including $0.6 million of depreciation recorded within cost of sales, $10.5 million in
provisions for doubtful accounts, $5.7 million in deferred income taxes, $3.8 million in share-based compensation, $1.1 million in amortization of debt issuance costs and the
write-off of $0.7 million in deferred acquisition costs due to the adoption of a new accounting standard on business combinations offset by $1.3 million in net gain from the
repurchase of $36.4 million of our 81/8% senior subordinated notes and the repayment of $60.2 million of our term debt. The cash provided by working capital items
primarily consisted of $38.1 million from decreased inventory levels as a result of decreased purchases associated with lower demand, $17.7 million from increased trade payables balances
as a result of the timing of purchases and related payments, $9.2 million generated from trade receivables resulting from increased collections and the decline in sales, $5.9 million
from accrued expenses arising from the timing of the payment of certain expenses primarily from severance and distribution center closing costs associated with our previously discussed operational
initiatives, such as headcount reductions, consolidation of certain distribution centers and closing of underperforming professional contractor centers as well as higher accrued compensation and
related benefits at period-end, $4.3 million from

38

---



Table of Contents

decreased
prepaid expenses and other current assets primarily from lower rebates from vendors on lower purchases and $2.7 million from the increase in income taxes.

Net
cash provided by operating activities during the year ended December 26, 2008 of $56.2 million primarily consisted of net income of $40.8 million and adjustments
for non-cash items of $25.8 million offset by cash used in working capital of $9.6 million. Adjustments for non-cash items primarily consisted of
$17.4 million in depreciation and amortization of property, equipment and intangible assets, including $0.5 million of depreciation recorded within cost of sales, $3.8 million in
share-based compensation, $6.7 million in provisions for doubtful accounts and $1.1 million in amortization of debt issuance costs offset by $2.8 million in net gain from the
repurchase of $12.9 million of our 81/8% senior subordinated notes. The cash used in working capital consisted of increased inventory levels of $19.1 million as a result
of lower sales in the latter part of the year as well as increased inventory to stock our west coast NDC in Salt Lake City, Utah, and new MRO product offerings for our institutional facilities
maintenance customers, increased accrued expenses primarily from lower accrued compensation and related benefits of $6.8 million and overpayment of estimated income taxes of $2.6 million
due to lower net income than expected. These uses in cash were partially offset by $10.3 million generated from trade receivables resulting from increased collections and the decline in sales
and increased trade payables balances of $6.9 million as a result of the increased inventory levels and the timing of related payments for this inventory.

Net
cash provided by operating activities during the year ended December 28, 2007 of $57.7 million primarily consisted of net income of $51.0 million and adjustments
for non-cash items of $26.4 million offset by cash used in working capital to support the growth of our business of $18.5 million. Adjustments for non-cash items
primarily consisted of $15.1 million in depreciation and amortization of property, equipment and intangible assets, including $0.6 million of depreciation recorded within cost of sales,
$5.4 million in share-based compensation, $4.3 million in provisions for doubtful accounts and $1.1 million in amortization of debt issuance costs. The primary sources of cash
used in working capital were trade receivables of $15.0 million on sales from growth our facility maintenance customers, lower trade payable on lower purchase volume of $6.8 million, and
decreased accrued expenses and accrued interest due to timing of $4.4 million and $2.7 million, respectively, partially offset the decrease in inventory of $11.1 million on
improved inventory turns and lower inventory needs associated with lower sales demand from our professional contractor and specialty distributor customers.

Investing Activities.Net cash used in investing activities was $14.5 million during the year ended December 25, 2009 compared
to net
cash provided by investing activities of $17.7 million during the year ended December 26, 2008 and net cash used in investing activities of $64.2 million during the year ended
December 28, 2007.

Net
cash used in investing activities during the year ended December 25, 2009 was attributable to $11.2 million in capital expenditures made in the ordinary course of
business, $1.9 million in costs related to purchases of businesses primarily associated with earn-out provisions related to the acquisition of Eagle and $1.5 million in net
purchases of short-term investments comprised of pre-refunded municipal bonds secured by U.S. Treasury securities.

Net
cash provided by investing activities during the year ended December 26, 2008 was attributable to $48.5 million in net sales of short-term investments
comprised of tax exempt auction rate securities and variable rate demand notes offset by $20.6 million in capital expenditures made in the ordinary course of business and $10.2 million
in costs related to purchases of businesses, net of cash acquired, including $9.6 million for Eagle.

Net
cash used in investing activities during the year ended December 28, 2007 was attributable to $48.5 million in net purchases of short-term investments
comprised of tax exempt auction rate securities and variable rate demand notes as well as $14.9 million in capital expenditures made in the ordinary

39

---



Table of Contents

course
of business. In addition, we incurred costs related to purchases of businesses, net of cash acquired, of $0.8 million, including $0.7 million for AmSan.

Financing Activities.Net cash used in financing activities totaled $93.6 million during the year ended December 25, 2009
compared to
net cash used in financing activities of $15.8 million during the year ended December 26, 2008 and net cash provided by financing activities of $4.4 million during the year ended
December 28, 2007.

Net
cash used in financing activities during the year ended December 25, 2009 was primarily attributable to our repayment of $61.8 million of term debt and capital lease
obligations and our repurchase of $36.4 million of our 81/8% senior subordinated notes at an average of 93.8% of par, or $34.2 million offset by the net increase in
purchase card payable of $1.4 million and $1.0 million of proceeds from stock options exercised and excess tax benefits from share-based compensation, net of treasury stock acquired to
satisfy minimum statutory tax withholding requirements resulting from the vesting or exercising of equity awards.

Net
cash used in financing activities during the year ended December 26, 2008 was primarily attributable to our repurchase of $12.9 million of our 81/8%
senior subordinated notes at 773/8% of par, or $10.0 million, the net decrease in purchase card payable of $2.9 million, our repayment of $2.7 million of term debt
and capital lease obligations and $1.1 million for the acquisition of treasury stock to satisfy minimum statutory tax withholding requirements resulting from the vesting or exercising of equity
awards offset by $0.8 million of proceeds from stock options exercised and excess tax benefits from share-based compensation.

Net
cash provided by financing activities during the year ended December 28, 2007 was primarily attributable to the net increase in purchase card payable of $6.6 million
offset by our repayment of $2.9 million of term debt and capital lease obligations offset by $0.8 million of proceeds from stock options exercised and excess tax benefits from
share-based compensation.

Capital Expenditures

Capital expenditures were $11.2 million in 2009, $20.6 million in 2008 and $14.9 million in 2007. Capital
expenditures as a percentage of net sales were 1.1%, 1.7% and 1.2% in 2009, 2008 and 2007, respectively.

Capital
expenditures during 2009 were driven primarily by the continued consolidation of our distribution center network including the investments in larger more efficient distribution
centers. In addition, during 2009, we acquired $3.0 million of property in the form of leasehold improvements through lease incentives associated with our corporate headquarters in
Jacksonville, Florida and our San Bernardino, California distribution center.

Capital
expenditures during 2008 were primarily made for the upgrade of our telecommunications network, the consolidation of our distribution center network, the purchase of warehouse
equipment and overall investments in our information technology solutions.

Capital
expenditures during 2007 were associated with the expansion of existing distribution centers and warehouse equipment and investments in our information technology necessary for
the integration of our AmSan acquisition.

Credit Facility

Borrowings under the term loan and the revolving credit facility bear interest, at Interline New Jersey's option, at either LIBOR plus
1.75% or at the alternate base rate, which is the greater of the Prime Rate or the Federal Funds Effective Rate plus 0.50%, plus 0.75%. As of December 25, 2009, the interest rate in effect with
respect to the term loan was 2.02% for the LIBOR option and 4.00% for

40

---



Table of Contents

the
alternate base rate option. Outstanding letters of credit under the revolving credit facility are subject to a per annum fee equal to the applicable margin under the revolving credit facility. The
interest rate margin is subject to pricing adjustments at the end of each fiscal quarter based on the ratio of net total indebtedness to consolidated EBITDA as defined by the credit facility. The term
loan matures on June 23, 2013 and the revolving loan facility matures on June 23, 2012. Amounts under the term loan were originally due and payable in quarterly installments equal to
1.0% of the original principal amount on an annual basis through June 23, 2013, with the balance payable in one final installment at the maturity date. As a result of our repayments of
borrowings on our term debt, we are not required to make another principal payment until the debt matures in 2013.

The
bank credit facility, which is secured by substantially all of the assets of Interline New Jersey and is guaranteed by us and by the domestic subsidiaries of Interline New Jersey,
contains affirmative, negative and financial covenants that limit Interline New Jersey's ability to incur additional indebtedness, pay dividends on its common stock or redeem, repurchase or retire its
common stock or subordinated indebtedness, make certain investments, sell assets, and consolidate, merge or transfer assets, and that require Interline New Jersey to maintain certain financial ratios
as of the last day of each fiscal quarter, including a minimum ratio based on an adjusted and consolidated EBITDA to consolidated cash interest expense and a maximum ratio of net total indebtedness to
an adjusted consolidated EBITDA. As of December 25, 2009, the maximum ratio of net total indebtedness to adjusted consolidated EBITDA as defined by the credit facility was 3.5 times. Interline
New Jersey and the Company were in compliance with all covenants at December 25, 2009.

In
connection with the bank credit facility, Interline New Jersey is required to pay administrative fees, commitment fees, letter of credit issuance and administration fees and certain
expenses and to provide certain indemnities, all of which are customary for financings of this type. The bank credit facility also allows for certain incremental term loans and incremental commitments
under the revolving credit facility which are available to Interline New Jersey to repay indebtedness and make acquisitions if certain conditions, including various financial ratios are met.

Liquidity

Historically, our capital requirements have been for debt service obligations, working capital requirements, including inventory,
accounts receivable and accounts payable, acquisitions, the expansion and maintenance of our distribution network and upgrades of our information technology. We expect this to continue in the
foreseeable future. Historically, we have funded these requirements through cash flow generated from operating activities and funds borrowed under our credit facility. We expect our cash on hand as
well as cash flow from operations and loan availability under our credit facility to be our primary source of funds in the future. Letters of credit, which are issued under the revolving loan facility
under our credit facility, are used to support payment obligations incurred for our general corporate purposes.

As
of December 25, 2009, we had $24.3 million of availability under our $100.0 million revolving credit facility after the limitation under the bank credit
facility's ratio of net total indebtedness to adjusted consolidated EBITDA, as defined by the credit facility. Prior to December 26, 2008, one of the financial institutions that support our
revolving credit facility failed, effectively limiting the size of the revolver commitment to $83.0 million. In the fourth quarter of 2009, that institution's commitment was assumed by another
lender. As a result, our current revolver commitment is again $100.0 million. As of December 25, 2009, we had $100.7 million of total cash on hand and permitted investments
(including $25.0 million to be netted against debt for purposes of covenant compliance).

We
believe that cash and cash equivalents on hand, cash flow from operations and available borrowing capacity under our credit facility will be adequate to finance our ongoing
operational cash flow needs and debt service obligations in the foreseeable future.

41

---





Table of Contents

Contractual Obligations and Off-Balance Sheet Arrangements

The following table sets forth our contractual obligations as of December 25, 2009 (in thousands):

Total

Less than
1 year

2 - 3
years

4 - 5
years

After 5
yearsTerm debt

$
155,815

$
1,590

$


$
154,225

$
81/8% senior subordinated notes


150,681








150,681


Revolving credit facility(1)














Interest


71,967


15,896


31,476


24,595


Operating leases


93,837


21,941


30,591


18,895


22,410Capital leases


238


234


4





Employment agreements


5,607


4,481


1,126





Deferred compensation and retirement plans


797


106


212


212


267Total contractual cash obligations(2)(3)

$
478,942

$
44,248

$
63,409

$
348,608

$
22,677


(1)Our
senior secured credit facility includes a revolving credit facility. As of December 25, 2009, we had $9.5 million in letters of credit
issued under the revolving credit facility. See Liquidity and Capital Resources above for more information.(2)Trade
accounts payable of $86.0 million are excluded from the table but generally payable within 30 to 60 days. Accrued interest payable which
is currently recorded as a liability is also excluded from the table. See Item 8. Financial Statements and Supplementary Data and the accompanying audited consolidated financial statements.(3)As
more fully disclosed in Note 16. Income Taxes to our audited consolidated financial statements included in this report, as of December 25,
2009, we have recognized $0.2 million of liabilities for unrecognized tax benefits of which less than $0.1 million related to penalties and interest. As of December 25, 2009, we
are unable to make a reasonably reliable estimate of the timing of payments in individual years beyond 12 months due to uncertainties in the timing of tax audit outcomes. As a result, this
amount is not included in the table above.


As
of December 25, 2009, except for operating leases and letters of credit, we had no material off-balance sheet arrangements.

Critical Accounting Policies

In preparing the consolidated financial statements in conformity with US GAAP, we are required to make certain estimates,
judgments and assumptions. These estimates, judgments and assumptions affect the reported amounts of assets and liabilities, including the disclosure of contingent assets and liabilities, at the date
of the financial statements and the reported amounts of revenues and expenses during the periods presented. On an ongoing basis, we evaluate these estimates and assumptions. We base our estimates and
assumptions on historical experience and on various other factors that we believe are reasonable at the time we make the estimates and assumptions. Actual results may differ from these estimates and
assumptions under different circumstances or conditions. The significant accounting policies that we believe are the most critical in order to fully understand and evaluate our financial position and
results of operations include the following policies.

Revenue Recognition

While our recognition of revenue is predominantly derived from routine transactions and does not involve significant judgment, revenue
recognition represents an important accounting policy for us. We recognize a sale when the product has been shipped and risk of loss has passed to the customer,

42

---



Table of Contents

collection
of the resulting receivable is probable, persuasive evidence of an arrangement exists and the price is fixed or determinable. Sales are recorded net of estimated discounts, rebates and
returns. A portion of our sales is delivered directly from the supplier to our customers. These direct-shipment sales are recorded on a gross basis with the corresponding cost of goods sold. We
provide limited product return and protection rights to certain customers. We accrue product return reserves. The provision is made for estimated product returns based on sales volumes and our
experience. Actual returns have not varied materially from amounts provided historically.

Vendor Rebates

Many of our arrangements with our vendors provide for us to receive a rebate of a specified amount, payable to us when we achieve any
of a number of measures generally related to the volume of purchases from our vendors. We account for these rebates as a reduction of the prices of the related vendors' products, which reduces the
inventory cost until the period in which we sell the product, at which time these rebates reduce cost of sales in our income statement. Throughout the year, we estimate the amount of rebates
receivable based upon the expected level of purchases. We continually revise these estimates to reflect actual rebates earned based on actual purchase levels. Historically, our actual rebates have
been within our expectations used for our estimates. If we fail to achieve a measure which is required to obtain a vendor rebate, we will have to record a charge in the period that we determine the
criteria or measure for the vendor rebate will not be met to the extent the vendor rebate was estimated and included as a reduction to cost of sales. If market conditions were to change, vendors may
change the terms of some or all of these programs. Although these changes would not affect the amounts which we have recorded related to products already purchased, it may impact our gross margin on
products we sell or revenues earned in future periods.

Allowance for Doubtful Accounts

We maintain an allowance for doubtful accounts for estimated losses resulting from the inability to collect outstanding amounts from
customers. The allowance includes specific amounts for those accounts that are likely to be uncollectible, such as accounts of customers in bankruptcy and general allowances for those accounts that
management currently believes to be collectible but may later become uncollectible. Estimates are used to determine the allowance for bad debts and are based on historical collection experience,
current economic trends, credit worthiness of customers and changes in customer payment terms. Adjustments to credit limits are made based upon payment history and our customers' current credit
worthiness. If the financial condition of our customers were to deteriorate, additions to the allowance may be needed that will increase selling, general and administrative expenses and decrease
accounts receivable.

Valuation of Excess and Obsolete Inventory

Inventories are valued at the lower of cost or market. We determine inventory cost using the average cost method. We adjust inventory
for excess and obsolete inventory and for the difference by which the cost of the inventory exceeds the estimated market value. In order to determine the adjustments, management reviews inventory
quantities on hand, slow movement reports and sales history reports. Management estimates the required adjustment based on estimated demand for products and market conditions. To the extent historical
results are not indicative of future results and if events occur that affect our relationships with suppliers or the salability of our products, additional write-offs may be needed that
will increase our cost of sales and decrease inventory.

Goodwill, Intangibles and Other Long-Lived Assets

Management assesses the recoverability of our goodwill, identifiable intangibles and other long-lived assets whenever
events or changes in circumstances indicate that the carrying value may not

43

---



Table of Contents

be
recoverable. The following factors, if present, may trigger an impairment review: (1) significant underperformance relative to expected historical or projected future operating results;
(2) significant negative industry or economic trends; (3) a significant increase in competition; and (4) a significant
increase in interest rates on debt. If the recoverability of these assets is unlikely because of the existence of one or more of the above-mentioned factors, an impairment analysis is performed using
a projected discounted cash flow method. Management must make assumptions regarding estimated future cash flows and other factors to determine the fair value of these respective assets. If these
estimates or related assumptions change in the future, we may be required to record an impairment charge. Impairment charges would be included in our statements of operations, and would result in
reduced carrying amounts of the related assets in our balance sheets.

Share-Based Compensation

Under the fair value recognition provisions of US GAAP, share-based compensation cost is measured at the grant date based on the
fair value of the award and is recognized as expense on a straight-line basis over the requisite service period, which is generally the vesting period. We currently use the Black-Scholes
option pricing model to determine the fair value of stock options. The fair value of restricted stock awards, restricted share units, depending on the grant, and deferred stock units is based on the
fair market values of the underlying stock on the dates of grant. The determination of the fair value of stock-based awards on the date of grant using an option pricing model is affected by our stock
price as well as assumptions regarding a number of complex and subjective variables. These variables include our expected stock price volatility over the expected term of the awards, actual and
projected employee stock option exercise behaviors, risk-free interest rate, estimated forfeitures and expected dividends.

We
estimate the expected term of options granted by calculating the average term from our historical stock option exercise experience. We estimate the volatility of our common stock
based on the historical performance of our common stock. We base the risk-free interest rate on zero-coupon yields implied from U.S. Treasury issues with remaining terms
similar to the expected term on the options. We do not anticipate paying any cash dividends in the foreseeable future and therefore use an expected dividend yield of zero in the option pricing model.
We are required to estimate forfeitures at the time of grant and revise those estimates in subsequent periods if actual forfeitures differ from those estimates. We use historical data to estimate
pre-vesting option forfeitures and record stock-based compensation expense only for those awards that are expected to vest. See Note 12. Share-Based Compensation to our audited
consolidated financial statements included in this report.

If
we use different assumptions for estimating stock-based compensation expense in future periods or if actual forfeitures differ materially from our estimated forfeitures, the change in
our stock-based compensation expense could materially affect our operating income, net income and net income per share.

Income Taxes

Significant judgment is required in determining our provision for income taxes, current tax assets and liabilities, deferred tax assets
and liabilities and our future taxable income for purposes of assessing our ability to realize future benefit from our deferred tax assets. A valuation allowance is established to reduce our deferred
tax assets to the amount that is considered more likely than not to be realized through the generation of future taxable income and other tax planning opportunities. To the extent that a determination
is made to establish or adjust a valuation allowance, the expense or benefit is recorded in the period in which the determination is made.

Our
accounting for income taxes requires us to exercise judgment for known issues under discussion with tax authorities and transactions yet to be settled. The final outcome of these tax

44

---



Table of Contents

uncertainties
is dependent upon various matters including tax examinations, legal proceedings, changes in regulatory tax laws, or interpretation of those tax laws, or expiration of statutes of
limitation. However, based on the number of jurisdictions, the uncertainties associated with litigation and the status of examinations, including the protocols of finalizing audits by the relevant tax
authorities, which could include formal legal proceedings, there is a high degree of uncertainty regarding the future cash outflows associated with these tax uncertainties. See Note 16. Income
Taxes to our audited consolidated financial statements included in this report.

Future
rulings by tax authorities and future changes in tax laws and their interpretation, changes in projected levels of taxable income and future tax planning strategies could impact
our actual effective tax rate and our recorded tax balances. If actual results differ from estimates we have used, or if we adjust these estimates in future periods, our operating results and
financial position could be materially affected.

Legal Contingencies

From time to time, in the course of our business, we become involved in legal proceedings. In accordance with US GAAP, if it is
probable that, as a result of a pending legal claim, an asset had been impaired or a liability had been incurred at the date of the financial statements and the amount of the loss is estimable, an
accrual for the costs to resolve the claim is recorded in accrued expenses in our balance sheets. Professional fees related to legal claims are included in selling, general and administrative expenses
in our statements of operations. Management, with the assistance of outside counsel, determines whether it is probable that a liability from a legal
claim has been incurred and estimates the amount of loss. The analysis is based upon potential results, assuming a combination of litigation and settlement strategies. As discussed in Note 14.
Commitments and Contingencies to our audited consolidated financial statements included in this report, management does not believe that currently pending proceedings will have a material adverse
effect on our consolidated financial position. It is possible, however, that future results of operations for any particular period could be materially affected by changes in our assumptions related
to these proceedings.

Certifications

Our Chief Executive Officer has certified to the NYSE that he is not aware of any violations by the Company of NYSE corporate
governance listing standards. We have included as exhibits to this Annual Report on Form 10-K certificates of our Chief Executive Officer and Chief Financial Officer certifying the
quality of our public disclosure.

ITEM 7A.    Quantitative and Qualitative Disclosures About Market Risk

Commodity Price Risk

We are aware of the potentially unfavorable effects inflationary pressures may create through higher product and material costs, higher
asset replacement costs and related depreciation and higher interest rates. In addition, our operating performance is affected by price fluctuations in copper, oil, stainless steel, aluminum, zinc,
plastic and PVC and other commodities and raw materials. We seek to minimize the effects of inflation and changing prices through economies of purchasing and inventory management resulting in cost
reductions and productivity improvements as well as price increases to maintain reasonable profit margins. However, such commodity price fluctuations have from time to time created cyclicality in our
financial performance, and could continue to do so in the future. In addition, our use of priced catalogs may not allow us to offset such cost increases quickly, resulting in a decrease in gross
margins and profit.

45

---



Table of Contents

Interest Rate Risk

Our variable rate term debt is sensitive to changes in the general level of interest rates. As of December 25, 2009, the
interest rate in effect with respect to our $154.2 million variable rate term debt was 2.02% for the LIBOR option and 4.00% for the alternate base rate option. While our variable rate term debt
obligations expose us to the risk of rising interest rates, we do not believe that the potential exposure is material to our overall financial performance or results of operations. Based on the
outstanding variable rate term debt as of December 25, 2009, a 1.0% annual increase or decrease in current market interest rates would have the effect of causing a $1.5 million
pre-tax change to our statement of operations.

The
fair market value of our fixed rate debt is subject to interest rate risk. As of December 25, 2009, the estimated fair market value of our $150.7 million
81/8% senior subordinated notes was $151.4 million or 100.5% of par.

Foreign Currency Exchange Risk

The majority of our purchases from foreign-based suppliers are from China and other countries in Asia and are transacted in U.S.
dollars. Accordingly, our risk to foreign currency exchange rates was not material as of December 25, 2009.

Derivative Financial Instruments

As of December 25, 2009, we did not have any interest rate swap exchange agreements, or swaps. Historically, we have entered
into derivative financial instruments from time to time, including interest rate exchange agreements, to manage our exposure to fluctuations in interest rates on our debt. Under our former swap
agreements, we paid a fixed rate on the notional amount to our banks and the banks paid us a variable rate on the notional amount equal to a base LIBOR rate.

We
periodically evaluate the costs and benefits of any changes in our interest rate risk. Based on such evaluation, we may enter into new interest rate swaps to manage our interest rate
exposure. Our derivative activities, all of which are for purposes other than trading, are initiated within the guidelines of corporate risk-management policies.

ITEM 8.    Financial Statements and Supplementary Data

Our consolidated financial statements are provided in part IV, Item 15 of this filing.

ITEM 9.    Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

None.

ITEM 9A.    Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer (our principal executive officer and
principal financial officer), evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act)
as of December 25, 2009. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of December 25, 2009, our disclosure controls and procedures
were effective to (1) ensure that material information disclosed by us in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including
our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure and (2) ensure that information required to be disclosed by us in the reports
that

46

---



Table of Contents

we
file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC's rules and forms.

Internal Control over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is
defined in Exchange Act Rules 13a-15(f) and 15d-15(f). Under the supervision and with the participation of our management, including our Chief Executive Officer and
Chief Financial Officer, we conducted an evaluation of the effectiveness of our internal control over financial reporting based on the framework inInternal
ControlIntegrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on our evaluation, under the Internal ControlIntegrated
Framework, our management concluded that our internal control over financial reporting was effective as of
December 25, 2009.

The
report of our independent registered public accounting firm related to the effectiveness of internal control over financial reporting is included on page F-1 of
this Annual Report on Form 10-K.

Changes in Internal Control over Financial Reporting

No change in our internal control over financial reporting occurred during the quarter ended December 25, 2009 that has
materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Limitations on the Effectiveness of Controls

Our management, including our Chief Executive Officer and Chief Financial Officer, does not expect that our disclosure controls and
procedures or our internal control over financial reporting will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable assurance
that the objectives of a control system are met. Further, any control system reflects limitations on resources, and the benefits of a control system must be considered relative to its costs. Because
of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected. The design of a
control system is also based upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all
potential future conditions. Over time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with policies or procedures. Because of the
inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and may not be detected. Our disclosure controls are designed to provide reasonable
assurance of achieving their objectives. Based on our evaluation of the effectiveness of our internal control over financial reporting, our management, including our Chief Executive Officer and Chief
Financial Officer, concluded that, as of December 25, 2009, our disclosure controls and procedures were effective at the reasonable assurance level.

ITEM 9B.    Other Information

None.

47

---



Table of Contents

PART III

ITEM 10.    Directors, Executive Officers and Corporate Governance

The information required by this item is incorporated by reference from our definitive proxy statement to be filed not later than
120 days after the end of the fiscal year covered by this Annual Report on Form 10-K pursuant to Regulation 14A.

ITEM 11.    Executive Compensation

The information required by this item is incorporated by reference from our definitive proxy statement to be filed not later than
120 days after the end of the fiscal year covered by this Annual Report on Form 10-K pursuant to Regulation 14A.

ITEM 12.    Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

The information required by this item is incorporated by reference from our definitive proxy statement to be filed not later than
120 days after the end of the fiscal year covered by this Annual Report on Form 10-K pursuant to Regulation 14A.

ITEM 13.    Certain Relationships and Related Transactions, and Director Independence

The information required by this item is incorporated by reference from our definitive proxy statement to be filed not later than
120 days after the end of the fiscal year covered by this Annual Report on Form 10-K pursuant to Regulation 14A.

ITEM 14.    Principal Accounting Fees and Services

The information required by this item is incorporated by reference from our definitive proxy statement to be filed not later than
120 days after the end of the fiscal year covered by this Annual Report on Form 10-K pursuant to Regulation 14A.

48

---





Table of Contents

PART IV

ITEM 15.    Exhibits, Financial Statement Schedules

(a)   Documents
filed as part of the report.



Report of Independent Registered Public Accounting Firm

F-1Consolidated Balance Sheets

F-3Consolidated Statements of Earnings

F-4Consolidated Statements of Stockholders' Equity

F-5Consolidated Statements of Cash Flows

F-6Notes to Consolidated Financial Statements

F-7 to F-43




49

---







Table of Contents

ITEM 16.    Signatures

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this
report to be signed on its behalf by the undersigned, thereunto duly authorized.

INTERLINE BRANDS, INC./s/ MICHAEL J. GREBE Michael J. Grebe Chief Executive Officer and PresidentDate: February 23, 2010


Pursuant
to the requirements of the Securities Exchange Act of 1934, this report has been signed by the following persons on behalf of the Registrant and in the capacities indicated and
on the dates indicated.

Signature

Title

Date/s/ MICHAEL J. GREBE Michael J. Grebe

Chairman of the Board, Chief Executive Officer and President (Principal Executive Officer)

February 23, 2010/s/ JOHN A. EBNER John A. Ebner

Chief Financial Officer and Treasurer
(Principal Accounting Officer and Principal Financial Officer)

February 23, 2010/s/ GIDEON ARGOV Gideon Argov

Director

February 23, 2010/s/ MICHAEL E. DEDOMENICO Michael E. DeDomenico

Director

February 23, 2010/s/ JOHN J. GAVIN John J. Gavin

Director

February 23, 2010/s/ BARRY J. GOLDSTEIN Barry J. Goldstein

Director

February 23, 2010/s/ ERNEST K. JACQUET Ernest K. Jacquet

Director

February 23, 2010


50

---



Table of Contents

Signature

Title

Date/s/ RANDOLPH W. MELVILLE Randolph W. Melville

Director

February 23, 2010/s/ CHARLES W. SANTORO Charles W. Santoro

Director

February 23, 2010/s/ DREW T. SAWYER Drew T. Sawyer

Director

February 23, 2010


51

---





Table of Contents

EXHIBIT INDEX

2.1

Agreement and Plan of Merger, dated as of December 21, 2004, by and among Interline New Jersey, the Company and Interline Subsidiary, Inc. (incorporated by reference to Exhibit 2.1 to the Company's Annual Report
on Form 10-K for the fiscal year ended December 31, 2004).2.3

Securities Purchase Agreement, dated as of May 23, 2006, by and among American Sanitary Incorporated, AmSan, LLC, Golder, Thoma, Cressey, Rauner Fund V, L.P., GTCR Associates V, GTCR Capital
Partners, L.P. and Interline New Jersey (incorporated by reference to Exhibit 2.1 to the Company's Current Report on Form 8-K filed on July 10, 2006).3.1

Amended and Restated Certificate of Incorporation of the Company (incorporated by reference to Exhibit 3.1 to the Company's Form S-3 Registration Statement filed on May 24, 2006 (No. 333-134415)).3.2

Second Amended and Restated By-Laws of the Company (incorporated by reference to Exhibit 3.2 to the Company's Current Report on Form 8-K filed on March 23, 2009).4.1

Form of Specimen Certificate of Common Stock of the Company (incorporated by reference to Exhibit 4.2 to the Company's Amendment No. 4 to Form S-1 Registration Statement filed on December 3, 2004
(No. 333-116482)).4.2

Credit Agreement, dated as of June 23, 2006, among the Company, Interline New Jersey, as borrower, the lenders party therein, JPMorgan Chase Bank, N.A., as administrative agent, Lehman Commercial Paper Inc.,
as syndication agent, Credit Suisse, Bank of America, N.A., Wachovia Bank, National Association and SunTrust Bank, each as a co-documentation agent and J.P. Morgan Securities Inc. and Lehman Brothers Inc. as joint bookrunners and
joint-lead arrangers (furnished herewith).4.3

Guarantee and Collateral Agreement, dated as of June 23, 2006, among the Company, Interline New Jersey, certain subsidiaries of Interline New Jersey and JPMorgan Chase Bank, N.A., as collateral agent (furnished
herewith).4.4

Subordinated Debt Indenture, dated as of June 23, 2006, among Interline New Jersey, the Company, as guarantor, certain subsidiaries of the Company and The Bank of New York Trust Company, N.A., as trustee
(incorporated by reference to Exhibit 4.3 to the Company's Current Report on Form 8-K filed on June 27, 2006).4.5

First Supplemental Indenture, dated as of June 23, 2006, among Interline New Jersey, the Company, as guarantor, certain subsidiaries of the Company and The Bank of New York Trust Company, N.A., as trustee
(incorporated by reference to Exhibit 4.4 to the Company's Current Report on Form 8-K filed on June 27, 2006).4.6

Second Supplemental Indenture, dated as of July 3, 2006, by and among Interline New Jersey, the Company, AmSan, LLC, as a subsidiary guarantor, certain other subsidiaries of the Company and The Bank of New York
Trust Company, N.A., as trustee (incorporated by reference to Exhibit 4.1 to the Company's Current Report on Form 8-K filed on July 10, 2006).4.7

Third Supplemental Indenture, dated as of September 29, 2009, by and among Interline New Jersey, the Company, Eagle Maintenance Supply, Inc. as a subsidiary guarantor, certain other subsidiaries of the
Company and The Bank of New York Mellon Trust Company, N.A., as trustee (furnished herewith).4.8

Supplement No.1, dated as of July 3, 2006, to the Guarantee and Collateral Agreement, dated June 23, 2006, between AmSan, LLC and JPMorgan Chase Bank, N.A., as collateral agent (incorporated by
reference to Exhibit 4.2 to the Company's Current Report on Form 8-K filed on July 10, 2006).


52

---



Table of Contents

4.9

Supplement No. 2, dated as of September 25, 2009, to the Guarantee and Collateral Agreement, dated June 23, 2006, between Eagle Maintenance Supply, Inc. and JPMorgan Chase Bank, N.A., as collateral agent
(furnished herewith).4.10

Rights Agreement, dated as of March 22, 2009, by and between the Company and Mellon Investor Services LLC, as Rights Agent (incorporated by reference to Exhibit 4.1 to the Company's Current Report on
Form 8-K filed on March 23, 2009).4.11

Certificate of Designation, Preferences and Rights of Series A Junior Participating Preferred Stock, as filed with the Secretary of State of Delaware on March 23, 2009 (incorporated by reference to
Exhibit 3.1 to the Company's Current Report on Form 8-K filed on March 23, 2009).10.1

Amended and Restated Shareholders' Agreement, dated as of September 29, 2000, among Interline New Jersey and certain of its shareholders (incorporated by reference to Exhibit 9.1 to the Company's Amendment
No. 5 to Form S-1 Registration Statement filed on December 14, 2004 (No. 333-116482)).10.2

Amendment No. 1 to Amended and Restated Shareholders' Agreement, dated as of March 15, 2004, among Interline New Jersey and certain of its shareholders (incorporated by reference to Exhibit 9.2 to the
Company's Amendment No. 5 to Form S-1 Registration Statement filed on December 14, 2004 (No. 333-116482)).10.3

Amendment No. 2 to Amended and Restated Shareholders' Agreement, dated as of December 21, 2004, among Interline New Jersey and certain of its shareholders (incorporated by reference to Exhibit 10.3 to
the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2004).10.4

2000 Stock Award Plan, as amended and restated July, 2000 (incorporated by reference to Exhibit 10.24 to Interline Brands, Inc.'s Amendment No. 5 to Form S-1 Registration Statement filed on
December 14, 2004 (No. 333-116482)).10.5

Amended and Restated 2004 Equity Incentive Plan (incorporated by reference to Appendix A to the Company's definitive proxy statement for its annual meeting of stockholders held on May 8, 2008
(No. 001-32380)).10.6

Form of Stock Option Agreement (executive) (incorporated by reference to Exhibit 10.6 to the Company's Annual Report on Form 10-K for the fiscal year ended December 26, 2008).10.7

Form of Stock Option Agreement (non-executive) (incorporated by reference to Exhibit 10.7 to the Company's Annual Report on Form 10-K for the fiscal year ended December 26, 2008).10.8

Form of Non-Employee Directors Option Agreement (incorporated by reference to Exhibit 10.45 to the Company's Amendment No. 5 to Form S-1 Registration Statement filed on December 14, 2004
(No. 333-116482)).10.9

Form of Restricted Share Unit Agreement (incorporated by reference to Exhibit 10.3 to the Company's Current Report filed on Form 8-K on March 17, 2006).10.10

Amendment to Restricted Share Unit Award Agreements (incorporated by reference to Exhibit 10.10 to the Company's Annual Report on Form 10-K for the fiscal year ended December 26, 2008).10.11

Form of Time-Based Restricted Share Unit Agreement (incorporated by reference to Exhibit 10.11 to the Company's Annual Report on Form 10-K for the fiscal year ended December 26, 2008).


53

---



Table of Contents

10.12

Form of Deferred Stock Unit Agreement and Notice of Election for Non-employee Directors (incorporated by reference to Exhibit 10.36 to the Company's Annual Report on Form 10-K for the fiscal year ended
December 30, 2005).10.13

Amendment to Deferred Stock Unit Award Agreements for Non-employee Directors (incorporated by reference to Exhibit 10.13 to the Company's Annual Report on Form 10-K for the fiscal year ended December 26,
 2008).10.14

Form of Management Restricted Stock Award Agreement (incorporated by reference to Exhibit 10.44 to the Company's Amendment No. 5 to Form S-1 Registration Statement filed on December 14, 2004
(No. 333-116482)).10.15

Form of Non-Employee Directors Restricted Stock Award Agreement (incorporated by reference to Exhibit 10.46 to the Company's Amendment No. 5 to Form S-1 Registration Statement filed on December 14,
2004 (No. 333-116482)).10.16

Executive Cash Incentive Plan (incorporated by reference to Appendix B to the Company's definitive proxy statement for its annual meeting of stockholders held on May 11, 2006 (No. 001-32380)).10.17

Employment Agreement, dated as of August 13, 2004, by and between Interline New Jersey and Michael J. Grebe (incorporated by reference to Exhibit 10.32 to the Company's Amendment No. 2 to Form S-1
Registration Statement filed on September 27, 2004 (No. 333-116482)).10.18

Amendment One to Employment Agreement, dated as of December 2, 2004, by and between Interline New Jersey and Michael J. Grebe (incorporated by reference to Exhibit 10.37 to the Company's Amendment No. 4
to Form S-1 Registration Statement filed on December 3, 2004 (No. 333-116482)).10.19

Amendment to Employment Agreement, dated as of December 31, 2008, by and between Interline New Jersey and Michael J. Grebe (incorporated by reference to Exhibit 10.19 to the Company's Annual Report on
Form 10-K for the fiscal year ended December 26, 2008).10.20

Incentive Stock Option Agreement of Michael J. Grebe, dated as of May 16, 2000 (incorporated by reference to Exhibit 10.11 to the Company's Amendment No. 5 to Form S-1 Registration Statement filed
on December 14, 2004 (No. 333-116482)).10.21

Employment Agreement, dated as of August 13, 2004, by and between Interline New Jersey and William E. Sanford (incorporated by reference to Exhibit 10.31 to the Company's Amendment No. 2 to
Form S-1 Registration Statement filed on September 27, 2004 (No. 333-116482)).10.22

Amendment One to Employment Agreement, dated as of December 2, 2004, by and between Interline New Jersey and William E. Sanford (incorporated by reference to Exhibit 10.38 to the Company's Amendment
No. 4 to Form S-1 Registration Statement filed on December 3, 2004 (No. 333-116482)).10.23

Incentive Stock Option Agreement, dated as of May 16, 2000, by and between Wilmar Industries, Inc. and William E. Sanford (incorporated by reference to Exhibit 10.5 to the Company's Amendment No. 5
to Form S-1 Registration Statement filed on December 14, 2004 (No. 333-116482)).10.24

Separation Agreement and General Release of All Claims, dated June 14, 2008, by and between Interline Brands, Inc. and William E. Sanford (incorporated by reference to Exhibit 10.1 to the Company's
Current Report filed on Form 8-K on June 17, 2008).


54

---



Table of Contents

10.25

Employment Agreement, dated as of July 25, 2005, by and between Interline New Jersey and Thomas J. Tossavainen (incorporated by reference to Exhibit 10.55 of the Company's Amendment No. 2 to Form S-1
filed on August 1, 2005 (No. 333-126515)).10.26

Amendment to Employment Agreement, dated as of December 31, 2008, by and between Interline New Jersey and Thomas J. Tossavainen (incorporated by reference to Exhibit 10.26 to the Company's Annual Report on
Form 10-K for the fiscal year ended December 26, 2008).10.27

Employment Agreement, dated April 30, 2007, by and between Interline New Jersey and Kenneth D. Sweder (incorporated by reference to Exhibit 10.27 to the Company's Annual Report on Form 10-K for the
fiscal year ended December 26, 2008).10.28

First Amendment to Employment Agreement, dated October 20, 2008, by and between Interline New Jersey and Kenneth D. Sweder (incorporated by reference to Exhibit 10.28 to the Company's Annual Report on
Form 10-K for the fiscal year ended December 26, 2008).10.29

Amendment to Employment Agreement, dated as of December 31, 2008, by and between Interline New Jersey and Kenneth D. Sweder (incorporated by reference to Exhibit 10.29 to the Company's Annual Report on
Form 10-K for the fiscal year ended December 26, 2008).10.30

Change in Control Severance Agreement, dated April 30, 2007, by and between the Company and Kenneth D. Sweder (incorporated by reference to Exhibit 10.30 to the Company's Annual Report on Form 10-K for
the fiscal year ended December 26, 2008).10.31

First Amendment to Change in Control Severance Agreement, dated October 20, 2008, by and between the Company and Kenneth D. Sweder (incorporated by reference to Exhibit 10.31 to the Company's Annual Report
on Form 10-K for the fiscal year ended December 26, 2008).10.32

Restricted Share Unit Agreement under the 2004 Equity Incentive Plan, dated as of October 20, 2008, by and between Kenneth D. Sweder and Interline New Jersey (incorporated by reference to Exhibit 10.32 to
the Company's Annual Report on Form 10-K for the fiscal year ended December 26, 2008).10.33

Employment Agreement, dated as of January 7, 2004, by and between Interline New Jersey and Fred Bravo (incorporated by reference to Exhibit 10.25 to the Company's Amendment No. 5 to Form S-1
Registration Statement filed on December 14, 2004 (No. 333-116482)).10.34

Amendment to Employment Agreement, dated September 27, 2004, by and between Interline New Jersey and Fred Bravo (incorporated by reference to Exhibit 10.34 to the Company's Amendment No. 5 to
Form S-1 Registration Statement filed on December 14, 2004 (No. 333-116482)).10.35

Amendment to Employment Agreement, dated as of December 2, 2004, by and between Interline New Jersey and Fred Bravo (incorporated by reference to Exhibit 10.40 to the Company's Amendment No. 4 to
Form S-1 Registration Statement filed on December 3, 2004 (No. 333-116482)).10.36

Amendment to Employment Agreement, dated as of December 31, 2008, by and between Interline New Jersey and Fred Bravo (incorporated by reference to Exhibit 10.36 to the Company's Annual Report on
Form 10-K for the fiscal year ended December 26, 2008).10.37

Employment Agreement, dated as of January 7, 2004, by and between Interline New Jersey and Pamela L. Maxwell (incorporated by reference to Exhibit 10.26 to the Company's Amendment No. 5 to Form S-1
Registration Statement filed on December 14, 2004 (No. 333-116482)).


55

---



Table of Contents

10.38

Amendment to Employment Agreement, dated as of September 27, 2004, by and between Interline New Jersey and Pamela L. Maxwell (incorporated by reference to Exhibit 10.36 to the Company's Amendment No. 2 to
Form S-1 Registration Statement filed on September 27, 2004 (No. 333-116482)).10.39

Amendment One to Employment Agreement, dated as of December 2, 2004, by and between Interline New Jersey and Pamela L. Maxwell (incorporated by reference to Exhibit 10.37 to the Company's Amendment
No. 4 to Form S-1 Registration Statement filed on December 3, 2004 (No. 333-116482)).10.40

Amendment to Employment Agreement, dated as of December 31, 2008, by and between Interline New Jersey and Pamela L. Maxwell (incorporated by reference to Exhibit 10.40 to the Company's Annual Report on
Form 10-K for the fiscal year ended December 26, 2008).10.41

Employment Agreement, dated as of January 14, 2004, by and between Interline New Jersey and James A. Spahn (incorporated by reference to Exhibit 10.41 to the Company's Annual Report on Form 10-K for the
fiscal year ended December 26, 2008).10.42

Amendment to Employment Agreement, dated as of October 28, 2004, by and between Interline New Jersey and James A. Spahn (incorporated by reference to Exhibit 10.42 to the Company's Annual Report on
Form 10-K for the fiscal year ended December 26, 2008).10.43

Amendment to Employment Agreement, dated as of December 31, 2008, by and between Interline New Jersey and James A. Spahn (incorporated by reference to Exhibit 10.43 to the Company's Annual Report on
Form 10-K for the fiscal year ended December 26, 2008).10.44

Employment Agreement, dated as of October 30, 2006, by and between Interline New Jersey and Lucretia D. Doblado (furnished herewith).10.45

Amendment to Employment Agreement, dated as of March 23, 2007, by and between Interline New Jersey and Lucretia D. Doblado (furnished herewith).10.46

Amendment to Employment Agreement dated as of December 31, 2008, by and between Interline New Jersey and Lucretia D. Doblado (furnished herewith).10.47

Employment Agreement, dated as of January 8, 2010, by and between Interline New Jersey and John A. Ebner (incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed on
January 14, 2010).10.48

Change in Control Severance Agreement, dated as of January 8, 2010, by and between the Company and John A. Ebner (incorporated by reference to Exhibit 10.2 to the Company's Current Report on Form 8-K filed
on January 14, 2010).10.49

Form of Change in Control Severance Agreement (incorporated by reference to Exhibit 10.42 to the Company's Annual Report on Form 10-K for the fiscal year ended December 29, 2006).10.50

Form of Amendment to Change in Control Severance Agreement (incorporated by reference to Exhibit 10.45 to the Company's Annual Report on Form 10-K for the fiscal year ended December 26,
2008).10.51

Management Agreement, dated May 16, 2000, by and between Wilmar Industries, Inc. and Parthenon Capital, Inc. (incorporated by reference to Exhibit 10.41 to the Company's Amendment No. 4 to
Form S-1 Registration Statement filed on December 3, 2004 (No. 333-116482)).


56

---



Table of Contents

10.52

Amendment to Management Agreement, dated September 29, 2000, by and between Wilmar Industries, Inc. and Parthenon Capital, Inc. (incorporated by reference to Exhibit 10.42 to the Company's Amendment
No. 4 to Form S-1 Registration Statement filed on December 3, 2004 (No. 333-116482)).11.1

Computation of earnings per share information (contained in Note 2 to the Consolidated Financial Statements included in this Annual Report of Form 10-K for the fiscal year ended December 25, 2009) (furnished
herewith).12.1

Statements regarding computation of ratios of earnings to fixed charges and earnings to combined fixed charges and preferred dividends of the Company (furnished herewith).21.1

List of Subsidiaries of the Company (furnished herewith).23.1

Consent of Deloitte & Touche LLP (furnished herewith).31.1

Certification of the Chief Executive Officer pursuant to Rule 13a-14 of the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (furnished herewith).31.2

Certification of the Chief Financial Officer pursuant to Rule 13a-14 of the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (furnished herewith).32.1

Certification of the Chief Executive Officer pursuant to Rule 13a-14(b) of the Exchange Act and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished
herewith).32.2

Certification of the Chief Financial Officer pursuant to Rule 13a-14(b) of the Exchange Act and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished
herewith).


57

---





Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To
the Board of Directors and Stockholders of
Interline Brands, Inc.
Jacksonville, Florida

We
have audited the accompanying consolidated balance sheets of Interline Brands, Inc. and subsidiaries (the "Company") as of December 25, 2009 and December 26,
2008, and the related consolidated statements of earnings, stockholders' equity, and cash flows for each of the three years in the period ended December 25, 2009. We also have audited the
Company's internal control over financial reporting as of December 25, 2009, based on the criteria established inInternal ControlIntegrated
Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission. The Company's management is responsible for these financial statements, for
maintaining effective internal control over financial reporting, and for its assessment of the
effectiveness of internal control over financial reporting, included in the accompanying Management's Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion
on these financial statements and an opinion on the Company's internal control over financial reporting based on our audits.

We
conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of material misstatement and whether effective internal control over financial reporting was maintained in all material
respects. Our audits of the financial statements included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall financial statement presentation. Our audit of internal control over financial reporting included obtaining an
understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control
based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our
opinions.

A
company's internal control over financial reporting is a process designed by, or under the supervision of, the company's principal executive and principal financial officers, or
persons performing similar functions, and effected by the company's board of directors, management, and other personnel to provide reasonable assurance regarding the reliability of financial reporting
and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those
policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company;
(2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that
receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding
prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.

Because
of the inherent limitations of internal control over financial reporting, including the possibility of collusion or improper management override of controls, material
misstatements due to error or fraud may not be prevented or detected on a timely basis. Also, projections of any evaluation of the effectiveness of the internal control over financial reporting to
future periods are subject to the risk that the controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

F-1

---



Table of Contents

In
our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Interline Brands, Inc. and subsidiaries
as of December 25, 2009 and December 26, 2008, and the results of their operations and their cash flows for each of the three years in the period ended December 25, 2009, in
conformity with accounting principles generally accepted in the United States of America. Also, in our opinion, the Company maintained, in all material respects, effective internal control over
financial reporting as of December 25, 2009, based on the criteria established inInternal ControlIntegrated Frameworkissued by the
Committee of Sponsoring Organizations of the Treadway Commission.

/s/ DELOITTE & TOUCHE LLP Certified Public Accountants
Jacksonville, Florida
February 23, 2010


F-2

---





Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES        CONSOLIDATED BALANCE SHEETS        AS OF DECEMBER 25, 2009 AND DECEMBER 26, 2008        (in thousands,
except share and per share data)

December 25,
2009

December 26,
2008ASSETSCurrent Assets:Cash and cash equivalents

$
99,223

$
62,724Short-term investments


1,479


Accounts receivabletrade (net of allowance for doubtful accounts of $12,975 and $12,140)


120,004


139,522Inventory


173,422


211,200Prepaid expenses and other current assets


18,552


22,884Prepaid income taxes





1,452Deferred income taxes


16,459


19,010Total current assets


429,139


456,792Property and equipment, net


46,804


46,033Goodwill


319,006


317,117Other intangible assets, net


124,835


132,787Other assets


9,054


10,119Total assets

$
928,838

$
962,848LIABILITIES AND STOCKHOLDERS' EQUITYCurrent Liabilities:Accounts payable

$
85,982

$
68,255Accrued expenses and other current liabilities


41,715


31,394Accrued interest


1,050


1,072Income taxes payable


1,285


Current portion of long-term debt


1,590


1,625Capital leasecurrent


222


239Total current liabilities


131,844


102,585Long-Term Liabilities:Deferred income taxes


40,369


37,210Long-term debt, net of current portion


304,088


401,765Capital leaselong term


4


226Other liabilities


798


989Total liabilities


477,103


542,775Commitments and contingencies (see Note 14)Senior preferred stock; $0.01 par value, 20,000,000 authorized; none outstanding as of December 25, 2009 and December 26, 2008





Stockholders' Equity:Common stock; $0.01 par value, 100,000,000 authorized; 32,640,957 issued and 32,524,251 outstanding as of December 25, 2009 and 32,561,360 issued and
32,449,946 outstanding as of December 26, 2008


326


326Additional paid-in capital


576,747


571,868Accumulated deficit


(124,745
)

(150,833
)Accumulated other comprehensive income


1,483


695Treasury stock, at cost, 116,706 shares as of December 25, 2009 and 111,414 shares as of December 26, 2008


(2,076
)

(1,983
)Total stockholders' equity


451,735


420,073Total liabilities and stockholders' equity

$
928,838

$
962,848


See accompanying notes to consolidated financial statements.

F-3

---





Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES        CONSOLIDATED STATEMENTS OF EARNINGS        YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007
     (in thousands, except share and per share data)

2009

2008

2007Net sales

$
1,059,278

$
1,195,663

$
1,239,027Cost of sales


665,327


746,037


765,137Gross profit


393,951


449,626


473,890Operating Expenses:Selling, general and administrative expenses


316,137


343,793


345,297Depreciation and amortization


18,580


16,866


14,499Total operating expense


334,717


360,659


359,796Operating income


59,234


88,967


114,094Gain on extinguishment of debt


1,257


2,775


Interest expense


(19,044
)

(28,482
)

(33,923
)Interest and other income


1,714


2,198


3,251Income before income taxes


43,161


65,458


83,422Provision for income taxes


17,073


24,625


32,460Net income

$
26,088

$
40,833

$
50,962Earnings Per Share:Basic

$
0.80

$
1.26

$
1.58Diluted

$
0.79

$
1.25

$
1.56Weighted-Average Shares Outstanding:Basic


32,503,306


32,396,764


32,252,932Diluted


32,908,510


32,573,552


32,703,430


See
accompanying notes to consolidated financial statements.

F-4

---





Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES        CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY        YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND
DECEMBER 28, 2007        (in thousands, except share data)

Common Stock





Accumulated
Other
Comprehensive
IncomeAdditional
Paid-In
Capital

Accumulated
Deficit

Treasury
Stock

Total
Stockholders'
EquityShares

AmountBalance at December 29, 2006


32,308,221

$
323

$
561,634

$
(241,852
)
$
1,072

$
(498
)
$
320,679Share-based compensation








5,377











5,377Issuance of restricted stock


4,600

















Issuance of common stock from exercise of stock options


37,367


1


597











598Tax benefits on stock options exercised and other vested share-based payments








252











252Repurchase of common stock

















(357
)

(357
)Cumulative impact of change in accounting for uncertainty in income taxes











(776
)







(776
)Comprehensive income:Net income











50,962Unrecognized gain on employee benefits net of amortization














(125
)Foreign currency translation














804Total comprehensive income




















51,641Balance at December 28, 2007


32,350,188


324


567,860


(191,666
)

1,751


(855
)

377,414Share-based compensation








3,782











3,782Issuance of common stock from exercise of stock options


38,595





656











656Issuance of common stock from vesting of restricted share units


172,577


2


(2
)










Tax benefits on stock options exercised and other vested share-based payments








(428
)










(428
)Repurchase of common stock

















(1,128
)

(1,128
)Comprehensive income:Net income











40,833Amortization of unrecognized gain on employee benefits














11Foreign currency translation














(1,067
)Total comprehensive income




















39,777Balance at December 26, 2008


32,561,360


326


571,868


(150,833
)

695


(1,983
)

420,073Share-based compensation








3,794











3,794Issuance of common stock in lieu of director's fees


3,019

















Issuance of common stock from exercise of stock options


67,078





1,005











1,005Issuance of common stock from vesting of restricted share units


9,500

















Tax benefits on stock options exercised and other vested share-based payments








45











45Repurchase of common stock








35








(93
)

(58
)Comprehensive income:Net income











26,088Amortization of unrecognized gain on employee benefits














11Unrealized gain on short-term investments














1Foreign currency translation














776Total comprehensive income




















26,876Balance at December 25, 2009


32,640,957

$
326

$
576,747

$
(124,745
)
$
1,483

$
(2,076
)
$
451,735


See accompanying notes to consolidated financial statements.

F-5

---





Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES        CONSOLIDATED STATEMENTS OF CASH FLOWS        YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007
       (in thousands)

2009

2008

2007Cash Flows from Operating Activities:Net income

$
26,088

$
40,833

$
50,962Adjustments to reconcile net income to net cash provided by operating activities:Depreciation and amortization


19,174


17,414


15,114Amortization of debt issuance costs


1,084


1,143


1,094Amortization of discount on 81/8% senior subordinated notes


145


148


135Gain on extiguishment of debt, net of discount


(2,165
)

(2,890
)

Write-off of debt issuance costs


908


115


Write-off of deferred acquisition costs


672





Share-based compensation


3,794


3,782


5,377Excess tax benefits from share-based compensation


(45
)

(147
)

(252
)Deferred income taxes


5,684


(680
)

516Provision for doubtful accounts


10,522


6,711


4,277Loss on disposal of property and equipment


217


191


139Changes in assets and liabilities which provided (used) cash, net of business acquired:Accounts receivabletrade


9,216


10,303


(15,030
)Inventory


38,098


(19,148
)

11,098Prepaid expenses and other current assets


4,343


1,461


(306
)Other assets


394


661


(1,277
)Accounts payable


17,671


6,871


(6,771
)Accrued expenses and other current liabilities


5,880


(6,800
)

(4,374
)Accrued interest


(22
)

234


(2,678
)Income taxes


2,804


(2,558
)

(396
)Other liabilities


(180
)

(1,452
)

102Net cash provided by operating activities


144,282


56,192


57,730Cash Flows from Investing Activities:Purchase of property and equipment, net


(11,157
)

(20,582
)

(14,906
)Purchase of short-term investments


(3,034
)

(35,531
)

(168,962
)Proceeds from sales and maturities of short-term investments


1,557


84,071


120,422Purchase of businesses, net of cash acquired


(1,881
)

(10,243
)

(765
)Net cash (used in) provided by investing activities


(14,515
)

17,715


(64,211
)Cash Flows from Financing Activities:Increase (Decrease) in purchase card payable, net


1,379


(2,909
)

6,579Repayment of term debt


(61,535
)

(2,486
)

(2,613
)Repayment of 81/8% senior subordinated notes


(34,157
)

(9,984
)

Payments on capital lease obligations


(239
)

(218
)

(307
)Payment of debt issuance costs








(34
)Proceeds from stock options exercised


1,005


656


564Excess tax benefits from share-based compensation


45


147


252Treasury stock acquired to satisfy minimum tax withholding requirements


(58
)

(1,050
)

Net cash (used in) provided by financing activities


(93,560
)

(15,844
)

4,441Effect of exchange rate changes on cash and cash equivalents


292


(314
)

163Net increase (decrease) in cash and cash equivalents


36,499


57,749


(1,877
)Cash and cash equivalents at beginning of period


62,724


4,975


6,852Cash and cash equivalents at end of period

$
99,223

$
62,724

$
4,975Supplemental Disclosure of Cash Flow Information:Cash paid during the period for :Interest

$
17,697

$
26,864

$
36,140Income taxes, net of refunds

$
8,958

$
28,905

$
32,646Schedule of Non-Cash Investing and Financing Activities:Property acquired through lease incentives

$
3,009

$


$
Adjustments to liabilities assumed and goodwill on businesses acquired

$
8

$
1,027

$
305


See accompanying notes to consolidated financial statements.

F-6

---





Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS        YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28,
2007

1. DESCRIPTION OF THE BUSINESS AND BACKGROUND

Description of Business

Interline Brands, Inc., a Delaware corporation, and its subsidiaries ("Interline" or the "Company") is a direct marketer and
specialty distributor of maintenance, repair and operations ("MRO") products. The Company sells plumbing, electrical, hardware, security, heating, ventilation and air conditioning, janitorial and
sanitary and other MRO products. Interline's highly diverse customer base consists of multi-family housing, educational, lodging, government and health care facilities, professional contractors and
specialty distributors.

The
Company markets and sells its products primarily through twelve distinct and targeted brands. The Company utilizes a variety of sales channels, including a direct sales force,
telesales representatives, a direct marketing program, brand-specific websites and a national accounts sales program. The Company delivers its products through its network of distribution centers and
professional contractor showrooms located throughout the United States, Canada and Puerto Rico, two national distribution centers, vendor managed inventory locations at large professional contractor
customer locations and its dedicated fleet of trucks. Through its broad distribution network, the Company is able to provide next-day delivery service to at least 98% of the U.S.
population and same-day delivery service to most major metropolitan markets.

The
Company is the holding company of the Interline group of businesses, including its principal operating subsidiary, Interline Brands, Inc., a New Jersey corporation ("Interline
New Jersey").

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation

The consolidated financial statements include the accounts of Interline Brands, Inc. and all of its wholly-owned subsidiaries.
These statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("US GAAP"). All intercompany balances and transactions have been
eliminated in consolidation.

Fiscal Year

The Company operates on a 52-53 week fiscal year, which ends on the last Friday in December. The fiscal years ended
December 25, 2009, December 26, 2008 and December 28, 2007 were fifty-two week years. References herein to 2009, 2008 and 2007 are for the fiscal years ended
December 25, 2009, December 26, 2008 and December 28, 2007, respectively.

Estimates

The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosures of contingent liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the
reporting period. Actual results may differ from those estimates and assumptions.

F-7

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Subsequent Events

The Company evaluated events and transactions that occurred during the period from December 25, 2009, the date of the
consolidated balance sheet, through February 23, 2010, the date the consolidated financial statements were issued, for potential recognition or disclosure in the consolidated financial
statements and did not identify any that should be recognized or disclosed.

Fair Value of Financial Instruments

The Company defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly
transaction between market participants at the measurement date. US GAAP requires disclosure about how fair value is determined for assets and liabilities and establishes a hierarchy for which
these assets and liabilities must be grouped, based on significant levels of inputs as follows:

Level 1

quoted prices in active markets for identical assets or liabilities;Level 2

quoted prices in active markets for similar assets and liabilities and inputs that are observable for the asset or liability; orLevel 3

unobservable inputs, such as discounted cash flow models or valuations.


The
determination of where assets and liabilities fall within this hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

The
fair value of cash and cash equivalents, accounts receivable, accounts payable and note payable approximate the carrying amount because of the short maturities of these items.

The
Company's short-term investments are comprised of pre-refunded municipal bonds. The fair value of the pre-refunded municipal bonds is determined
by quoted market prices as they are publicly traded. The following table shows the carrying amount and the fair value of the Company's short-term investments as of December 25, 2009
(in thousands):

Description

Carrying Amount

Fair ValuePre-refunded municipal bonds

$
1,478

$
1,479$
1,478

$
1,479


As
of December 25, 2009, the fair value of term loans was estimated using a discounted cash flow analysis based on borrowing rates available to companies with similar credit
ratings for loans with similar terms and maturity. The carrying amount and fair value of the term loans as of December 25, 2009 was $154.2 million and $145.8 million,
respectively. The Company determined, based on limited information available at the time, the carrying amount of the term loans was a reasonable estimate of the fair value as of December 26,
2008. The fair value of the 81/8% senior subordinated notes is determined by quoted market prices as they are publicly traded. The following table shows the carrying

F-8

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

amount
and the fair value of the 81/8% senior subordinated notes as of December 25, 2009 and December 26, 2008 (in thousands):

December 25, 2009

December 26, 2008Carrying
Amount

Fair
Value

Carrying
Amount

Fair
Value81/8% senior subordinated notes, net of unamortized discount

$
149,863

$
151,434

$
186,040

$
147,809$
149,863

$
151,434

$
186,040

$
147,809


Foreign Currency Translation

Assets and liabilities of the Company's foreign subsidiaries, where the functional currency is the local currency, are translated into
United States dollars at the year-end exchange rate. The related translation adjustments are recorded as a component of other comprehensive income. Revenues and expenses are translated
using average exchange rates prevailing during the year.

Cash and Cash Equivalents

Cash and cash equivalents consist of cash and highly liquid investments that can be readily converted into cash or that have an
original maturity of three months or less.

Short-Term Investments

The Company's short-term investments, which are classified as available-for-sale, consist of
pre-refunded municipal bonds. Pre-refunded municipal bonds are bonds that are refinanced by the issuer and remain outstanding in the marketplace until a specific call date or
maturity date is reached. Pre-refunded municipal bonds are secured by U.S. Treasury securities placed in an irrevocable escrow account. As of December 25, 2009, all of the Company's
pre-refunded municipal bonds have contractual maturities of less than one year. Accordingly, they have been classified as current assets. Short-term investments are recorded at
fair value as determined by quoted market prices. Changes in the fair value, if any, are included in accumulated other comprehensive income, net of applicable taxes, except credit related losses,
which would be recorded before applicable taxes within the statement of earnings. As of December 25, 2009 and December 26, 2008, there were essentially no unrealized gains and losses
associated with these investments. During 2009, 2008 and 2007, all income generated from short-term investments was recorded as interest income.

Concentrations of Credit Risk

Financial instruments, which potentially subject the Company to concentration of credit risk, consist principally of accounts
receivable. The Company's accounts receivable are principally from facilities maintenance, professional contractor and specialty distributor customers in the United States and Canada. Concentration of
credit risk with respect to accounts receivable, however, is limited due to the large number of customers comprising the Company's customer base. The Company performs credit evaluations of its
customers; however, the Company's policy is not to require collateral. As of

F-9

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

December 25,
2009 and December 26, 2008, the Company had no significant concentrations of credit risk.

Inventories

Inventories, consisting substantially of finished goods, are valued at the lower of cost or market. Inventory cost is determined using
the weighted-average cost method. The Company adjusts inventory for excess and obsolete inventory and for the difference by which the cost of the inventory exceeds the estimated market value. In order
to determine the adjustments, management reviews inventory quantities on hand, slow movement reports and sales history reports. Management estimates the required adjustment based on estimated demand
for products and market conditions. To the extent historical results are not indicative of future results and if events occur that affect the Company's relationships with suppliers or the salability
of their products, additional write-offs may be needed that will increase cost of sales and decrease inventory.

Vendor Rebates

Many of the Company's arrangements with its vendors provide for the Company to receive a rebate of a specified amount of consideration,
payable to the Company when the Company achieves any of a number of measures, generally related to the volume level of purchases from its vendors. The Company accounts for such rebates as a reduction
of the prices of the vendor's products and therefore as a reduction of inventory until it sells the product, at which time such rebates reduce cost of sales in the Company's statement of earnings.
Throughout the year, the Company estimates the amount of rebates earned based on estimated purchases to date relative to the purchase levels that mark the Company's progress toward earning the
rebates. The Company continually revises these estimates to reflect actual rebates earned based on actual purchase levels.

Property and Equipment

Property and equipment purchased in the normal course of business is stated at cost, net of accumulated depreciation and amortization.
Expenditures for additions, renewals and betterments are capitalized. Expenditures for maintenance and repairs are charged to expense as incurred. Property and equipment acquired in connection with
acquisitions are recorded at amounts which approximate fair market value as of the date of the acquisition. Upon the retirement or disposal of assets, the cost and accumulated depreciation or
amortization is eliminated from the accounts and the resulting gain or loss is credited or charged to operations.

Leasehold
improvements and assets under capital leases are amortized, using the straight-line method, over the lesser of the estimated useful lives or the term of the lease.
Lease incentive obligations accrued as a result of leasehold improvements are amortized as a decrease in rent expense over the life of the related leasehold improvements.

F-10

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Depreciation
and amortization, including assets under capital leases, is computed using the straight-line method based upon estimated useful lives of the assets as follows:

Buildings

39 - 40 yearsMachinery and equipment

3 - 7 yearsOffice furniture and equipment

3 - 7 yearsVehicles

5 yearsLeasehold improvements

1 - 10 years


Costs of Computer Software Developed or Obtained for Internal Use

The Company capitalizes costs related to internally developed software and amortizes those costs over five years. Only costs incurred
during the development stage, including design, coding, installation and testing are capitalized. These capitalized costs primarily represent internal labor costs for employees directly associated
with the software development. Upgrades or modifications that result in additional functionality are capitalized. Capitalized costs were $1.3 million, $1.7 million and
$1.8 million for 2009, 2008 and 2007, respectively. As of December 25, 2009 and December 26, 2008, there was $4.1 million and $4.4 million, respectively, of
unamortized capitalized software costs. During 2009, 2008 and 2007, amortization expense associated with capitalized software costs was $1.6 million, $1.6 million and
$1.4 million, respectively.

Goodwill

Goodwill represents the excess of the costs of acquired companies over the fair value of their net assets. The Company performs a
goodwill impairment analysis, using the two-step method, on an annual basis and whenever events or changes in circumstances indicate that the carrying value may not be recoverable. The
Company has elected to perform its annual goodwill impairment test as of the last day of each year. The recoverability of goodwill is measured at the reporting unit level, which the Company has
determined to be consistent with its operating segment, by comparing the reporting unit's carrying amount, including goodwill, to the fair market value of the reporting unit. The Company determines
the fair market value of its reporting unit
based on a weighting of both the present value of future projected cash flows (the "income approach") and the use of comparative market multiples (the "market approach"). The market approach compares
the Company's reporting unit to other comparable companies based on valuation multiples to arrive at fair value. The income approach is based on assumptions that are consistent with the Company's
estimates of future cash flows. The determination of whether goodwill has become impaired involves a significant level of judgment in the assumptions underlying the approach used to determine the
value of the Company's reporting unit including assumptions related to future growth rates, discount factors and tax rates, among other considerations. Changes in the Company's strategy or
assumptions, environmental or other regulations, and/or operating, economic or market conditions could significantly impact these judgments. The Company monitors these conditions and other factors to
determine if interim impairment tests are necessary in future periods. Changes in conditions that occur after the annual impairment analysis and that impact these assumptions may result in a future
goodwill impairment charge, which could be material. The Company has not identified any impairment losses with respect to goodwill for any year presented.

F-11

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Other Intangible Assets

Other intangible assets include amounts assigned to trademarks, customer lists and relationships, non-compete agreements
and deferred debt issuance costs. Other intangibles are amortized over their useful lives, 13 to 20 years for customer lists and relationships and 1 to 10 years for
non-compete agreements. Deferred debt issuance costs are amortized as a component of interest expense over the term of the related debt using the effective interest method or a method that
approximates the effective interest method. The Company has determined that its trademarks have indefinite lives and has elected to perform its annual impairment test on long-lived assets
as of the last day of each year. The Company has not identified any impairment losses with respect to trademarks for any year presented.

Impairment of Long-Lived Assets

The Company evaluates its long-lived assets for impairment on an annual basis or when an event occurs or circumstances
change that would indicate that the fair value of the long-lived asset has fallen below its carrying amount. Such evaluations include an assessment of customer retention, cash flow
projections and other factors the Company believes are relevant. The discounted future expected net cash flows of each identifiable asset are used to measure impairment losses. The determination of
whether long-lived assets have
become impaired involves a significant level of judgment in the assumptions underlying the approach used to determine the value of the long-lived asset. Changes in the Company's strategy
or assumptions, environmental or other regulations, and/or market conditions could significantly impact these judgments. The Company monitors market conditions and other factors to determine if
interim impairment tests are necessary in future periods. If impairment indicators are present in such periods, the resulting impairment charges could be material. The Company has not identified any
impairment losses with respect to long-lived assets for any year presented.

Risk Insurance

The Company has a $0.3 million self-insured retention per occurrence in connection with its workers' compensation
and auto insurance policies (collectively "Risk Insurance"). The Company accrues its estimated cost in connection with its portion of its Risk Insurance losses using an actuarial methodology based on
claims filed, historical development factors and an estimate of claims incurred but not yet reported. The Company does not discount its workers compensation reserve. Claims paid are charged against
the reserve.

Taxes Collected and Remitted

The Company records non-income taxes collected from customers and remitted to governmental agencies on a net basis.

Revenue Recognition

The Company requires that the following four basic criteria must be met before revenue is recognized:



F-12

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)



The
Company recognizes a sale when the risk of loss has passed to the customer. For goods shipped by third party carriers, the Company recognizes revenue upon shipment since the terms
are generally FOB shipping point. For goods delivered on the Company's dedicated fleet of trucks, the Company recognizes revenue upon delivery to the customer. Sales are recorded net of estimated
discounts, rebates and returns. A portion of the Company's sales are delivered direct from the suppliers. These direct-shipment sales are recorded on a gross basis, with the corresponding cost of
goods sold. The Company bills some shipping and handling costs to its customers and has included this amount in revenue. The Company provides product return and protection rights to certain customers.
A provision is made for estimated product returns based on sales volumes and our experience. Actual returns have not varied materially from amounts provided historically.

Cost of Sales

Cost of sales includes merchandise costs less vendor rebates, freight-in and operating costs related to the Company's
National Distribution Centers ("NDCs").

Shipping and Handling Costs

Shipping and handling costs have been included in selling, general and administrative expenses on the consolidated statements of
earnings. Shipping and handling costs were $47.4 million, $57.3 million, and $58.9 million in 2009, 2008 and 2007, respectively.

Advertising Costs

Costs of producing and distributing sales catalogs and promotional flyers are capitalized and charged to expense over the life of the
related catalog and promotional flyers. Advertising expenses, net of co-op advertising, were $2.5 million, $2.3 million, and $3.1 million in 2009, 2008 and 2007,
respectively. Co-op advertising was $2.1 million, $2.3 million and $2.5 million in 2009, 2008 and 2007, respectively.

Share-Based Compensation

The Company recognizes compensation cost ratably using the straight-line attribution method over the expected vesting
period or to the retirement eligibility date, if less than the vesting period when vesting is not contingent upon any future performance. In addition, the Company estimates the amount of expected
forfeitures when calculating the compensation costs.

F-13

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

During 2008, the Company entered in to a separation agreement with an executive. Under the separation agreement and in exchange for non-competition and
non-solicitation restrictions relating to activities after leaving the Company, the Company amended certain stock options granted to the executive in connection with the Company's initial
public offering in December 2004. The amendments allow the executive the right to exercise those stock options until December 31, 2010. As a result of the modification to those stock options,
the Company recorded $0.7 million in share-based compensation expense. The total share-based compensation expense, which is included in the consolidated statement of earnings, was
$3.8 million, $3.8 million and $5.4 million for 2009, 2008 and 2007, respectively. The tax benefit related to share-based compensation was $1.5 million, $1.5 million
and $2.1 million for 2009, 2008 and 2007, respectively. See Note 12. Share-Based Compensation for more information.

Income Taxes

Taxes on income are provided using an asset and liability approach to financial accounting and reporting for income taxes. Deferred
income tax assets and liabilities are computed for differences between the financial statement carrying values and the tax bases of assets and liabilities that will result in taxable or deductible
amounts in the future. Such deferred income tax asset and liability computations are based on enacted tax laws and rates applicable to periods in which the differences are expected to affect taxable
income. Valuation allowances are established when necessary to reduce deferred tax assets to the amounts expected to be realized.

Accounting
for income taxes requires the Company to exercise judgment for known issues under discussion with tax authorities and transactions yet to be settled. The Company accounts for
uncertainty in income taxes in accordance with US GAAP. The final outcome of these tax uncertainties is dependent upon various matters including tax examinations, legal proceedings, changes in
regulatory tax laws, or interpretation of those tax laws, or expiration of statutes of limitation. The Company recognizes potential penalties and interest related to unrecognized tax benefits within
its statements of earnings as selling, general and administrative expenses and interest expense, respectively. To the extent penalties and interest are not assessed with respect to uncertain tax
positions, amounts accrued will be reduced and reflected as a reduction of selling, general and administrative expenses and interest expense, respectively. See Note 16. Income Taxes for more
information.

Earnings per Share

Basic earnings per share is computed by dividing net income by the weighted-average number of common shares outstanding during the year
including the dilutive effect of
deferred stock units. Diluted earnings per share is computed by dividing net income by the weighted-average number of shares outstanding during the year as adjusted for the potential dilutive effect
of stock options and non-vested shares of restricted stock and restricted share units using the treasury stock method.

F-14

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

The
following summarizes the shares of common stock used to calculate diluted earnings per share including the impact of stock options, restricted stock and restricted share units:

Year EndedDecember 25,
2009

December 26,
2008

December 28,
2007Weighted average shares outstandingbasic


32,503,306


32,396,764


32,252,932Dilutive shares resulting from:Stock options


163,463


102,383


358,561Restricted stock


311


2,088


17,991Restricted share units


241,430


72,317


73,946Weighted average shares outstandingdiluted


32,908,510


32,573,552


32,703,430


During
2009, 2008 and 2007, options to purchase 2,693,002 shares, 2,197,830 shares and 1,022,405 shares of common stock, respectively, were excluded from the computations of diluted
weighted-average shares outstanding because the exercise prices of those options are greater than the average market value of common stock and the effect would be anti-dilutive.

Segment Information

The Company has one operating segment and reportable segment, the distribution of MRO products. The Company's net sales by product
category were as follows (in thousands):

Year EndedProduct Category

December 25,
2009

December 26,
2008

December 28,
2007Janitorial and sanitary

$
303,718

$
299,261

$
283,416Plumbing


286,876


340,399


380,522Heating, ventilation and air conditioning


114,658


126,340


119,416Electrical and lighting


87,294


111,158


129,019Appliances and parts


63,247


67,433


72,312Security


51,384


60,674


62,247Hardware and tools


48,320


52,655


56,748Other


103,781


137,743


135,347Total

$
1,059,278

$
1,195,663

$
1,239,027


The
Company's revenues and assets outside the United States are not significant.

Recently Adopted Accounting Standards

Effective December 27, 2008, the Company adopted ASC 805-10,Business
Combinations(formerly FASB Statement No. 141 (revised 2007),Business Combinations). ASC 805-10 replaces
prior guidance on business combinations and establishes principles and requirements for how an acquirer recognizes and measures in its financial statements the identifiable assets acquired, the
liabilities assumed, any

F-15

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

noncontrolling
interest in the acquiree and the goodwill acquired. ASC 805-10 also establishes disclosure requirements that enable users to evaluate the nature and financial effects of the
business combination. As a result of the adoption of, and in accordance with ASC 805-10, the Company expensed $0.7 million in deferred acquisition costs during the three months
ended March 27, 2009, which are included as part of selling, general and administrative expense.

3. RESTRUCTURING AND ACQUISITION ACCRUALS

Restructuring Accruals

During the three months ended September 26, 2008, the Company began undertaking significant changes in its cost structure. These
operational initiatives focus on reducing the Company's overall operating cost structure. The Company took the following specific actions during 2009 and 2008:



The
restructuring charges related to these various initiatives were $4.6 million and $2.3 million during 2009 and 2008, respectively, and are included as part of selling,
general and administrative expenses in the Company's statement of earnings. The following table summarizes the changes to accruals recorded in connection with the Company's restructuring, which are
included in accrued expenses and other current liabilities (in thousands):

Employee
Separation
Costs

Facility
Closing and
Other Costs

TotalBalance at December 28, 2007

$


$


$
Provisions


1,127


1,208


2,335Payments


(797
)

(210
)

(1,007
)Fixed asset write-offs





(154
)

(154
)Balance at December 26, 2008


330


844


1,174Provisions


1,472


3,140


4,612Payments


(1,625
)

(2,660
)

(4,285
)Balance at December 25, 2009

$
177

$
1,324

$
1,501


F-16

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

3. RESTRUCTURING AND ACQUISITION ACCRUALS (Continued)

Acquisition Accruals

The following table summarizes the changes to reserves recorded in connection with the Company's business combinations (in thousands):

Employee
Severance and
Relocation

Facility
Closing and
Other Costs

TotalBalance at December 28, 2007

$
268

$
4,177

$
4,445Payments


(108
)

(1,428
)

(1,536
)Write-offs


(103
)

(787
)

(890
)Additions to reserve


38


20


58Balance at December 26, 2008


95


1,982


2,077Payments





(670
)

(670
)Write-offs


(40
)

(1,148
)

(1,188
)Additions to reserve





1,176


1,176Balance at December 25, 2009

$
55

$
1,340

$
1,395


4. ACCOUNTS RECEIVABLE

The Company's trade receivables are exposed to credit risk. The majority of the market served by the Company is comprised of numerous individual accounts, none of which is individually
significant. The Company monitors the creditworthiness of its customers on an ongoing basis and provides a reserve for estimated bad debt losses. If the financial condition of the Company's customers
were to deteriorate, increases in its allowance for doubtful accounts may be needed.

The
activity in the allowance for doubtful accounts consisted of the following (in thousands):

Year Ended

Balance at
Beginning
of Year

Charged to
Expense(1)

Deductions(2)

Balance at
End of YearDecember 28, 2007(3)

$
10,224

$
4,277

$
(7,233
)
$
7,268December 26, 2008

$
7,268

$
6,711

$
(1,839
)
$
12,140December 25, 2009(3)

$
12,140

$
10,522

$
(9,687
)
$
12,975


(1)Expense
for 2009 includes a $3.0 million charge associated with a customer seeking Chapter 11 bankruptcy protection.(2)Accounts
receivable written-off as uncollectible, net of recoveries.(3)During
2007 and 2009, the Company performed detailed reviews of its accounts receivable deemed uncollectible. Based on those reviews, the Company increased
the number of accounts written-off. The majority of the accounts receivable deemed uncollectible had been fully reserved for in prior years.


F-17

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007




5. PREPAID EXPENSES AND OTHER CURRENT ASSETS

Prepaid expenses and other current assets consisted of the following as of December 25, 2009 and December 26, 2008 (in thousands):

December 25,
2009

December 26,
2008Vendor rebates receivable

$
10,792

$
12,734Prepaid insurance


2,217


2,796Prepaid rent


1,882


1,932Other


3,661


5,422$
18,552

$
22,884


6. PROPERTY AND EQUIPMENT

Major classifications of property and equipment as of December 25, 2009 and December 26, 2008 were as follows (in thousands):

December 25,
2009

December 26,
2008Land

$
400

$
400Building


9,262


9,262Machinery and equipment


95,100


87,396Office furniture and equipment


7,863


7,389Vehicles


2,534


2,196Leasehold improvements


14,927


11,857130,086


118,500Less: Accumulated depreciation and amortization


(83,282
)

(72,467
)$
46,804

$
46,033


Depreciation
and amortization expense, including for assets under capital leases, was $13.2 million, $11.6 million, and $9.5 million for 2009, 2008 and 2007,
respectively.

7. GOODWILL AND OTHER INTANGIBLE ASSETS

Changes to goodwill during 2009 and 2008 were as follows (in thousands):

Balance at December 28, 2007

$
313,462Acquired goodwill


4,682Purchase price adjustments


(1,027
)Balance at December 26, 2008


317,117Acquired goodwill


1,881Purchase price adjustments


8Balance at December 25, 2009

$
319,006


F-18

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

7. GOODWILL AND OTHER INTANGIBLE ASSETS (Continued)

The
acquired goodwill during 2008 and 2009 primarily relates to the Company's acquisition of Eagle Maintenance Supply, Inc. in August 2008.

Purchase
price adjustments during 2008 and 2009 relate primarily to the write-off of unused acquisition accruals created for the estimated loss on property and equipment and
operating leases associated with the Barnett, Inc. ("Barnett") and AmSan LLC ("AmSan") acquisitions, net of related adjustments to deferred taxes for these write-offs, as
well as the release of the remaining escrow liability associated with the CCS Enterprises, Inc. ("Copperfield") acquisition which expired during 2008.

The
gross carrying amount and accumulated amortization of the Company's intangible assets other than goodwill as of December 25, 2009 and December 26, 2008 were as follows
(in thousands):

December 25, 2009

Gross
Carrying
Amount

Accumulated
Amortization

Net Book
ValueTrademarks

$
61,121

$
5,568

$
55,553Customer lists


49,362


22,402


26,960Customer relationships


48,200


10,611


37,589Non-compete agreements


2,762


2,748


14Deferred debt issuance costs


8,591


3,872


4,719Total

$
170,036

$
45,201

$
124,835




December 26, 2008Trademarks

$
61,121

$
5,568

$
55,553Customer lists


49,362


19,568


29,794Customer relationships


48,200


7,580


40,620Non-compete agreements


2,762


2,653


109Deferred debt issuance costs


9,499


2,788


6,711Total

$
170,944

$
38,157

$
132,787


The
amortization of deferred debt issuance costs, recorded as a component of interest expense, was $1.1 million in each of 2009, 2008 and 2007. The write-off of
deferred debt issuance costs totaled $0.9 million and $0.1 million in 2009 and 2008, respectively, related to the extinguishment of debt. The Company did not write-off any
deferred debt issuance costs during 2007.

F-19

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

7. GOODWILL AND OTHER INTANGIBLE ASSETS (Continued)

Amortization expense on other intangible assets was $6.0 million, $5.8 million, and $5.6 million for 2009, 2008 and 2007, respectively. Expected amortization expense
on other intangible assets (excluding deferred debt issuance costs which will vary depending upon debt payments) for each of the five succeeding fiscal years is expected to be as follows (in
thousands):

Fiscal Year

Future
Estimated
Amortization2010

$
5,8482011

$
5,6682012

$
5,6012013

$
5,5772014

$
5,569


8. ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

Accrued expenses and other current liabilities consisted of the following as of December 25, 2009 and December 26, 2008 (in thousands):

December 25,
2009

December 26,
2008Accrued compensation and benefits

$
12,671

$
10,139Purchase card payable(1)


5,693


4,314Restructuring accruals


1,501


1,174Acquisition accruals


1,395


2,077Other


20,455


13,690$
41,715

$
31,394


(1)Purchase
card payable is comprised of trade vendor invoices that were paid pursuant to a purchase card agreement with a third-party intermediary. The
Company has a purchase card agreement with a third-party intermediary whereby the third-party intermediary pays the trade vendor invoices in accordance with the terms agreed to by the vendor and the
Company. The third-party intermediary bills the Company for amounts disbursed on a monthly basis. As a result, there could be an outstanding payable due to the third-party intermediary at any period
end. The net activity in purchase card payable is shown as cash flows from financing activities. In addition, the Company received a rebate from the third-party intermediary based on the volume of
transactions administered by the third-party intermediary totaling $0.5 million, $0.6 million and $0.4 million during 2009, 2008 and 2007, respectively.


F-20

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007




9. DEBT

Long-term debt consisted of the following as of December 25, 2009 and December 26, 2008 (in thousands):

December 25,
2009

December 26,
2008Note payable

$
1,590

$
2,275Term loans


154,225


215,07581/8% senior subordinated notes, net of unamortized discount of $818 as of December 25, 2009 and $1,060 as of
December 26, 2008


149,863


186,040305,678


403,390Less: Current portion


(1,590
)

(1,625
)$
304,088

$
401,765


In
April 2003, Interline New Jersey issued a non-recourse note payable in the principal amount of $3.3 million for the purchase of an investment. During 2009 and 2008,
in accordance with the terms of the note, the Company used part of the capital distributed by the investment to pay down $0.7 million and $1.0 million of the note, respectively. This
note, which is secured only by the investment, bears interest at a rate of 4.0% per annum, with principal due in full in June 2010.

In
June 2006, Interline New Jersey completed a series of refinancing transactions consisting of (1) an offering of $200.0 million of 81/8% senior
subordinated notes due 2014 and (2) entering into a
$330.0 million bank credit facility. The bank credit facility consists of a $100.0 million 7-year term loan, a $130.0 million 7-year delayed draw term loan
and a $100.0 million 6-year revolving credit facility of which a portion not exceeding $40.0 million is available in the form of letters of credit. The delayed draw term loan
was available solely to fund the acquisition of substantially all of the assets of American Sanitary Incorporated and the acquisition-related fees and expenses. The proceeds from the
81/8% senior subordinated notes and the bank credit facility were used to repurchase the Company's 111/2% senior subordinated notes due 2011 and to repay the indebtedness
under the prior credit facility.

The
81/8% senior subordinated notes were priced at 99.3%, or $198.6 million, of their principal amount, representing a yield to maturity of 81/4%.
The discount of $1.4 million is being amortized over the term of the 81/8% senior subordinated notes. The amortization of the discount, recorded as a component of interest
expense, was $0.1 million in 2009, 2008 and 2007. The 81/8% senior subordinated notes mature on June 15, 2014 and interest is payable on June 15 and
December 15 of each year. Debt issuance costs capitalized in connection with the 81/8% senior subordinated notes were $5.8 million. In 2009 and 2008, the Company
repurchased $36.4 million and $12.9 million, respectively, of the 81/8% senior subordinated notes. The 2009 repurchase was made at an average of 93.8% of par, or
$34.2 million and the 2008 repurchase was made at 773/8% of par, or $10.0 million. In connection with the repurchases of the 81/8% senior subordinated
notes, the Company recorded a gain on the extinguishment of debt of $1.8 million during 2009, net of $0.5 million in deferred financing costs written-off, and
$2.8 million during 2008, net of $0.1 million in deferred financing costs written-off. As of December 25, 2009 and December 26, 2008, the $150.7 million
and $187.1 million in then

F-21

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

9. DEBT (Continued)

outstanding
81/8% senior subordinated notes, respectively, had an estimated fair market value of $151.4 million, or 100.5% of par, and $147.8 million, or 79% of par,
respectively.

Borrowings
under the term loan, the delayed draw facility and the revolving credit facility bear interest, at Interline New Jersey's option, at either LIBOR plus 1.75% or at the
alternate base rate, which is the greater of the Prime Rate or the Federal Funds Effective Rate plus 0.50%, plus 0.75%. As of December 25, 2009, the interest rate in effect with respect to the
term loan and the delayed draw facility was 2.02% for the LIBOR option and 4.00% for the alternate base rate option. Outstanding letters of credit under the revolving credit facility are subject to a
per annum fee equal to the applicable margin under the revolving credit facility. The interest rate margin is subject to pricing adjustments at the end of each fiscal quarter based on the ratio of net
total indebtedness to adjusted consolidated earnings before interest, taxes, depreciation and amortization ("EBITDA"), as defined by the credit facility. The term loan and the delayed draw facility
mature on June 23, 2013 and the revolving loan facility matures on June 23, 2012. Amounts under the term loan and the delayed draw facility were originally due and payable in quarterly
installments equal to 1.0% of the original principal amount on an annual basis through June 23, 2013, with the balance payable in one final installment at the maturity date. As a result of
repayments of borrowings on the term debt, the Company is not required to make another principal payment until the debt matures in 2013. Debt issuance costs capitalized in connection with the new term
loan, the delayed draw facility and the new revolving credit facility were $3.9 million.

The
debt instruments of Interline New Jersey, primarily the credit facility and the indenture governing the terms of the 81/8% senior subordinated notes, contain
significant restrictions on the payment of dividends and distributions to the Company by Interline New Jersey. Interline New Jersey's credit facility allows it to pay dividends, make distributions to
the Company or make investments in the Company in an aggregate amount not to exceed $2.0 million during any fiscal year, so long as Interline New Jersey is not in default or would be in default
as a result of such payments. In addition, ordinary course distributions for overhead (up to $3.0 million annually) and taxes are permitted, as are annual payments of up to $7.5 million
in respect of the Company's stock option or other benefit plans for management or employees and (provided Interline New Jersey is not in default) aggregate payments of up to $40.0 million
depending on the pro forma net leverage ratio as of the last day of the previous quarter. In addition, the indenture for the 81/8% senior subordinated notes generally restricts the
ability of Interline New Jersey to pay distributions to the Company and to make advances to, or investments in, the Company to an amount generally equal to 50% of the net income of Interline New
Jersey, plus an amount equal to the net proceeds from certain equity issuances, subject to compliance with a leverage ratio and no default having occurred and continuing. The indenture also contains
certain permitted exceptions including (1) allowing the Company to pay its franchise taxes and other fees required to maintain its corporate existence, to pay for general corporate and overhead
expenses and to pay expenses incurred in connection with certain financing, acquisition or disposition transactions, in an aggregate amount not to exceed $10.0 million per year;
(2) allowing certain tax payments; and (3) allowing certain permitted distributions up to $75 million.

In
connection with the bank credit facility, Interline New Jersey is required to pay administrative fees, commitment fees, letter of credit issuance and administration fees and certain
expenses and to provide certain indemnities, all of which are customary for financings of this type. The bank credit

F-22

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

9. DEBT (Continued)

facility
also allows for certain incremental term loans and incremental commitments under the revolving credit facility which are available to Interline New Jersey to repay indebtedness and make
acquisitions if certain conditions, including various financial ratios are met.

The
bank credit facility, which is secured by substantially all of the assets of Interline New Jersey and is guaranteed by the Company and by the domestic subsidiaries of Interline New
Jersey, contains affirmative, negative and financial covenants that limit Interline New Jersey's ability to incur additional indebtedness, pay dividends on its common stock or redeem, repurchase or
retire its common stock or subordinated indebtedness, make certain investments, sell assets, and consolidate, merge or transfer assets, and that require Interline New Jersey to maintain certain
financial ratios as of the last day of each fiscal quarter, including a minimum ratio of adjusted consolidated EBITDA, as defined by the credit facility, to consolidated cash interest expense and a
maximum ratio of net total indebtedness to adjusted consolidated EBITDA, as defined by the credit facility. As of December 25, 2009, the maximum ratio of net total indebtedness to adjusted
consolidated EBITDA, as defined by the credit facility, was 3.5 times. Interline New Jersey and the Company were in compliance with all covenants as of December 25, 2009 and December 26,
2008.

As
of December 25, 2009 and December 26, 2008, Interline New Jersey had $24.3 million and $30.5 million, respectively, available under its revolving credit
facility. The Company's effective
borrowing capacity is reduced by the limitation under the bank credit facility's ratio of net total indebtedness to adjusted consolidated EBITDA, as defined by the credit facility.

Total
letters of credit issued under the revolving credit facility as of December 25, 2009 and December 26, 2008 were $9.5 million and $8.3 million,
respectively. There were no borrowings under the revolving credit facility as of December 25, 2009 and December 26, 2008.

The
maturities of long-term debt subsequent to December 25, 2009 are as follows (in thousands):

Fiscal Year2010

$
1,5902011


2012


2013


154,2252014


150,681Thereafter


$
306,496


10. PREFERRED STOCK

The Company has the authority to issue 20,000,000 shares of preferred stock, par value $.01 per share. As of December 25, 2009 and December 26, 2008 there were no preferred
shares issued or outstanding.

F-23

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

11. COMMON STOCK

On March 22, 2009, the Board of Directors of Interline adopted a shareholder rights plan and authorized and declared a dividend distribution of one preferred stock purchase right
(a "Right") for each outstanding share of the Company's common stock. The Rights are not exercisable unless an entity becomes, or launches a tender offer to become, the beneficial owner of 15% or more
of the Company's outstanding common stock (including derivative positions), subject to certain exceptions. The distribution was paid on April 2, 2009 to shareholders of record as of the close
of business on April 2, 2009. Each Right, if and when it becomes exercisable, entitles the holder to buy 1/1000 of a share of our preferred stock, designated as Series A Junior Preferred
Stock, par value $0.01 per share, at a price of $30.00 per 1/1000 of a share subject to adjustment (the "Exercise Price"). If any person or group becomes the beneficial owner of 15% or more of the
Company's common stock at any time after the date of the plan (with certain limited exceptions), then each Right not owned by such person or group will entitle its holder to purchase, at the Exercise
Price, shares of the Company's common stock or, in certain circumstances, common stock of the acquiring person, having a market value of twice the Exercise Price. The Rights will expire at the close
of business on March 22, 2012, unless earlier redeemed or exchanged by the Company. The description and terms of the Rights are set forth in a rights agreement between the Company and Mellon
Investor Services LLC, as the Rights Agent.

12. SHARE-BASED COMPENSATION

Stock Incentive Plans

During 2000, Interline New Jersey established a Stock Award Plan (the "2000 Plan"), under which Interline New Jersey may award a total
of 6,395 shares of common stock in the form of incentive stock options (which may be awarded to key employees only), nonqualified stock options, stock appreciation rights ("SARs") and restricted stock
awards, all of which may be awarded to directors, officers, key employees and consultants. The Company's compensation committee will determine in its sole discretion whether a SAR is settled in cash,
shares or a combination of cash and shares. In connection with the Company's initial public offering in December 2004, options to purchase shares of the common stock of Interline New Jersey were
converted into options to purchase shares of the Company's common stock.

During
2004, the Company adopted the 2004 Equity Incentive Plan, (the "2004 Plan"), under which the Company may award 1,175,000 shares in the form of incentive stock options,
nonqualified stock options, stock appreciation rights, or SARs, restricted stock, restricted share units ("RSUs"), deferred stock units ("DSUs") and stock bonus awards, all of which may be awarded to
any employee, director, officer or consultant of the Company. In May 2006, the stockholders of the Company approved an amendment to the 2004 Plan whereby the number of shares of the Company's common
stock reserved for issuance under the 2004 Plan was increased by 2,000,000 shares and to further restrict the repricing of awards granted under the 2004 Plan without first obtaining approval by the
Company's stockholders. In May 2008, the stockholders of the Company approved amendments to the 2004 Plan, including to increase the number of shares of common stock reserved for issuance and
available for grants thereunder to 3,800,000 as of January 1, 2008 and to change the method by which shares subject to full value awards granted thereunder are counted against the 2004 Plan's
share limit. Effective January 1, 2008, shares subject to grants of full value awards, or awards other than options or SARs, count against the applicable share limits under the 2004 Plan as 1.8
shares for every 1 share

F-24

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

12. SHARE-BASED COMPENSATION (Continued)

granted,
while shares subject to stock options or SARs count against the applicable share limits as 1 share for every 1 share granted.

These
plans allow the Company to fulfill its incentive stock option, nonqualified stock option, SAR, restricted stock, RSU, DSU and stock bonus award obligations using unissued or
treasury shares.

Stock Options

Under the terms of the 2000 Plan, the exercise price per share for an incentive stock option may not be less than 100% of the fair
market value of a share of common stock on the grant date. The exercise price per share for an incentive stock option granted to a person owning stock possessing more than 10% of the total combined
voting power of all classes of stock may not be less than 110% of the fair market value of a share of common stock on the grant date. These incentive stock options vest in 25% increments over four
years and may not be exercisable after the expiration of ten years from the date of grant.

Under
the terms of the 2004 Plan, the exercise price of the options will not be less than the fair market value of the common stock at the date of grant, generally vest in 25% increments
over four years and may not be exercisable after the expiration of seven or ten years from the date of grant.

The
fair values of stock options were estimated using the Black-Scholes option-pricing model. Expected volatility is based on historical performance of the Company's stock. The Company
also uses historical data to estimate the timing and amount of stock option exercises and forfeitures. The expected life
represents the period of time that stock options are expected to remain outstanding and is based on the contractual term of the stock options and expected exercise behavior. The risk-free
interest rate is based on U.S. Treasury zero-coupon issues with a remaining term equal to the expected option life assumed at the date of grant. The Black-Scholes weighted-average
assumptions were as follows:

Year EndedDecember 25,
2009

December 26,
2008

December 28,
2007Expected volatility


43.0
%

33.6
%

27.0
%Expected dividends


0.0
%

0.0
%

0.0
%Risk-free interest rate


2.1
%

2.9
%

4.5
%Expected life (in years)


5.0


5.0


5.0


The
weighted average fair value per option of stock options granted during 2009, 2008 and 2007 was $3.49, $6.64 and $6.88, respectively.

F-25

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

12. SHARE-BASED COMPENSATION (Continued)

A summary of stock option activity as of December 25, 2009 and changes during the year then ended is presented below:

Options

Shares

Weighted-
Average
Exercise
Price

Weighted-
Average
Remaining
Contractual
Term

Aggregate
Intrinsic
Value(1)(in years)

(in thousands)Outstanding at December 26, 2008


3,322,022

$
19.10Granted


507,210


8.67Exercised


(67,078
)

15.00Forfeited or expired


(168,794
)

22.86Outstanding at December 25, 2009


3,593,360

$
17.53


5.1

$
8,300Vested or expected to vest at December 25, 2009


3,572,837

$
17.56


5.1

$
8,172Exercisable at December 25, 2009


2,577,949

$
18.61


5.0

$
3,874


(1)The
aggregate intrinsic value represents the amount by which the fair value of the underlying stock at period end exceeds the stock option exercise price.


The
total intrinsic value, the difference between the exercise price and the market price on the date of exercise, of all stock options exercised during 2009, 2008 and 2007 was
$0.2 million, $0.1 million and $0.3 million, respectively. Proceeds from stock options exercised during 2009, 2008 and 2007 were $1.0 million, $0.7 million and
$0.6 million, respectively. As of December 25, 2009, there was $3.4 million of total unrecognized compensation cost related to unvested stock options. The cost is expected to be
recognized over a weighted-average period of 2.4 years.

Restricted Stock, Restricted Share Units and Deferred Stock Units

Shares of restricted stock granted under the 2004 Plan to executives, employees and non-employee directors do not have an
exercise price. The share-based compensation expense associated with the restricted stock is based on the quoted market price of the Company's shares of common stock on the date of grant. The
restricted stock awards for executives vest either on an accelerated basis in one-third installments over three years provided that certain pre-established annual percentage
increases in the Company's earnings per share are attained or on the seventh anniversary of the date of grant. One half of the restricted stock awards granted to employees vest evenly over three years
and one half vest evenly over five years. The restricted stock awards for non-employee directors vest evenly over two years or at the end of three years, depending on the grant.

RSUs
granted under the 2004 Plan to management do not have an exercise price. The share-based compensation expense associated with the RSUs is based on the quoted market price of the
Company's shares of common stock on the date of grant. Depending on the grant, (1) one-half of the RSUs vest on the second grant date anniversary provided that certain
pre-established annual percentage increases in specific Company-wide metrics, such as EBITDA, are attained and one-half vest evenly over three years; or
(2) one-half of the RSUs vest evenly over two years and one-half vest evenly over three years;

F-26

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

12. SHARE-BASED COMPENSATION (Continued)

or
(3) one-third of the RSUs vest evenly over each of the first three years following the date of grant; or (4) one-half of the RSUs vest evenly over three years
and one-half vest evenly over five years; or (5) on the earlier of A) the fourth grant date anniversary, provided that the average daily closing price of a share of the
Company's common stock during any 20-consecutive-trading-day period ("Average Closing Price") commencing on or after the grant date equals or exceeds a specified amount prior
to the fourth grant date anniversary; or (B) the date that is the later of (1) the date on which the Average Closing Price equals or exceeds a higher specified amount and (2) the
fifth grant date anniversary of the Transaction Date, provided that it occurs not later than the seventh grant date anniversary. Under all vesting schedules, the RSUs will only vest provided the
grantee's service to the Company has not terminated prior to the vesting date.

DSUs
granted under the 2004 Plan to non-employee directors do not have an exercise price. The share-based compensation expense associated with the DSUs is based on the quoted
market price of the Company's shares of common stock on the date of grant. DSUs vest on the grant date or evenly over the non-employee directors' current service term; depending on the
grant. All DSUs are to be settled in shares of the Company's common stock upon termination of the non-employee directors' service or one year after termination of the
non-employee directors' service; depending on the grant.

A
summary status of restricted stock, RSUs and DSUs as of December 25, 2009, and changes during the year then ended is presented below:

Restricted Stock

Restricted Share Units

Deferred Stock UnitsShares

Weighted-
Average
Grant Date
Fair Value

Shares

Weighted-
Average
Grant Date
Fair Value

Shares

Weighted-
Average
Grant Date
Fair ValueOutstanding at December 26, 2008


19,200

$
23.69


254,256

$
17.82


42,060

$
21.08Granted








394,203


8.13


26,250


14.77Vested


(7,300
)

24.14


(9,500
)

23.55





Forfeited


(1,550
)

22.92


(186,583
)

18.98





Outstanding at December 25, 2009


10,350

$
23.49


452,376

$
8.69


68,310

$
18.66


The
total fair value of restricted stock vested during 2009, 2008 and 2007 was $0.1 million, $1.1 million and $1.1 million, respectively. The total fair value of
RSUs vested during 2009 and 2008 was $0.1 million and $2.4 million, respectively. No RSUs vested during 2007. As of December 25, 2009, there was $2.7 million of total
unrecognized compensation cost related to unvested restricted stock, RSUs and DSUs. The cost is expected to be recognized over a weighted-average period of 2.4 years.

13. EMPLOYEE BENEFIT PLANS

401(k) Plan

The Company has qualified profit sharing plans under Section 401(k) of the Internal Revenue Code. Pursuant to the 401(k) plan,
the Company historically matched employee contributions at a rate of 50% of the first 5% up to the statutory maximum of $5,500 per employee. During 2009, the Company halted matching contributions to
the 401(k) plan except for contributions made by employees

F-27

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

13. EMPLOYEE BENEFIT PLANS (Continued)

acquired
through the acquisition of Eagle Maintenance Supply, Inc. Company contributions to the 401(k) plan were $0.2 million, $2.1 million and $2.1 million for 2009, 2008
and 2007, respectively.

Supplemental Executive Retirement Plan

As a result of the AmSan acquisition, the Company has a supplemental executive retirement plan ("AmSan SERP"). The AmSan SERP is a
nonqualified plan that covers three retired AmSan employees. The projected and accumulated benefit obligation for the AmSan SERP as of both December 25, 2009 and December 26, 2008 was
$0.5 million and is included in other liabilities on the Company's consolidated balance sheet. The Company does not fund this liability and no assets are held by the AmSan SERP.

The
reconciliation of the projected benefit obligation for the AmSan SERP is as follows (in thousands):

Year EndedDecember 25,
2009

December 26,
2008

December 28,
2007Beginning projected benefit obligation

$
537

$
570

$
435Service cost





17


28Interest cost


28


30


28Prior service cost








126Cash benefits paid


(80
)

(80
)

(47
)Ending projected benefit obligation

$
485

$
537

$
570


The
components of net periodic benefit cost are as follows (in thousands):

Year EndedDecember 25,
2009

December 26,
2008

December 28,
2007Service cost

$


$
17

$
28Interest cost


28


30


28Gain recognized


(30
)

(31
)

(31
)Prior service cost


41


41


33Net periodic benefit cost

$
39

$
57

$
58


The
weighted-average discount rate assumption used to determine the projected benefit obligation and the net periodic benefit cost as of December 25, 2009 and December 26,
2008 was 5.5%.

Benefit
payments expected to be paid under the AmSan SERP are less than $0.1 million in years 2010 through 2014 and $0.2 million thereafter for a total of
$0.6 million.

The
Company has one whole-life insurance policy for each AmSan employee covered by the AmSan SERP. The cash surrender value of these policies as of December 25, 2009
and December 26, 2008 was $0.5 million and $0.4 million, respectively, and is included in other assets on the Company's consolidated balance sheet.

F-28

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

13. EMPLOYEE BENEFIT PLANS (Continued)

Deferred Compensation Plan

As a result of the AmSan acquisition, the Company has a nonqualified deferred compensation plan ("AmSan DCP"). Contributions and
interest expense for the AmSan DCP for 2009, 2008 and 2007 were immaterial. Payments under the AmSan DCP were immaterial during 2009 and 2008 and $0.2 million during 2007. The liability for the
AmSan DCP as of December 25, 2009 and December 26, 2008 was $0.2 million and $0.2 million, respectively, and is included in other liabilities on the Company's consolidated
balance sheet. The Company does not fund this liability and no assets are held by the AmSan DCP. Benefit payments, including interest, expected to be paid under the AmSan DCP total $0.2 million
over eight years.

14. COMMITMENTS AND CONTINGENCIES

Lease Commitments

The Company leases its facilities under operating and capital leases expiring at various dates through 2019. Minimum future rental
payments under these operating and capital leases as of December 25, 2009 are as follows (in thousands):

Fiscal Year

Operating

Capital2010

$
21,941

$
2342011


17,122


42012


13,469


2013


10,617


2014


8,278


Thereafter


22,410


Total payments

$
93,837


238Less: Amount representing interest





(12
)Present value of minimum lease payments





226Less: Current portion





(222
)Long term portion




$
4


In
connection with the Copperfield acquisition, the Company leases an office building from an entity in which an employee and his family hold an ownership interest in the property. This
lease was amended in November 2005 and will expire on November 30, 2010, with an option to extend for one additional five year term. Minimum annual rent payable under this lease is
$0.2 million, plus all real estate taxes and assessments, and all operating costs related to the building. The Company believes that the terms of the lease are no less favorable to it than
could be obtained from an unaffiliated party. The total rent expense for this lease was $0.2 million for 2009, 2008 and 2007.

In
connection with the AmSan acquisition, the Company leases two properties from entities in which employees and their families hold an ownership interest. These leases expire on
January 31, 2013 and December 31, 2013, respectively. Minimum annual rent payable under these leases is $0.5 million, including all real estate taxes and assessments, plus all
operating costs related to the properties. The

F-29

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

14. COMMITMENTS AND CONTINGENCIES (Continued)

Company
believes that the terms of these leases are no less favorable to it than could be obtained from unaffiliated parties. The total rent expense for leases with affiliated parties resulting from
the AmSan acquisition was $0.6 million for 2009, $1.3 million for 2008 and $1.3 million for 2007.

Rent
expense under all operating leases was $33.8 million, $34.9 million, and $32.4 million for 2009, 2008 and 2007, respectively. Certain of the leases provide that
the Company pays taxes, insurance and other operating expenses applicable to the leased premises.

Employment Agreements

The Company has employment agreements with various expiration dates through 2011 with certain officers and employees, unless terminated
earlier by the Company, at combined salaries of $5.6 million, plus bonuses and subject to adjustments.

Contingent Liabilities

As of December 25, 2009 and December 26, 2008, the Company was contingently liable for unused letters of credit
aggregating $9.5 million and $8.3 million, respectively.

Legal Proceedings

The Company is involved in various legal proceedings in the ordinary course of its business that are not anticipated to have a material
adverse effect on the Company's results of operations or financial position.

15. INTEREST AND OTHER INCOME

Interest and other income consisted of the following during 2009, 2008 and 2007 (in thousands):

Year EndedDecember 25,
2009

December 26,
2008

December 28,
2007Interest income

$
215

$
1,105

$
2,007Other income


1,499


1,093


1,244$
1,714

$
2,198

$
3,251


16. INCOME TAXES

The Company files numerous consolidated and separate income tax returns in the U.S. federal jurisdiction and in many state and foreign jurisdictions. With few exceptions, the Company is
no longer subject to U.S. federal income tax examinations for years before 2007 and is no longer subject to state and local, or foreign income tax examinations by tax authorities for years before
2004.

F-30

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

16. INCOME TAXES (Continued)

The
provision for income taxes for 2009, 2008 and 2007, was as follows (in thousands):

Year EndedDecember 25,
2009

December 26,
2008

December 28,
2007Current:Federal

$
9,332

$
21,475

$
26,654State


1,843


3,361


4,946Foreign


214


469


34411,389


25,305


31,944Deferred:Federal


5,181


(449
)

504State


538


(228
)

15Foreign


(35
)

(3
)

(3
)5,684


(680
)

516$
17,073

$
24,625

$
32,460


As
of December 25, 2009, the approximate amount of earnings of foreign subsidiaries that the Company considers permanently reinvested and for which deferred taxes have not been
provided was $12.1 million. Because of the availability of U.S. foreign tax credits, it is not practicable to determine the U.S. federal income tax impact if such earnings were not permanently
reinvested.

The
Company has foreign tax credits in the amount of $2.1 million which may be used to offset future foreign source income taxable in the U.S. If not used, the foreign tax credits
will expire at the end of 2013.

The
components of income before income taxes for 2009, 2008 and 2007 were as follows (in thousands):

Year EndedDecember 25,
2009

December 26,
2008

December 28,
2007United States

$
42,446

$
64,140

$
82,490Foreign


715


1,318


932Total

$
43,161

$
65,458

$
83,422


F-31

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

16. INCOME TAXES (Continued)

The
reconciliation of the provision for income taxes at the federal statutory tax rate to the provision for income taxes for 2009, 2008 and 2007 is as follows:

Year EndedDecember 25,
2009

December 26,
2008

December 28,
2007Federal statutory tax rate


35.00
%

35.00
%

35.00
%State income taxes, net of federal benefit


4.17


4.03


3.87Non-deductible expenses


0.46


0.37


0.36Write-off of share-based compensation


0.56





Derecognition of uncertain tax positions


(0.22
)

(1.21
)

Tax exempt interest


(0.13
)

(0.50
)

(0.28
)Foreign income taxes


(0.16
)

0.01


0.02Other


(0.12
)

(0.08
)

(0.06
)39.56
%

37.62
%

38.91
%


Deferred
income taxes result primarily from temporary differences in the recognition of certain expenses for financial and income tax reporting purposes. The components of the Company's
deferred tax assets and liabilities as of December 25, 2009 and December 26, 2008 consist of the following (in thousands):

December 25,
2009

December 26,
2008Deferred tax assets:Inventory

$
6,543

$
7,413Share-based compensation


3,949


2,835Bad debt reserves


3,425


4,723Foreign tax credits


2,130


2,130Closing costs accrual


1,150


809Vacation accrual


1,004


987Vendor discounts





2,790Other


4,614


2,763Total deferred tax assets


22,815


24,450Deferred tax liabilities:Intangibles


(38,750
)

(37,144
)Depreciation


(5,782
)

(4,190
)Other


(2,193
)

(1,316
)Total deferred tax liabilities


(46,725
)

(42,650
)Net deferred tax liabilities

$
(23,910
)
$
(18,200
)


F-32

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

16. INCOME TAXES (Continued)

A
reconciliation of the gross beginning and ending amounts of unrecognized tax benefits is as follows (in thousands):

Balance at December 30, 2006

$
1,478Additions for tax positions taken during prior years


307Balance at December 28, 2007


1,785Additions for tax positions taken during prior years


43Settlements with taxing authorities


(1,508
)Balance at December 26, 2008

$
320Additions for tax positions taken during prior years


18Settlements with taxing authorities


(185
)Balance at December 25, 2009

$
153


During
2008, the Company reduced the liability for unrecognized tax benefits related to certain state income tax matters as a result of favorable resolutions. Of the $2.1 million
reduction, $1.5 million was related to gross unrecognized tax benefits and $0.3 million and $0.3 million was related to interest and penalties, respectively. Of these amounts,
$0.8 million reduced the Company's effective tax rate.

During
2009, the Company reduced the liability for unrecognized tax benefits related to certain state income tax matters as a result of favorable resolutions. Of the $0.2 million
reduction, substantially all was related to gross unrecognized tax benefits and less than $0.1 million was related to interest and penalties. Of these amounts, $0.1 million reduced the
Company's effective tax rate.

The
Company does not anticipate that total unrecognized tax benefits will significantly change prior to December 31, 2010.

During
2009, 2008 and 2007, the Company recognized less than $0.1 million in potential penalties and interest associated with uncertain tax positions. As of December 25,
2009 and December 26, 2008, the Company's liability for unrecognized tax benefits that, if recognized, would favorably affect the effective income tax rate was $0.1 million and
$0.2 million, respectively, net of tax. As of December 25, 2009 and December 26, 2008, the Company had $0.1 million and $0.1 million, respectively, accrued for the
potential payment of penalties and interest associated with uncertain tax positions, net of tax.

17. GUARANTOR SUBSIDIARIES

In June 2006, Interline New Jersey (the "Subsidiary Issuer") issued $200.0 million of 81/8% senior subordinated notes due 2014 and entered into a
$330.0 million bank credit facility (see Note 9. Debt). The 81/8% senior subordinated notes and the bank credit facility are fully and unconditionally guaranteed, jointly
and severally, on a subordinated basis by the Company (the "Parent Company") and all of Interline New Jersey's 100% owned domestic subsidiaries: Wilmar Holdings, Inc., Wilmar
Financial, Inc., Glenwood Acquisition LLC and Eagle Maintenance Supply, Inc. (the "Guarantor Subsidiaries"). Effective December 26, 2008, AmSan LLC was merged into
Interline New Jersey. The guarantees by the subsidiary guarantors are senior to any of their existing and future subordinated obligations, equal in right of payment with any of their existing and
future senior subordinated indebtedness and subordinated to any of their existing and future senior indebtedness.

F-33

---





Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

17. GUARANTOR SUBSIDIARIES (Continued)

The
Company is a holding company whose only asset is the stock of its subsidiaries. The Company conducts virtually all of its business operations through Interline New Jersey.
Accordingly, the Company's only material sources of cash are dividends and distributions with respect to its ownership interests in Interline New Jersey that are derived from the earnings and cash
flow generated by Interline New Jersey. Through December 25, 2009, no dividends have been paid.

The
following tables set forth, on a condensed consolidating basis, the balance sheets, statements of operations and statements of cash flows for the Parent Company, Subsidiary Issuer
and Guarantor Subsidiaries for all financial statement periods presented in the Company's consolidated financial statements. The Subsidiary Issuer does not allocate integration expenses, corporate
overhead or other expenses for shared services to the Guarantor Subsidiaries; therefore, the following tables do not reflect any such allocation.

F-34

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

17. GUARANTOR SUBSIDIARIES (Continued)

CONDENSED CONSOLIDATING BALANCE SHEET  AS OF DECEMBER 25, 2009  (in thousands)

Parent
Company
(Guarantor)

Subsidiary
Issuer

Guarantor
Subsidiaries

Consolidating
Adjustments

ConsolidatedASSETSCurrent Assets:Cash and cash equivalents

$


$
98,487

$
736

$


$
99,223Short-term investments





1,479








1,479Accounts receivabletrade





117,361


2,644


(1
)

120,004Inventory





171,063


2,359





173,422Intercompany receivable








130,370


(130,370
)

Other current assets





34,826


185





35,011Total current assets





423,216


136,294


(130,371
)

429,139Property and equipment, net





46,619


185





46,804Goodwill





312,252


6,754





319,006Other intangible assets, net





122,457


2,378





124,835Investment in subsidiaries


451,735


150,593





(602,328
)

Other assets





2,285


6,769





9,054Total assets

$
451,735

$
1,057,422

$
152,380

$
(732,699
)
$
928,838LIABILITIES AND SHAREHOLDERS' EQUITYCurrent Liabilities:Accounts payable

$


$
85,983

$


$
(1
)
$
85,982Accrued expenses and other current liabilities





42,308


1,742





44,050Intercompany payable





130,370





(130,370
)

Debt and capital leaseshort-term





1,812








1,812Total current liabilities





260,473


1,742


(130,371
)

131,844Long-Term Liabilities:Term debt and capital leaselong-term





304,092








304,092Other liabilities





41,122


45





41,167Total liabilities





605,687


1,787


(130,371
)

477,103Senior preferred stock





757,355





(757,355
)

Shareholders' equity (deficit)


451,735


(305,620
)

150,593


155,027


451,735Total liabilities and shareholders' equity

$
451,735

$
1,057,422

$
152,380

$
(732,699
)
$
928,838


F-35

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

17. GUARANTOR SUBSIDIARIES (Continued)

CONDENSED CONSOLIDATING BALANCE SHEET  AS OF DECEMBER 26, 2008  (in thousands)

Parent
Company
(Guarantor)

Subsidiary
Issuer

Guarantor
Subsidiaries

Consolidating
Adjustments

ConsolidatedASSETSCurrent Assets:Cash and cash equivalents

$


$
61,741

$
983

$


$
62,724Accounts receivabletrade





110,964


28,558





139,522Inventory





188,622


22,578





211,200Intercompany receivable








123,615


(123,615
)

Other current assets





40,448


2,898





43,346Total current assets





401,775


178,632


(123,615
)

456,792Property and equipment, net





42,730


3,303





46,033Goodwill





246,657


70,460





317,117Other intangible assets, net





90,035


42,752





132,787Investment in subsidiaries


420,073


294,476





(714,549
)

Other assets





1,839


8,280





10,119Total assets

$
420,073

$
1,077,512

$
303,427

$
(838,164
)
$
962,848LIABILITIES AND SHAREHOLDERS' EQUITYCurrent Liabilities:Accounts payable

$


$
68,552

$


$
(297
)
$
68,255Accrued expenses and other current liabilities





26,506


5,960





32,466Intercompany payable





123,615





(123,615
)

Debt and capital leaseshort-term





1,859


5





1,864Total current liabilities





220,532


5,965


(123,912
)

102,585Long-Term Liabilities:Term debt and capital leaselong-term





399,707


2,284





401,991Other liabilities





37,497


702





38,199Total liabilities





657,736


8,951


(123,912
)

542,775Senior preferred stock





660,236





(660,236
)

Shareholders' equity (deficit)


420,073


(240,460
)

294,476


(54,016
)

420,073Total liabilities and shareholders' equity

$
420,073

$
1,077,512

$
303,427

$
(838,164
)
$
962,848


F-36

---





Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

17. GUARANTOR SUBSIDIARIES (Continued)

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS  FOR THE YEAR ENDED DECEMBER 25, 2009  (in thousands)

Parent
Company
(Guarantor)

Subsidiary
Issuer

Guarantor
Subsidiaries(1)

Consolidating
Adjustments

ConsolidatedNet sales

$


$
1,040,885

$
18,393

$


$
1,059,278Cost of sales





653,817


11,510





665,327Gross profit





387,068


6,883





393,951Operating Expenses:Selling, general and administrative expenses





311,240


4,897





316,137Depreciation and amortization





17,955


625





18,580Equity earnings of subsidiaries


(43,161
)

(12,374
)




55,535


Total operating expense


(43,161
)

316,821


5,522


55,535


334,717Operating income


43,161


70,247


1,361


(55,535
)

59,234Gain on extinguishment of debt, net





1,257








1,257Interest and other (expense) income, net





(20,754
)

19,311


(15,887
)

(17,330
)Income before income taxes


43,161


50,750


20,672


(71,422
)

43,161Provision for income taxes


17,073


10,176


6,897


(17,073
)

17,073Net income


26,088


40,574


13,775


(54,349
)

26,088Preferred stock dividends





(97,119
)




97,119


Net income (loss) attributable to common shareholders

$
26,088

$
(56,545
)
$
13,775

$
42,770

$
26,088


(1)The
Subsidiary Issuer does not allocate integration expenses, corporate overhead or other expenses for shared services to the Guarantor Subsidiaries;
therefore, the results for the Guarantor Subsidiaries do not reflect any such allocation.


F-37

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

17. GUARANTOR SUBSIDIARIES (Continued)

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS  FOR THE YEAR ENDED DECEMBER 26, 2008  (in thousands)

Parent
Company
(Guarantor)

Subsidiary
Issuer

Guarantor
Subsidiaries(1)

Consolidating
Adjustments

ConsolidatedNet sales

$


$
916,403

$
279,260

$


$
1,195,663Cost of sales





570,747


175,290





746,037Gross profit





345,656


103,970





449,626Operating Expenses:Selling, general and administrative expenses





286,141


57,652





343,793Depreciation and amortization





14,008


2,858





16,866Equity earnings of subsidiaries


(65,458
)

(24,597
)




90,055


Total operating expense


(65,458
)

275,552


60,510


90,055


360,659Operating income


65,458


70,104


43,460


(90,055
)

88,967Gain on extinguishment of debt, net





2,775








2,775Interest and other (expense) income, net





(22,352
)

(2,577
)

(1,355
)

(26,284
)Income before income taxes


65,458


50,527


40,883


(91,410
)

65,458Provision for income taxes


24,625


9,694


14,931


(24,625
)

24,625Net income


40,833


40,833


25,952


(66,785
)

40,833Preferred stock dividends





(84,665
)




84,665


Net income (loss) attributable to common stockholders

$
40,833

$
(43,832
)
$
25,952

$
17,880

$
40,833


(1)The
Subsidiary Issuer does not allocate integration expenses, corporate overhead or other expenses for shared services to the Guarantor Subsidiaries;
therefore, the results for the Guarantor Subsidiaries do not reflect any such allocation.


F-38

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

17. GUARANTOR SUBSIDIARIES (Continued)

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS  FOR THE YEAR ENDED DECEMBER 28, 2007  (in thousands)

Parent
Company
(Guarantor)

Subsidiary
Issuer

Guarantor
Subsidiaries(1)

Consolidating
Adjustments

ConsolidatedNet sales

$


$
974,430

$
264,597

$


$
1,239,027Cost of sales





602,115


163,022





765,137Gross profit





372,315


101,575





473,890Operating Expenses:Selling, general and administrative expenses





286,833


58,464





345,297Depreciation and amortization





11,857


2,642





14,499Equity earnings of subsidiaries


(83,422
)

(21,632
)




105,054


Total operating expense


(83,422
)

277,058


61,106


105,054


359,796Operating income


83,422


95,257


40,469


(105,054
)

114,094Interest and other (expense) income, net





(24,423
)

(5,013
)

(1,236
)

(30,672
)Income before income taxes


83,422


70,834


35,456


(106,290
)

83,422Provision for income taxes


32,460


19,872


12,588


(32,460
)

32,460Net income


50,962


50,962


22,868


(73,830
)

50,962Preferred stock dividends





(73,808
)




73,808


Net income (loss) attributable to common stockholders

$
50,962

$
(22,846
)
$
22,868

$
(22
)
$
50,962


(1)The
Subsidiary Issuer does not allocate integration expenses, corporate overhead or other expenses for shared services to the Guarantor Subsidiaries;
therefore, the results for the Guarantor Subsidiaries do not reflect any such allocation.


F-39

---





Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

17. GUARANTOR SUBSIDIARIES (Continued)

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS  FOR THE YEAR ENDED DECEMBER 25, 2009  (in thousands)

Parent
Company
(Guarantor)

Subsidiary
Issuer

Guarantor
Subsidiaries

Consolidating
Adjustments

ConsolidatedNet cash provided by operating activities

$


$
143,969

$
313

$


$
144,282Cash Flows from Investing Activities:Purchase of property and equipment, net





(11,035
)

(122
)




(11,157
)Purchase of short-term investments





(3,034
)







(3,034
)Proceeds from sales and maturities of short-term investments





1,557








1,557Purchase of businesses, net of cash acquired





(1,881
)







(1,881
)Other





(114
)




114


Net cash (used in) provided by investing activities





(14,507
)

(122
)

114


(14,515
)Cash Flows from Financing Activities:Increase in purchase card payable, net





1,379








1,379Repayment of debt and capital lease obligations





(61,774
)







(61,774
)Repayment of 81/8% senior subordinated notes





(34,157
)







(34,157
)Other





992


114


(114
)

992Net cash (used in) provided by financing activities





(93,560
)

114


(114
)

(93,560
)Effect of exchange rate changes on cash and cash equivalents





292








292Net increase in cash and cash equivalents





36,194


305





36,499Cash and cash equivalents at beginning of period





62,293


431





62,724Cash and cash equivalents at end of period

$


$
98,487

$
736

$


$
99,223


F-40

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

17. GUARANTOR SUBSIDIARIES (Continued)

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS  FOR THE YEAR ENDED DECEMBER 26, 2008  (in thousands)

Parent
Company
(Guarantor)

Subsidiary
Issuer

Guarantor
Subsidiaries

Consolidating
Adjustments

ConsolidatedNet cash provided by (used in) operating activities

$


$
67,731

$
(11,539
)
$


$
56,192Cash Flows from Investing Activities:Purchase of property and equipment, net





(19,073
)

(1,509
)




(20,582
)Purchase of short-term investments





(35,531
)







(35,531
)Proceeds from sales and maturities of short-term investments





84,071








84,071Purchase of businesses, net of cash acquired





(10,219
)

(24
)




(10,243
)Other





(14,047
)




14,047


Net cash provided by (used in) investing activities





5,201


(1,533
)

14,047


17,715Cash Flows from Financing Activities:Decrease in purchase card payable, net





(2,909
)







(2,909
)Repayment of debt and capital lease obligations





(2,694
)

(10
)




(2,704
)Repayment of 81/8% senior subordinated notes





(9,984
)







(9,984
)Other





(247
)

14,047


(14,047
)

(247
)Net cash (used in) provided by financing activities





(15,834
)

14,037


(14,047
)

(15,844
)Effect of exchange rate changes on cash and cash equivalents





(314
)







(314
)Net increase in cash and cash equivalents





56,784


965





57,749Cash and cash equivalents at beginning of period





7,564


18


(2,607
)

4,975Cash and cash equivalents at end of period

$


$
64,348

$
983

$
(2,607
)
$
62,724


F-41

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

17. GUARANTOR SUBSIDIARIES (Continued)

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS  FOR THE YEAR ENDED DECEMBER 28, 2007  (in thousands)

Parent
Company
(Guarantor)

Subsidiary
Issuer

Guarantor
Subsidiaries

Consolidating
Adjustments

ConsolidatedNet cash provided by (used in) operating activities

$


$
59,384

$
(993
)
$
(661
)
$
57,730Cash Flows from Investing Activities:Purchase of property and equipment, net





(13,475
)

(1,431
)




(14,906
)Purchase of short-term investments





(168,962
)







(168,962
)Proceeds from sales and maturities of short-term investments





120,422








120,422Purchase of businesses, net of cash acquired





(974
)

209





(765
)Other





(2,543
)




2,543


Net cash (used in) provided by investing activities





(65,532
)

(1,222
)

2,543


(64,211
)Cash Flows from Financing Activities:Repayment of debt and capital lease obligations





(2,595
)

(325
)




(2,920
)Payment of debt issuance costs





(34
)







(34
)Other





7,395


2,543


(2,543
)

7,395Net cash provided by (used in) financing activities





4,766


2,218


(2,543
)

4,441Effect of exchange rate changes on cash and cash equivalents





163








163Net increase (decrease) in cash and cash equivalents





(1,219
)

3


(661
)

(1,877
)Cash and cash equivalents at beginning of period





8,783


15


(1,946
)

6,852Cash and cash equivalents at end of period

$


$
7,564

$
18

$
(2,607
)
$
4,975


F-42

---



Table of Contents

INTERLINE BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

YEARS ENDED DECEMBER 25, 2009, DECEMBER 26, 2008 AND DECEMBER 28, 2007

18. QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

The following is a summary of our quarterly results of operations for 2009 and 2008 (in thousands, except per share amounts):

QuarterFirst

Second

Third

Fourth2009Net sales

$
256,793

$
269,920

$
277,948

$
254,617Gross profit


96,596


98,315


102,222


96,818Net income


2,922


6,422


10,431


6,313Earnings Per Share(1):Basic

$
0.09

$
0.20

$
0.32

$
0.19Diluted

$
0.09

$
0.20

$
0.32

$
0.192008Net sales

$
289,146

$
311,429

$
317,504

$
277,584Gross profit


110,050


115,800


120,936


102,840Net income


8,674


11,175


13,736


7,248Earnings Per Share:Basic

$
0.27

$
0.35

$
0.42

$
0.22Diluted

$
0.27

$
0.34

$
0.42

$
0.22


(1)Earnings
per share for each quarter is computed using the weighted-average number of shares outstanding during that quarter while earnings per share for the
full year is computed using the weighted-average number of shares outstanding during the year. Thus, the sum of the four quarters' earnings per share may not equal the full-year earnings
per share.


F-43

---