Consumer and Retail

CONSUMER AND RETAIL

INDUSTRY UPDATE │ JUNE 2017

www.harriswilliams.com

Investment banking services are provided by Harris Williams LLC, a registered broker-dealer and member of FINRA and SIPC, and Harris Williams & Co. Ltd, which is a private limited company incorporated under English law with its registered office at 5th Floor, 6 St. Andrew Street, London EC4A 3AE, UK, registered with the Registrar of Companies for England and Wales (registration number 7078852). Harris Williams & Co. Ltd is authorized and regulated by the Financial Conduct Authority. Harris Williams & Co. is a trade name under which Harris Williams LLC and Harris Williams & Co. Ltd conduct business. CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

HARRIS WILLIAMS & CO. CONSUMER UPDATE

The consumer sector continued to evolve during the past quarter as brands, retailers, GROUP OVERVIEW and e-commerce companies continue to adapt to shifts in consumer preferences and buying habits. Over the past three months, we have continued to see this play out in Harris Williams & Co. is a leading advisor to the Consumer market. Our both M&A activity and valuations. The traditional brick and mortar retailers continue to significant experience covers a broad venture outside of historical business lines and acquire additional e-commerce DNA with range of end markets, industries, and deals announced by the likes of Walmart, PetSmart, and Target among others. At the business models. This particular report same time, traditional e-commerce companies are pursuing brick and mortar strategies focuses on trends and metrics in the following areas: to either solve perceived last mile issues or better control the overall consumer and brand experience (e.g. Amazon’s purchase of Whole Foods). These channel changes as well . Consumer Durables as the continued evolution of consumer tastes have created opportunities across . Consumer Electronics multiple segments within products, food, restaurant, and consumer services categories. . Consumer Services During Q2 17, Harris Williams & Co. closed six consumer deals with companies that are benefiting from evolution in the consumer market. . Footwear, Apparel, and Accessories . Franchise Platforms Company A The Soup & Infant Feeding Business of an infant and . Internet Retail a portfolio company of juvenile . Home Furnishings brand has been . Household Goods acquired by Infant and Juvenile Products has been acquired by has been acquired by . Closed, not publicly . Jewelry, Gifts, and Collectibles announced . Omni / Multi-Channel Brands I&J brand that ignites Leading full service Manufacturer of soups, . Outdoor and Lifestyle imagination and a sense of automotive maintenance broths, gravies and wonder in all children provider infant feeding products . Personal Care Products . Pet Care . Specialty and Mass Merchant Retailing a partnership of a subsidiary of a portfolio company of PizzaRev CONTACTS Founders & has been acquired by has partnered with has been acquired by North America John Neuner Managing Director [email protected] Fast-casual pizza concept, Developer, manufacturer Manufacturer of a wide +1 (804) 915-0125 offering highly customizable and marketer of children’s range of pet products to a and high-quality pizzas footwear diverse base of retailers Ryan Budlong Managing Director As highlighted in the chart below, consumer deal volume in 2017 has been lower than [email protected] the same period the prior year. While Q2 data has not been fully compiled, the list of +1 (415) 217-3409 closed deals to date and our conversations with potential buyers (both strategic and Brent Spiller financial) would indicate volume will remain at a comparable level to Q1. This lower Managing Director [email protected] volume coupled with ample capital from strategic and financial buyers continues to +1 (804) 915-0183 create an environment that is favoring sellers. While some aggregated data show valuations may have moderated, our experience is that for well positioned, growing Corey Benjamin Director consumer companies that are capitalizing on the evolving consumer landscape [email protected] continue to draw aggressive valuations and extremely favorable contract terms. +1 (804) 932-1342 1 Consumer M&A Activity 30% Zach England Vice President 27% 28% 26% 25% 27% 25% 26% 26% [email protected] 25% 26% 25% 25% +1 (415) 217-3429 23% 22% 24% 23% Beau Pierce Vice President 975 970 1039 1008 1019 [email protected] 990 951 832 +1 (804) 887-6113 788 803 795 763 742 740 771 Europe 529 595 Edward Arkus Managing Director 318 338 363 340 344 313 241 248 277 252 286 294 284 284 269 225 196 [email protected] +44 207 518 8905 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 1Q 2Q 3Q Q4 1Q 2Q 3Q 4Q 1Q Will Bain 2013 2014 2015 2016 2017 Director [email protected] PE Non-PE PE Backed Deals as % of M&A +44 207 518 8906 www.harriswilliams.com

PAGE | 1 CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

HARRIS WILLIAMS & CO. CONSUMER UPDATE

CONSUMER PRIVATE EQUITY EXIT ACTIVITY1

Given the imbalance in supply and demand referenced above, buyers across all segments (strategic/financial/patient capital, domestic/international) have been very active – and increasingly proactive – in targeting assets of interest. Sellers in this market increasingly have options to be able to evaluate who the right partners are for the next chapter in the company’s growth. The fact that sellers are not required to compromise on value is reflected in the exit activity amongst private equity groups. As seen in the chart below, sales to financial buyers have swung back to be on par with strategic buyers as they have become every bit as (if not more) competitive with strategic buyers on most assets in this market. Private Equity Exits by Quarter

200 180 160 140 120 100 80 60 40 20 0 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 1Q 2Q 3Q Q4 1Q 2Q 3Q 4Q 1Q 2010 2011 2012 2013 2014 2015 2016 2017 Corporate Acquisition IPO Secondary Buyout

CONSUMER M&A SECTOR DEAL FLOW1

The ultimate driver of activity and change in the consumer space is the end consumer themselves. The past 3 months continue to reflect the themes in the sector that have been building for several quarters/years – more disposable income driving aspirational purchases (ie. higher price point products), investing in health and wellness for themselves, their kids and their pets (this trend plays out in a variety of categories from fitness, product, food, etc), valuing experiences and services over products in some categories, and valuing convenience in their purchasing habits. These trends play out in the deal activity and are reflected in the expansion/contraction in volume in certain segments. M&A Transactions (count) by Sector 100% 90%

80%

70%

60%

50%

40%

30%

20% 10%

0% Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 1Q 2Q 3Q Q4 1Q 2Q 3Q 4Q 1Q 2013 2014 2015 2016 2017 Apparel and Accessories Durables Media Non-Durables Other Restaurants, Hotels and Leisure Retail

PAGE | 2 CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

HARRIS WILLIAMS & CO. CONSUMER UPDATE

In addition to our deals, Q2 had several noteworthy announced or closed consumer deals that reflect the changes happening in the sector – several of these are noted below: Noteworthy Transaction Description

Amazon announced that it has agreed to acquire Whole Foods for $13.7 billion. The deal highlights Amazon Acquiring Whole Foods Amazon’s expanding presence in retail as the company makes its first significant move into over 450 brick-and-mortar locations.

As acquisition talks fizzled between the two parties, Target countered with a $75 million investment in Target Investing in Casper Casper. As the leading investor in Casper, Target will now offer Casper’s mattresses, pillows, sheets and more in its stores and on its website.

PetSmart has agreed to make the biggest e-commerce acquisition in history, putting a deal in place PetSmart Acquiring Chewy to snatch up fast-growing pet food and product site Chewy.com for $3.35 billon.

Kohlberg & Company has agreed to acquire Newell Brands’ winter sports business for $240 million. Kohlberg Acquiring Newell Brands’ Winter The transaction is expected to close in early Q3 2017 and includes Völkl, K2, Marker, Dalbello, Sports Business Madshus, Line, Full Tilt, Atlas, Tubbs, Ride, and BCA.

In an effort to resonate more with younger consumers, handbag maker Coach is buying its smaller Coach Acquiring Kate Spade rival, Kate Spade & Co., for $2.4 billion. The deal is expected to close in Q3 2017 and puts M&A rumors to rest.

Cornell Capital acquired World Kitchen bringing new commitment to World Kitchen’s product Cornell Capital Acquiring World Kitchen innovation and growth strategy for iconic brands such as Pyrex, Corelle, and CorningWare.

CVC Capital Partners acquired PDC Brands from Yellow Wood Partners – financial terms were not CVC Capital Partners Acquiring PDC Brands disclosed. CVC looks to grow PDC Brands domestically and abroad by leveraging their deep sector experience and global resources.

Samsonite International has acquired eBags for $105 million. Samsonite made the acquisition of Samsonite Acquiring eBags eBags as a way to strengthen its own e-commerce business to sell directly to consumers.

Wal-Mart has reached a deal to acquire Bonobos for $310 million marking a major step for Wal-Mart Wal-Mart Acquiring Bonobos as the company invests in an upscale fashion business. This acquisition further demonstrates the company’s ongoing digital innovation strategy.

Spectrum Brands has agreed to acquire Petmatrix for $255 million. Petmartix is a manufacturer and Spectrum Acquiring Petmatrix distributor of dog food products with brands including Dream Bones and Smart Bones.

Authentic Brands Group has acquired a 51% stake in Frye from Global Brands Group. The acquisition Authentic Brands Group Acquiring Majority marks as the first time ABG and Global Brands have co-owned a brand. The groups plan to expand Stake in Frye Frye to new product categories and grow its global retail presence with new standalone stores.

Ares Management has agreed to acquire DevaCurl from Tengram Capital for an undisclosed Ares Acquiring DevaCurl amount. DevaCurl is a leading professional and prestige hair care brand dedicated to curly hair.

WHAT WE’RE READING

For the Wealthiest Americans, Amazon Prime has Become the Norm “Households that made more than $112,000 per year, on the other hand, are nearing saturation, with 82 percent in possession of Amazon Prime memberships, according to a survey of 5,500 U.S. teens about whether their families had Prime memberships. The insight comes from a ongoing Jaffray survey on what brands teens consume and what trends teens follow. It bases income on average household income for each teen’s zip code. Recode

The Mall of the Future Will Have No Stores “In all, retailers have announced 2,880 store closings from January to April 6 of this year, more than twice as many as in the same period a year earlier, according to Credit Suisse .For the full year, the investment bank anticipates more than 8,600 stores to close. Analysts predict that 400 or so of the roughly 1,100 malls in the U.S. will close in the coming years.” WSJ

PAGE | 3 CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

PUBLIC MARKETS OVERVIEW

KEY TRADING STATISTICS (DETAIL BEGINS ON PAGE 7)2

Median TEV/ Median TEV/ Number of Median Enterprise Change in Stock Price Sector LTM Multiples Forward Mulitples Companies Value ($ M) 3 mos. 12 mos. Revenue EBITDA Revenue EBITDA Consumer Products & Services Apparel & Footwear 24 $2,730 5.7% (6.6%) 1.3x 11.2x 1.7x 11.1x Consumer Durables 6 7,092 22.9% 12.0% 1.0x 10.6x 1.1x 11.8x Consumer Services and Retail Franchisors 7 2,761 6.8% (29.8%) 2.6x 10.3x 1.5x 8.8x Home & Office Furniture & Furnishings 10 1,675 5.4% 1.4% 0.9x 8.6x 1.1x 12.7x Household Products 5 19,679 (0.8%) 25.5% 4.1x 16.0x 4.1x 17.0x Housewares 8 1,842 0.3% 18.5% 1.3x 12.2x 2.0x 12.5x Infant & Juvenile 12 1,388 (0.4%) 0.1% 0.9x 10.1x 1.0x 10.9x Outdoor & Lifestyle 20 1,193 12.7% 8.2% 1.3x 10.4x 1.7x 13.3x Personal Care Products 13 3,679 2.5% 15.8% 1.5x 11.2x 1.4x 9.7x Pet Care 8 1,272 4.4% 27.2% 2.0x 14.4x 2.0x 18.7x

Retail Apparel & Footwear Retail 30 835 (14.6%) (48.3%) 0.4x 5.0x 0.4x 3.4x Department Chains 8 4,827 (11.6%) (59.4%) 0.4x 6.0x 0.5x 4.0x Discount Stores & Mass Merchants 13 23,424 1.7% 1.5% 0.6x 9.6x 0.8x 11.4x Furniture & Furnishings Retailers 14 1,433 12.7% (22.8%) 0.9x 8.8x 1.0x 8.7x Internet Retail 10 8,813 9.7% 60.9% 3.8x 15.9x 4.7x 28.8x Specialty & Other Retail 15 3,353 (3.1%) (30.6%) 0.6x 6.2x 0.6x 6.6x

Consumer Products & Services 113 $2,286 4.9% 10.1% 1.3x 10.9x 1.6x 12.2x Retail 90 $4,090 (0.7%) (26.7%) 0.6x 7.5x 0.7x 7.7x Consumer & Retail Index 203 $2,745 3.5% 1.5% 1.2x 10.4x 1.3x 11.2x

PUBLIC COMPANY SECTOR PERFORMANCE (12-MONTH % CHANGE IN STOCK PRICE)2

Internet Retail Personal Care Products

Household Products

Housewares

S&P 500

Outdoor & Lifestyle

Consumer Durables

Pet Care

Discount Stores & Mass Merchants

Consumer & Retail Index Home & Office Furniture & Furnishings Infant & Juvenile

Apparel & Footwear

Furniture & Furnishings Retailers Consumer Services and Retail Franchisors Specialty & Other Retail Apparel & Footwear Retail

Department Chains

(80.0%) (60.0%) (40.0%) (20.0%) 0.0% 20.0% 40.0% 60.0% 80.0%

PAGE | 4 CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

PUBLIC MARKETS OVERVIEW

CONSUMER AND RETAIL INDUSTRY STOCK PERFORMANCE2

175

150

125 Index

100

50 Jun-13 Oct-13 Feb-14 Jun-14 Oct-14 Feb-15 Jun-15 Oct-15 Feb-16 Jun-16 Oct-16 Feb-17 Jun-17

Dow Jones U.S. Retail Index Dow Jones U.S. Consumer Goods Index Dow Jones U.S. Consumer Services S&P 500 Index

RECENT EQUITY OFFERINGS3

Transaction Gross Proceeds Close Date Filing Date Issuer Ticker Type ($ M) Primary Industry

05/04/17 05/04/17 Planet Fitness, Inc. PLNT Follow-On $326.2 Other Consumer Services

04/28/17 04/28/17 Carvana Co. CVNA IPO 225.0 E-Commerce

04/05/17 04/05/17 Winnebago Industries WGO Follow-On 61.5 Recreational Products

03/31/17 03/31/17 Elf Beauty ELF Follow-On 225.2 Household/Personal Care

03/15/07 03/15/17 Canada Goose GOOS IPO 250.0 Apparel

01/27/17 01/27/17 Horizon Global HZN Follow-On 74.0 Automotive Aftermarket

12/12/16 12/12/16 The Michaels Companies, Inc. MIK Follow-On 264.5 Specialty Stores

12/08/16 12/08/16 MCBC Holdings MCFT Follow-On 20.0 Recreational Products

11/16/16 11/16/16 Planet Fitness, Inc. PLNT Follow-On 348.3 Other Consumer Services

11/16/16 11/16/16 Fox Factory Holding Corp. FOXF Follow-On 82.6 Recreational Products

11/01/16 11/01/16 Walgreens Boots Alliance WBA Follow-On 1,667.6 Drugstore Chains

10/28/16 10/28/16 Acushnet Holdings Corp. GOLF IPO 378.0 Recreational Products

PAGE | 5 CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

M&A OVERVIEW

ANNOUNCED CONSUMER AND RETAIL M&A2,3

Quarterly Consumer M&A Activity Announced Target Buyer 6/11/2017 Campbell Mattress Mattress Direct 120 6/9/2017 Pacific Coast Feather Company Hollander (Sentinel Capital Partners) 6/7/2017 Mary's Bridal Rachel Allan 6/2/2017 Crosman Compass Group Management 100 16 26 5/29/2017 Assured Automotiv e, Inc. Boyd Group Income Fund 5/26/2017 Newell Brands Winter Sports Kohlberg & Co. LLC 80 12 5/22/2017 Petmate Olympus Partners 21 13 5 12 14 5/18/2017 Dev a Concepts LLC Ares Management 60 34 10 5/17/2017 Uncle Milton Industries, Inc. Tech 4 Kids 5/15/2017 Mathis Tire & Auto Serv ice, Inc. The Pep Boys 95 18 13 40 83 5 66 68 71 66 67 63 57 22 43 8 Number of Transactions 20 35 39 39 Aggregate Number Transaction Multiples 20 19 Value ($bn) of Deals EV / Revenue EV / EBITDA 0 $100.2 212 1.20x 11.7x

Strategic Buyer PEG Acquirer Note: Transactions based on publicly available information

CONSUMER AND RETAIL M&A TRENDS2,3

Median Consumer Transaction Multiples Announced Consumer Transactions 20.0x 1.60x $105 450 $92

1.40x Multiple Sales LTM / EV 400 $90 Transactions of Number 16.0x 1.20x $72.9 350 $75 12.4x 11.9x 300 11.3x 1.00x 12.0x 10.7x 10.8x 10.0x $60 250 9.8x 8.4x 0.80x $45 $40 $38 $39 200 8.0x 0.60x

($ ($ in billions) $30 $27 $28 150 $30 0.40x 100 4.0x EV / LTMEBITDA Multiple $15 0.20x Average TransactionValue 50

$0 0 0.0x 0.00x 2010 2011 2012 2013 2014 2015 2016 2017 2010 2011 2012 2013 2014 2015 2016 2017 YTD YTD EBITDA Mult Rev Mult Aggregate Transaction Value # of Deals

TRADING MULTIPLES AND ANNOUNCED PRIVATE EQUITY M&A ACTIVITY2,3

Consumer Private Equity Investments and Exits Median LTM Trading Multiples

12.0x 100

9.9x 9.8x 9.8x 90 86 9.4x 9.5x 9.6x 84 10.0x 9.3x 9.3x 9.0x 9.2x 9.1x 9.3x 8.7x 80 76 73 68 8.0x 7.1x 70 66 6.7x 6.9x 6.9x 6.6x 6.5x 6.5x 6.6x 6.4x 6.4x 6.3x 6.6x 59 5.9x 60 57 57 6.0x 53 53 50 42 4.0x 37 40 34 31 30 28 30

2.0x Number of Transactions 20 13 0.0x 10

0 2009 2010 2011 2012 2013 2014 2015 2016 2017 YTD

Consumer Products & Services Retail Number of Investments Number of Exits

PAGE | 6 CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

DEBT MARKET OVERVIEW

KEY RETAIL CREDIT STATISTICS2,5

QuarterlyQuarterly Retail Retail Loan Loan Volume Volume Average Spread on Retail Loans 14.0014 L + 700

12.0012 L + 600

10.0010 L + 500

8.008 L + 400

6.006 L + 300

4.004 L + 200 Average SpreadOver LIBOR 2.002 L + 100 Loan Volume by Quarter ($ in billions) Loan Volume byQuarter ($ inbillions) 0.000 L + 0 1Q094Q103Q092Q111Q104Q113Q102Q121Q114Q123Q112Q131Q124Q133Q122Q141Q134Q143Q132Q154Q151Q142Q163Q144Q161Q15 2008 2009 2010 2011 2012 2013 2014 2015 2016 4Q16

InstitutionalInstitutional ProPro Rata Rata Revolving Credit / Term Loan A Weighted-Average Institutional

Credit Statistics Average Secondary Spread 6.0x L + 2500

5.0x L + 2000 4.0x

L + 1500 3.0x

2.0x EBITDAMultiple L + 1000

1.0x

Average SpreadOver LIBOR L + 500 0.0x Debt/EBITDA Senior EBITDA/Cash EBITDA - Debt/EBITDA Interest Capex/Cash Interest L + 0 4Q06 4Q07 4Q08 4Q09 4Q10 4Q11 4Q12 4Q13 4Q14 4Q15 4Q16 2010 2011 2012 2013 2014 2015 2016

COMMENTARY ON RECENT CONSUMER AND RETAIL DEBT TRANSACTIONS4,5

• Arrangers have launched a $260 million covenant-lite B term loan for Melissa & Doug, with commitments due by Wednesday, June 21. Price talk on the seven-year loan is making the rounds at L+500, with a 1% LIBOR floor and an OID of 99. Lenders are offered six months of 101 soft call protection. • Accounts have received allocations of a $205 million first-lien term loan for Rough Country. Golub Capital was sole lead arranger. The covenant-lite term loan due 2023 (L+450, 1% LIBOR floor) priced in line with talk and broke to a 99.5/100.25 market, from issuance at 99. The loan backs the buyout of the company by Gridiron Capital. First-lien financing also includes a $20 million, five-year revolver. An $85 million, second-lien term loan was privately placed. Carlyle Private Credit led the second-lien tranche. Dyersburg, Tenn.–based Rough Country is a provider of aftermarket auto products, focused on lift and level kits catered to off-road enthusiasts. • The term debt of clothing retailer Eddie Bauer has been marked at 45.5/50 in the wake of the private release of a 2017 budget which forecast a profit of half the previous forecast. Eddie Bauer placed a $225 million, six-year term loan (L+525) at 98.5 in May 2014. Proceeds from the loan were used to refinance secured notes and fund a payment to sponsor Golden Gate Capital. Goldman Sachs, Guggenheim, and MCS Capital Markets were arrangers.

PAGE | 7 CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

PUBLIC COMPARABLES(1)

Consumer Products & Services Apparel & Footwear Coach, Inc. COH 46.72 98.8% 13,115 592 1,892 11,815 4,509 1,011 3.9% (2.7%) 69.0% 22.4% 25.3x 2.62x 11.7x 2.39x 7.6x Columbia Sportswear Company COLM 57.26 90.1% 4,019 14 590 3,443 2,396 315 1.0% 10.8% 44.6% 13.1% 20.6x 1.44x 10.9x 2.04x 19.0x Carter's, Inc. CRI 86.08 76.5% $4,230 $582 $154 $4,658 $3,208 $449 5.1% 5.9% 43.1% 14.0% 17.3x 1.45x 10.4x 1.77x 12.4x Crocs, Inc. CROX 7.16 57.1% 550 5 91 463 1,025 32 (7.5%) (4.9%) 46.5% 3.1% NA 0.45x 14.5x 0.39x 3.5x Deckers Outdoor Corporation DECK 70.04 96.3% 2,238 33 292 1,979 1,783 204 (5.0%) 14.8% 46.4% 11.4% NM 1.11x 9.7x 1.58x 9.9x Fossil Group, Inc. FOSL 10.84 29.4% 523 616 321 818 2,964 243 (6.3%) (4.0%) 51.3% 8.2% 21.3x 0.28x 3.4x 0.25x 1.3x G-III Apparel Group, Ltd. GIII 25.84 49.9% 1,258 493 67 1,683 2,458 136 3.8% 10.7% 34.3% 5.5% 31.1x 0.68x 12.4x 1.00x 11.7x Hanesbrands Inc. HBI 22.07 78.2% 8,319 4,140 464 11,995 6,189 1,026 7.8% 9.3% 38.9% 16.6% 16.0x 1.94x 11.7x 2.59x 17.5x Iconix Brand Group, Inc. ICON 6.60 61.1% 379 1,160 208 1,330 333 169 (12.5%) (6.9%) 0.0% 50.9% NA 4.00x 7.9x 3.07x 5.1x Kate Spade & Co KATE 18.47 76.2% 2,375 393 422 2,346 1,378 237 9.2% 4.1% 60.3% 17.2% 16.7x 1.70x NM 1.85x 20.2x NIKE, Inc. Class B NKE 53.46 88.6% 89,518 3,501 6,160 86,859 33,810 4,798 5.5% 7.7% 43.7% 14.2% 22.3x 2.57x 18.1x 3.24x 21.7x Oxford Industries, Inc. OXM 61.49 80.7% 1,047 93 7 1,134 1,039 116 7.6% 3.4% 56.6% 11.2% 20.7x 1.09x 9.7x 1.24x 9.9x Perry Ellis International, Inc. PERY 19.20 66.2% 304 147 43 409 842 34 (5.9%) (2.5%) 35.6% 4.0% 23.1x 0.49x 12.2x 0.45x 12.6x PVH Corp. PVH 105.59 91.5% 8,293 3,200 491 11,002 8,274 1,032 2.7% 0.1% 53.5% 12.5% 21.8x 1.33x 10.7x 1.37x 9.0x Ralph Lauren Corporation Class A RL 70.15 61.5% 5,693 862 1,386 5,169 6,653 983 (10.2%) (3.7%) 57.5% 14.8% NA 0.78x 5.3x 0.71x 3.7x Steven Madden, Ltd. SHOO 39.75 98.0% 2,394 0 140 2,254 1,437 178 1.8% 2.3% 37.1% 12.4% 19.4x 1.57x 12.7x 1.72x 10.4x Skechers U.S.A., Inc. Class A SKX 27.32 83.5% 4,318 77 608 3,787 3,657 428 8.9% 23.5% 43.5% 11.7% 17.7x 1.04x 8.9x 2.05x 28.5x Gildan Activewear Inc. GIL-CA 30.42 95.7% 6,865 771 82 7,554 2,657 552 (8.9%) 6.3% 27.3% 20.8% 19.4x 2.84x 13.7x 3.58x 17.6x Tumi Holdings, Inc. TUMI 0.00 0.0% 0 7 113 (106) 565 117 4.0% 9.2% 59.4% 20.7% NA NM NM NM NM Under Armour, Inc. Class C UA 20.21 47.1% 9,686 861 172 10,375 4,895 560 16.4% 25.1% 46.0% 11.5% NM 2.12x 18.5x 4.45x 32.8x V.F. Corporation VFC 55.33 84.8% 22,666 2,594 604 24,655 11,721 1,266 (5.7%) 0.4% 44.1% 10.8% 19.7x 2.10x 19.5x 2.16x 13.0x Vera Bradley, Inc. VRA 9.00 52.3% 329 0 84 246 477 45 (5.9%) (3.2%) 55.7% 9.5% 24.7x 0.51x 5.4x 0.46x 2.2x Weyco Group, Inc. WEYS 28.90 89.5% 301 0 26 274 287 27 (10.7%) (1.6%) 36.9% 9.4% 19.0x 0.96x 10.2x 0.91x NA Wolverine World Wide, Inc. WWW 26.86 99.2% 2,611 813 304 3,120 2,525 273 (4.3%) (1.9%) 39.0% 10.8% 30.5x 1.24x 11.4x 1.16x 10.5x Mean 73.0% $7,960 $873 $613 $8,219 $4,378 $593 (0.2%) 4.3% 44.6% 14.0% 21.5x 1.49x 11.3x 1.76x 12.7x Median 79.4% $2,503 $537 $250 $2,733 $2,492 $258 1.4% 2.9% 44.3% 12.0% 20.7x 1.33x 11.2x 1.72x 11.1x

Consumer Durables Arcelik A.S. ARCLK-TR 7.44 96.8% 4,967 1,833 794 6,007 5,370 596 2.7% (2.1%) 31.5% 11.1% 11.4x 1.12x 10.1x 1.16x 11.1x Electrolux AB Class B ELUX.B-SE 32.55 98.6% 9,953 1,086 880 10,158 14,058 1,185 (2.9%) (5.7%) 20.5% 8.4% 17.2x 0.72x 8.6x 0.60x 10.4x iRobot Corporation IRBT 95.99 95.1% 2,686 0 276 2,410 698 89 10.9% 12.1% 50.3% 12.8% 49.7x 3.45x 27.0x 4.94x 41.7x Middleby Corporation MIDD 130.95 86.8% 7,492 729 77 8,144 2,282 530 17.8% 15.7% 41.2% 23.2% 24.9x 3.57x 15.4x 5.70x 27.7x Haier Electronics Group Co., Ltd. 1169-HK 2.64 95.7% 7,361 197 1,889 5,669 9,612 520 (3.8%) (1.7%) 17.7% 5.4% 17.5x 0.59x 10.9x 0.55x 12.4x Whirlpool Corporation WHR 190.98 98.0% 14,053 5,033 951 18,135 20,888 1,998 1.1% 3.4% 16.6% 9.6% 16.5x 0.87x 9.1x 0.97x 9.9x Mean 95.2% $7,752 $1,480 $811 $8,420 $8,818 $820 4.3% 3.6% 29.6% 11.8% 22.9x 1.72x 13.5x 2.32x 18.9x Median 96.3% $7,427 $907 $837 $7,076 $7,491 $563 1.9% 0.8% 26.0% 10.3% 17.3x 0.99x 10.5x 1.07x 11.7x

PAGE | 8 CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

PUBLIC COMPARABLES(1)

Consumer Services and Retail Franchisors GNC Holdings, Inc. Class A GNC 7.46 26.5% 532 1,515 40 2,008 2,516 319 (4.6%) (1.6%) 33.3% 12.7% NA 0.80x 6.3x 0.76x 3.8x H&R Block, Inc. HRB 26.19 95.7% 5,455 2,594 291 7,757 3,006 821 (1.2%) 4.1% 44.4% 27.3% 25.9x 2.58x 9.4x 2.60x 8.8x Planet Fitness, Inc. Class A PLNT 21.68 86.4% 2,124 708 63 2,769 386 154 14.6% 22.3% 45.0% 39.9% 39.4x 7.17x 18.0x NA NA Regis Corporation RGS 10.74 68.8% 493 120 169 445 1,715 69 (5.0%) (3.5%) 37.7% 4.0% NA 0.26x 6.4x 0.23x 4.0x Realogy Holdings Corp. RLGY 29.70 92.9% 4,138 3,783 210 7,711 5,879 751 1.5% 3.2% 19.2% 12.8% 19.2x 1.31x 10.3x 1.46x 9.7x ServiceMaster Global Holdings, Inc. SERV 38.04 89.6% 5,321 2,833 359 7,795 2,781 646 5.7% (3.7%) 46.2% 23.2% 33.6x 2.80x 12.1x 3.40x 16.8x Winmark Corporation WINA 125.10 94.0% 525 38 2 561 68 40 5.3% 6.0% 92.9% 58.5% 23.6x 8.25x 14.1x NA NA Mean 79.1% $2,656 $1,656 $162 $4,149 $2,336 $400 2.3% 3.8% 45.5% 25.5% 28.4x 3.31x 10.9x 1.69x 8.6x Median 89.6% $2,124 $1,515 $169 $2,769 $2,516 $319 1.5% 3.2% 44.4% 23.2% 25.9x 2.58x 10.3x 1.46x 8.8x

Home & Office Furniture & Furnishings Dixie Group, Inc. DXYN 4.45 80.0% 69 121 0 190 406 16 (2.4%) 4.6% 24.8% 4.0% NA 0.47x 11.8x 0.55x NA HNI Corporation HNI 39.27 68.9% 1,805 292 30 2,066 2,180 264 (4.5%) 1.7% 38.2% 12.1% 22.7x 0.95x 7.8x 1.00x 13.5x Hooker Furniture Corporation HOFT 41.70 89.5% 473 46 54 466 586 49 90.4% 35.9% 21.5% 8.4% 17.6x 0.79x 9.5x 2.05x 30.9x Kimball International, Inc. Class B KBAL 17.69 93.4% 650 0 84 565 663 66 5.3% (19.4%) 33.1% 9.9% 20.1x 0.85x 8.6x 0.45x NA Knoll, Inc. KNL 21.24 74.8% 1,077 243 3 1,316 1,136 150 1.2% 8.4% 38.2% 13.2% 13.0x 1.16x 8.8x 1.53x 17.5x Leggett & Platt, Incorporated LEG 52.17 94.9% 6,973 1,123 269 7,827 3,781 595 (3.0%) 0.5% 23.3% 15.7% 20.0x 2.07x 13.2x 2.09x 16.6x LaZBoy Incorporated LZB 27.40 83.3% 1,371 1 135 1,236 1,524 153 2.8% 3.4% 39.7% 10.0% 17.1x 0.81x 8.1x 0.92x 11.3x Herman Miller, Inc. MLHR $32.00 87.8% $1,940 $235 $86 $2,088 $2,284 $257 2.3% 7.2% 38.0% 11.3% 14.7x 0.91x NM 1.14x 10.6x Steelcase Inc. Class A SCS 17.35 95.6% 2,089 297 271 2,116 3,032 266 (0.9%) 0.5% 33.5% 8.8% 16.8x 0.70x 8.0x 0.71x 8.8x Tempur Sealy International Inc TPX 49.03 59.6% 2,756 1,857 43 4,570 3,128 480 (0.1%) 4.1% 41.7% 15.3% 14.5x 1.46x 9.5x 1.85x 12.2x Mean 82.8% $1,920 $421 $97 $2,244 $1,872 $230 9.1% 4.7% 33.2% 10.9% 17.4x 1.02x 9.5x 1.23x 15.2x Median 85.5% $1,588 $239 $69 $1,691 $1,852 $205 0.6% 3.8% 35.8% 10.7% 17.1x 0.88x 8.8x 1.07x 12.8x

Household Products Church & Dwight Co., Inc. CHD 53.00 99.3% 13,193 1,279 140 14,332 3,521 858 2.6% 3.3% 45.9% 24.4% 29.0x 4.07x 16.7x 4.49x 20.2x Colgate-Palmolive Company CL $75.77 98.1% $66,830 $6,473 $1,403 $71,900 $15,195 $4,419 (3.4%) (4.5%) 60.3% 29.1% 27.4x 4.73x 16.3x 4.13x 15.7x Clorox Company CLX 137.14 97.6% 17,714 2,440 431 19,723 5,926 1,238 3.6% 1.7% 44.7% 20.9% 27.1x 3.33x 15.9x 3.52x 17.0x Prestige Brands Holdings, Inc. PBH 51.54 86.4% 2,749 2,194 42 4,901 882 304 9.4% 13.6% 54.2% 34.5% 39.6x 5.56x 16.1x 8.13x 23.4x Procter & Gamble Company PG 88.16 95.8% 226,221 30,414 14,327 242,308 65,081 17,338 (2.8%) (8.4%) 50.9% 26.6% 25.1x 3.72x 14.0x 2.90x 12.7x Mean 95.5% $65,341 $8,560 $3,268 $70,633 $18,121 $4,831 1.9% 1.1% 51.2% 27.1% 29.6x 4.28x 15.8x 4.63x 17.8x Median 97.6% $17,714 $2,440 $431 $19,723 $5,926 $1,238 2.6% 1.7% 50.9% 26.6% 27.4x 4.07x 16.1x 4.13x 17.0x

Housewares 0 FIS1V-FI 0.00 #DIV/0! 0 0 0 0 0 0 NA NA 0.0% #DIV/0! NA #DIV/0! #DIV/0! NA NA Helen of Troy Limited HELE 95.90 91.3% 2,615 486 23 3,077 1,537 221 (0.5%) 5.3% 43.9% 14.4% 19.0x 2.00x 13.9x 2.34x 15.9x Jarden Corporation JAH 0.00 #DIV/0! 0 6,381 1,298 5,083 8,603 965 3.8% 8.7% 30.9% 11.2% NA 0.59x 5.3x 0.69x 5.4x Libbey Inc. LBY 8.30 40.0% 182 402 34 550 786 85 (4.2%) (1.4%) 20.0% 10.8% NM 0.70x 6.5x 0.67x 4.1x Lifetime Brands, Inc. LCUT 19.15 90.3% 265 89 6 348 595 40 2.4% 4.4% 37.0% 6.7% 14.7x 0.58x 8.7x 0.69x 8.7x NACCO Industries, Inc. Class A NC 76.40 76.7% 529 158 56 630 852 29 (4.9%) (2.3%) 23.6% 3.5% 16.5x 0.74x 21.4x NA NA Newell Brands Inc NWL 53.24 96.0% 25,532 11,185 688 36,029 15,215 1,829 155.0% 38.8% 32.8% 12.0% 22.1x 2.37x 19.7x 6.33x 39.2x Safety-Kleen, Inc. SK 0.00 0.0% 0 224 40 184 1,284 130 19.6% 1.4% 11.2% 10.1% NA 0.14x 1.4x NA NA Spectrum Brands Holdings, Inc. SPB 131.93 90.3% 7,752 3,781 137 11,396 4,968 868 (0.8%) 4.5% 38.2% 17.5% 23.7x 2.29x 13.1x 2.73x 17.1x Tupperware Brands Corporation TUP 71.91 96.7% 3,627 783 98 4,311 2,242 387 0.7% (5.7%) 67.4% 17.3% 16.1x 1.92x 11.1x 1.61x 9.1x Mean #DIV/0! $4,050 $2,349 $238 $6,161 $3,608 $455 19.0% 6.0% 30.5% #DIV/0! 18.7x #DIV/0! #DIV/0! 2.15x 14.2x Median #DIV/0! $397 $444 $48 $1,854 $1,411 $175 0.7% 4.4% 31.9% #DIV/0! 17.7x #DIV/0! #DIV/0! 1.61x 9.1x

PAGE | 9 CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

PUBLIC COMPARABLES(1)

Outdoor & Lifestyle Arctic Cat Inc. ACAT $0.00 0.0% $0 $79 $10 $69 $508 ($61) (16.7%) (10.1%) 9.1% NM NA 0.13x NM 0.10x 0.9x Brunswick Corporation BC 60.79 98.5% 5,527 442 285 5,684 4,579 538 9.3% 5.8% 27.2% 11.7% 20.2x 1.24x 10.6x 1.46x 14.0x Black Diamond, Inc. BDE 6.80 99.3% 201 0 74 128 151 (0) 8.7% (9.8%) 28.2% NM NA 0.84x NM 0.63x 16.5x Columbia Sportswear Company COLM 57.26 90.1% 4,019 14 590 3,443 2,396 315 1.0% 10.8% 44.6% 13.1% 20.6x 1.44x 10.9x 2.04x 19.0x Callaway Golf Company ELY 12.70 95.1% 1,188 77 48 1,218 907 63 8.7% (0.0%) 44.4% 7.0% 6.9x 1.34x NM 1.44x 37.4x Escalade, Incorporated ESCA 12.95 88.1% 189 24 3 210 164 21 4.6% (0.4%) 24.2% 12.8% 16.5x 1.28x 10.0x NA NA Fox Factory Holding Corp. FOXF 32.70 96.2% 1,228 66 43 1,251 429 70 13.2% 16.1% 32.2% 16.2% 29.2x 2.92x 18.0x 4.59x 25.3x GoPro, Inc. Class A GPRO 8.37 47.3% 1,222 0 75 1,147 1,221 (221) (15.3%) 8.1% 40.3% NM NA 0.94x NM 1.16x 8.9x Amer Sports Oyj Class A AMEAS-FI 23.83 75.0% 2,856 917 316 3,457 2,905 290 1.4% 0.4% 44.3% 10.0% 20.6x 1.19x 11.9x 1.17x 12.7x Rapala VMC Oyj RAP1V-FI 4.51 81.6% 175 138 36 277 288 23 (6.0%) (8.4%) 22.9% 7.9% NA 0.96x 12.2x 0.70x 6.0x Harley-Davidson, Inc. HOG 53.28 84.0% 9,384 6,971 920 15,435 5,748 1,146 (5.3%) (1.7%) 36.6% 19.9% 15.1x 2.69x 13.5x 2.94x 11.4x Johnson Outdoors Inc. Class A JOUT 45.86 97.6% 460 5 29 436 458 49 2.6% 3.7% 41.4% 10.7% 20.2x 0.95x 8.9x 1.02x NA Malibu Boats Inc Class A MBUU 24.83 98.9% 448 55 32 471 274 45 10.7% 13.6% 28.4% 16.6% 19.9x 1.72x 10.4x NA NA Marine Products Corporation MPX 13.99 94.1% 501 0 10 491 249 24 13.0% 13.1% 21.2% 9.8% 28.6x 1.97x NM 2.92x 45.6x Nautilus Inc NLS 17.85 71.4% 562 60 89 533 398 55 10.5% 19.8% 52.4% 13.8% 18.8x 1.34x 9.7x 2.44x 27.8x Polaris Industries Inc. PII 87.41 88.3% 5,582 1,178 137 6,623 4,687 432 (2.9%) 6.1% 23.4% 9.2% 34.8x 1.41x 15.3x 1.75x 10.1x Sturm, Ruger & Company, Inc. RGR 68.00 96.7% 1,210 0 35 1,175 659 168 12.1% (2.1%) 32.8% 25.6% 14.8x 1.78x 7.0x 1.71x 5.9x American Outdoor Brands Corporation SWHC 23.97 76.9% 1,359 168 54 1,473 895 260 31.1% 12.1% 41.1% 29.1% 10.1x 1.65x 5.7x 2.40x 8.8x Shimano Inc. 7309-JP 152.69 86.7% 14,157 80 1,756 12,481 2,963 737 (1.8%) 1.6% 41.1% 24.9% 28.4x 4.21x 16.9x 4.84x 25.5x Vista Outdoor Inc VSTO 23.80 45.7% 1,365 1,121 45 2,441 2,547 306 12.2% 10.8% 26.3% 12.0% NA 0.96x 8.0x NA NA Mean 80.6% $2,582 $570 $229 $2,922 $1,621 $213 4.6% 4.5% 33.1% 14.7% 20.3x 1.55x 11.3x 1.96x 17.2x Median 88.2% $1,216 $72 $51 $1,196 $777 $67 6.7% 4.8% 32.5% 12.8% 20.2x 1.34x 10.6x 1.71x 13.4x

PAGE | 10 CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

PUBLIC COMPARABLES(1)

Personal Care Products Avon Products, Inc. AVP 3.54 50.9% 1,586 1,895 560 2,921 5,744 541 1.3% (15.9%) 60.7% 9.4% NA 0.51x 5.4x 0.29x 2.9x Estee Lauder Companies Inc. Class A EL 96.35 99.3% 35,297 3,896 1,840 37,353 11,576 2,395 3.9% 2.8% 80.0% 20.7% 32.2x 3.23x 15.6x 3.53x 18.1x Herbalife Ltd. HLF 68.88 92.7% 6,439 2,303 1,783 6,959 4,471 453 (0.3%) (3.4%) 79.0% 10.1% 23.9x 1.56x 15.4x 1.44x 8.1x Kimberly-Clark Corporation KMB 128.77 92.7% 45,839 7,753 835 52,757 18,209 4,085 (0.9%) (4.8%) 36.6% 22.4% 21.2x 2.90x 12.9x 2.49x 12.6x Medifast, Inc. MED 41.95 88.6% 502 0 79 423 273 40 0.4% (7.7%) 75.3% 14.7% 25.6x 1.55x 10.5x 1.18x 8.0x Nu Skin Enterprises, Inc. Class A NUS 58.39 88.4% 3,098 428 347 3,179 2,236 342 2.8% (12.1%) 78.8% 15.3% 19.5x 1.42x 9.3x 1.00x 5.4x Procter & Gamble Company PG 88.16 95.8% 226,221 30,414 14,327 242,308 65,081 17,338 (2.8%) (8.4%) 50.9% 26.6% 25.1x 3.72x 14.0x 2.90x 12.7x Elizabeth Arden, Inc. RDEN 0.00 0.0% 0 422 45 377 966 15 0.0% (10.4%) 40.6% 1.5% NA 0.39x 25.2x 0.30x 3.8x Revlon, Inc. Class A REV 20.50 54.0% 1,036 2,731 122 3,645 2,489 332 30.0% 15.1% 58.7% 13.3% NA 1.46x 11.0x 2.44x 14.0x Sally Beauty Holdings, Inc. SBH 19.43 63.2% 2,685 1,790 49 4,427 3,906 578 (1.0%) 2.0% 46.6% 14.8% 12.1x 1.13x 7.7x 1.21x 7.4x Ulta Beauty Inc ULTA 307.87 97.8% 18,789 0 472 18,317 5,096 921 23.4% 22.1% 36.0% 18.1% 43.2x 3.59x 19.9x 6.96x 43.1x USANA Health Sciences, Inc. USNA 65.65 87.5% 1,592 0 176 1,415 1,021 151 8.7% 11.8% 80.2% 14.8% 16.6x 1.39x 9.3x 1.97x 11.3x All for One Steeb AG A1OS-DE $73.76 96.7% $363 $26 $20 $369 $306 $33 8.3% 3.3% 19.0% 10.8% 25.9x 1.20x 11.2x 1.38x NA Mean 77.5% $26,419 $3,974 $1,589 $28,804 $9,337 $2,094 5.7% (0.4%) 57.1% 14.8% 24.5x 1.85x 12.9x 2.08x 12.3x Median 88.6% $2,685 $1,790 $347 $3,645 $3,906 $453 1.3% (3.4%) 58.7% 14.8% 24.5x 1.46x 11.2x 1.44x 9.7x

Pet Care Blue Buffalo Pet Products Inc BUFF 24.01 87.3% 4,739 382 338 4,783 1,172 271 10.7% 17.7% 45.3% 23.1% 35.3x 4.08x 17.6x NA NA Central Garden & Pet Company CENT $31.28 79.5% $1,548 $496 $17 $2,027 $1,917 $191 9.8% 5.0% 30.7% 10.0% 25.9x 1.06x 10.6x 1.24x 24.8x Freshpet Inc FRPT $15.65 96.9% $519 $6 $2 $523 $136 $7 12.9% 25.6% 40.7% 5.4% NA 3.84x 71.4x NA NA Oil-Dri Corporation of America ODC 40.51 98.2% 275 12 25 262 261 24 (1.1%) 0.0% 29.6% 9.0% 28.0x 1.01x 11.1x NA NA Spectrum Brands Holdings, Inc. SPB 131.93 90.3% 7,752 3,781 137 11,396 4,968 868 (0.8%) 4.5% 38.2% 17.5% 23.7x 2.29x 13.1x 2.73x 17.1x Maabarot Products Ltd. MABR-IL 19.85 96.2% 192 4 37 160 89 7 1.4% (4.6%) 39.8% 7.4% 17.3x 1.79x 24.3x NA NA Echo Trading Co., Ltd. 7427-JP 6.31 95.8% 38 35 29 44 718 3 15.1% (1.7%) 12.0% 0.5% 7.4x 0.06x 13.1x 0.06x NA Unicharm Corporation 8113-JP 26.63 94.7% 16,535 596 1,007 16,124 6,328 1,036 3.5% 1.9% 45.0% 16.4% 36.4x 2.55x 15.6x 2.95x 18.6x Mean 92.4% $3,950 $664 $199 $4,415 $1,949 $301 6.4% 6.1% 35.2% 11.2% 24.8x 2.08x 22.1x 1.75x 20.2x Median 95.3% $1,034 $209 $33 $1,275 $945 $107 6.6% 3.2% 39.0% 9.5% 25.9x 2.04x 14.3x 1.98x 18.6x

PAGE | 11 CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

PUBLIC COMPARABLES(1)

Price at As a % of Market Cash & Enterprise Last Twelve Months (LTM) Revenue Growth LTM Margins LTM P/E EV / LTM EV / 2017E ($ in millions, except per share data) Ticker 6/11/17 52-wk High Cap Debt Equiv. Value (EV) Revenue EBITDA 1 Year 3 Years Gross EBITDA Multiple Revenue EBITDA Revenue EBITDA Retail Apparel & Footwear Retail American Eagle Outfitters, Inc. AEO 11.58 59.2% 2,092 0 225 1,867 3,622 495 1.4% 3.4% 32.9% 13.7% 10.7x 0.52x 3.8x 0.56x 5.0x Abercrombie & Fitch Co. Class A ANF $12.72 54.6% $863 $310 $421 $752 $3,302 $170 (5.5%) (7.0%) 54.5% 5.1% NA 0.23x 4.4x 0.18x 1.6x Ascena Retail Group, Inc. ASNA 2.20 24.1% 464 1,608 300 1,772 6,804 581 7.1% 12.3% 52.3% 8.5% NA 0.26x 3.0x 0.37x 3.7x Buckle, Inc. BKE 17.90 62.4% 897 0 261 636 944 174 (13.6%) (5.8%) 40.7% 18.4% 9.5x 0.67x 3.7x 0.56x 2.2x Cabela's Incorporated CAB 56.02 88.1% 3,863 5,582 305 9,140 4,100 435 1.6% 5.2% 37.6% 10.6% 26.9x 2.23x 21.0x 2.54x 19.9x Caleres, Inc. CAL 27.51 75.1% 1,213 282 72 1,423 2,626 194 2.6% 1.4% 41.3% 7.4% 18.8x 0.54x 7.3x 0.56x 9.0x Cato Corporation Class A CATO 17.65 45.5% 462 0 235 226 908 56 (10.5%) (1.0%) 33.3% 6.1% 13.8x 0.25x 4.1x 0.25x 2.2x Chico's FAS, Inc. CHS 9.32 55.3% 1,214 80 170 1,124 2,417 281 (6.7%) (2.4%) 38.1% 11.6% NM 0.47x 4.0x 0.43x 3.3x Citi Trends, Inc. CTRN 20.57 90.5% 316 0 107 208 701 36 2.8% 3.7% 35.9% 5.1% 22.6x 0.30x 5.8x 0.33x 9.8x Destination Maternity Corporation DEST 4.95 58.8% 69 39 2 105 416 16 (13.7%) (8.3%) 52.5% 3.9% NA 0.25x 6.6x 0.21x NA DSW Inc. Class A DSW 17.52 66.8% 1,440 0 257 1,183 2,721 245 2.8% 4.8% 27.9% 9.0% 12.2x 0.43x 4.8x 0.50x 3.5x Destination XL Group, Inc. DXLG 2.35 42.2% 111 79 8 182 450 26 1.0% 4.8% 38.5% 5.7% NA 0.41x 7.1x 0.47x 15.5x Express, Inc. EXPR 7.03 42.9% 559 68 191 435 2,157 162 (8.3%) (0.2%) 29.1% 7.5% 13.8x 0.20x 2.7x 0.20x 1.5x Finish Line, Inc. Class A FINL 14.72 60.0% 595 0 91 504 1,844 121 (2.4%) 3.4% 27.1% 6.5% 39.8x 0.27x 4.2x 0.31x 3.1x Foot Locker, Inc. FL 54.78 69.0% 7,251 127 1,049 6,329 7,780 1,138 4.0% 4.9% 31.6% 14.6% 11.2x 0.81x 5.6x 0.98x 7.9x Genesco Inc. GCO 35.75 48.2% 701 178 43 836 2,863 197 (4.9%) 2.4% 49.1% 6.9% 8.2x 0.29x 4.2x 0.32x 3.2x Guess?, Inc. GES 11.64 62.3% 962 24 316 670 2,236 138 2.9% (4.2%) 33.6% 6.2% 37.5x 0.30x 4.9x 0.26x 2.1x Gap, Inc. GPS 22.83 74.3% 9,231 1,315 1,583 8,963 15,518 2,002 (0.4%) (1.4%) 36.8% 12.9% 13.2x 0.58x 4.5x 0.56x 3.4x J.Jill, Inc. JILL 13.47 93.5% 587 267 13 841 639 96 13.7% 11.9% 67.0% 15.0% 24.5x 1.32x 8.8x NA NA L Brands, Inc. LB 52.30 65.6% 15,558 5,746 1,555 19,749 12,397 2,425 1.2% 4.4% 40.2% 19.6% 13.8x 1.59x 8.1x 1.84x 9.4x Lululemon Athletica Inc LULU 51.70 63.2% 7,128 0 698 6,430 2,369 534 11.1% 13.3% 51.6% 22.6% 24.5x 2.71x 12.0x 4.09x 14.6x Tailored Brands, Inc. TLRD 11.13 38.7% 546 1,588 67 2,068 3,333 333 (3.1%) 10.2% 42.7% 10.0% NM 0.62x 6.2x 0.84x 7.9x New York & Company, Inc. NWY 1.45 53.5% 93 12 75 30 923 17 (2.1%) (0.3%) 29.1% 1.8% NA 0.03x 1.8x 0.03x 0.8x Children's Place, Inc. PLCE 105.85 84.5% 1,899 27 231 1,695 1,803 223 3.6% 0.9% 33.9% 12.4% 17.5x 0.94x 7.6x 0.96x 9.6x Ross Stores, Inc. ROST 61.96 88.8% 24,230 397 1,258 23,369 13,084 2,133 8.2% 8.1% 28.7% 16.3% 21.2x 1.79x 11.0x 2.29x 15.3x Shoe Carnival, Inc. SCVL 20.33 64.0% 355 0 25 330 994 64 0.2% 3.8% 28.8% 6.4% 16.9x 0.33x 5.1x 0.37x 5.4x Stein Mart, Inc. SMRT 1.63 17.7% 83 157 16 225 1,342 28 (1.5%) 1.8% 23.3% 2.1% NA 0.17x 8.0x 0.18x 3.1x Stage Stores, Inc. SSI 2.47 37.7% 66 223 22 267 1,419 35 (9.5%) (4.5%) 21.1% 2.5% NA 0.19x 7.5x 0.16x 2.1x Urban Outfitters, Inc. URBN 17.62 43.2% 2,126 0 371 1,755 3,544 446 2.2% 4.3% 34.6% 12.6% 10.3x 0.50x 3.9x 0.57x 3.2x Zumiez Inc. ZUMZ 13.35 50.3% 338 0 76 261 844 67 5.6% 4.6% 30.6% 7.9% 14.2x 0.31x 3.9x 0.36x 2.7x Mean 59.3% $2,844 $604 $335 $3,113 $3,470 $429 (0.3%) 2.5% 37.5% 9.6% 18.2x 0.65x 6.2x 0.73x 6.1x Median 59.6% $782 $73 $208 $838 $2,303 $184 1.1% 3.4% 35.3% 8.2% 14.2x 0.42x 5.0x 0.43x 3.5x

Department Chains Bon-Ton Stores, Inc. BONT $0.49 24.9% $10 $1,034 $7 $1,037 $2,619 $101 (5.5%) (2.3%) 33.4% 3.9% NA 0.40x 10.2x 0.36x 6.3x Dillard's, Inc. Class A DDS 54.92 70.7% 1,742 820 301 2,261 6,332 552 (5.2%) (1.8%) 31.4% 8.7% 11.3x 0.36x 4.1x 0.34x 2.8x J. C. Penney Company, Inc. JCP 4.87 43.1% 1,544 4,602 363 5,783 12,442 922 (1.1%) 1.1% 30.9% 7.4% NA 0.46x 6.3x 0.48x NM Nordstrom, Inc. JWN 47.16 75.1% 7,776 2,742 653 9,865 14,862 1,686 2.7% 5.3% 36.1% 11.3% 22.1x 0.66x 5.9x 0.79x 5.5x Kohl's Corporation KSS 37.87 63.5% 6,564 4,586 625 10,525 18,557 2,326 (2.6%) (0.6%) 31.2% 12.5% 11.1x 0.57x 4.5x 0.55x 4.0x Macy's Inc M 22.70 50.0% 6,914 6,725 1,201 12,438 25,345 2,587 (4.8%) (3.1%) 35.1% 10.2% 12.3x 0.49x 4.8x 0.45x 3.3x Stage Stores, Inc. SSI 2.47 37.7% 66 223 22 267 1,419 35 (9.5%) (4.5%) 21.1% 2.5% NA 0.19x 7.5x 0.16x 2.1x Hudson's Bay Co. HBC-CA 6.41 44.7% 1,181 2,826 104 3,903 10,977 77 27.5% 29.7% 36.5% 0.7% NA 0.36x 50.9x 0.81x 10.6x Mean 51.2% $3,225 $2,945 $410 $5,760 $11,569 $1,036 0.2% 3.0% 32.0% 7.2% 14.2x 0.44x 11.8x 0.49x 4.9x Median 47.4% $1,643 $2,784 $332 $4,843 $11,709 $737 (3.7%) (1.2%) 32.4% 8.1% 11.8x 0.43x 6.1x 0.46x 4.0x

PAGE | 12 CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

PUBLIC COMPARABLES(1)

Furniture & Furnishings Retailers Aaron's, Inc. AAN $39.49 97.9% $2,821 $485 $370 $2,936 $3,198 $312 (0.5%) 12.9% 47.3% 9.8% 20.0x 0.92x 9.4x 1.31x 10.8x At Home Group, Inc. HOME 22.75 95.7% 1,310 450 11 1,749 805 114 23.3% 25.9% 31.8% 14.2% 44.0x 2.17x 15.3x NA NA Bed Bath & Beyond Inc. BBBY 35.64 73.0% 5,304 1,492 488 6,307 12,216 1,426 0.9% 2.0% 37.5% 11.7% 7.8x 0.52x 4.4x 0.55x 3.4x Conn's, Inc. CONN 19.20 96.2% 602 1,208 273 1,537 1,564 109 (4.5%) 6.9% 49.4% 7.0% NA 0.98x 14.1x 1.32x 8.7x Ethan Allen Interiors Inc. ETH 28.90 74.5% 807 30 64 774 774 85 (1.0%) 2.0% 55.2% 11.0% 19.5x 1.00x 9.1x 1.05x 8.8x Haverty Furniture Companies, Inc. HVT 25.60 97.3% 533 56 70 519 827 75 2.4% 3.7% 54.2% 9.0% 18.4x 0.63x 6.9x 0.70x 7.0x Kirkland's, Inc. KIRK 9.55 54.9% 152 0 60 92 597 39 4.2% 8.5% 13.8% 6.5% 18.0x 0.15x 2.4x 0.20x 2.3x LaZBoy Incorporated LZB 27.40 83.3% 1,371 1 135 1,236 1,524 153 2.8% 3.4% 39.7% 10.0% 17.1x 0.81x 8.1x 0.92x 11.3x Pier 1 Imports, Inc. PIR 5.53 57.2% 480 201 154 526 1,828 118 (3.4%) 1.1% 35.2% 6.5% 14.9x 0.29x 4.5x 0.30x 2.4x Rent-A-Center Inc RCII 12.61 91.8% 689 653 58 1,285 2,870 148 (11.3%) (2.7%) 35.3% 5.2% NA 0.45x 8.7x 0.41x 3.9x RH RH 50.74 84.4% 1,679 803 80 2,402 2,241 151 4.6% 11.5% 32.2% 6.7% NM 1.07x 15.9x 1.58x 16.7x Select Comfort Corporation SCSS 32.02 95.9% 1,357 0 36 1,321 1,352 149 11.1% 11.4% 63.5% 11.0% 23.0x 0.98x 8.9x 1.38x 10.9x Sherwin-Williams Company SHW 352.91 99.5% 32,555 1,954 1,018 33,492 12,043 2,042 5.1% 5.1% 50.3% 17.0% 27.3x 2.78x 16.4x 3.29x 24.5x Williams-Sonoma, Inc. WSM 48.51 84.5% 4,294 45 94 4,245 5,098 662 1.1% 4.4% 37.0% 13.0% 14.2x 0.83x 6.4x 0.97x 7.0x Mean 84.7% $3,854 $527 $208 $4,173 $3,353 $399 2.5% 6.9% 41.6% 9.9% 20.4x 0.97x 9.3x 1.08x 9.1x Median 88.2% $1,334 $325 $87 $1,429 $1,696 $148 1.7% 4.8% 38.6% 9.9% 18.4x 0.88x 8.8x 0.97x 8.7x

PAGE | 13 CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

PUBLIC COMPARABLES(1)

Specialty & Other Retail Best Buy Co., Inc. BBY 58.13 93.8% 17,410 1,347 3,782 14,975 39,488 2,408 0.2% (2.1%) 23.1% 6.1% 15.7x 0.38x 6.2x 0.35x 7.9x Big 5 Sporting Goods Corporation BGFV 13.90 68.3% 306 25 6 325 1,039 59 1.9% 2.0% 32.4% 5.7% 13.1x 0.31x 5.5x 0.33x 4.7x Barnes & Noble, Inc. BKS $7.05 51.7% $518 $18 $12 $524 $3,950 $151 (11.7%) (14.6%) 28.2% 3.8% NM 0.13x NM 0.08x 3.1x Dick's Sporting Goods, Inc. DKS 40.02 63.6% 4,616 98 108 4,605 8,087 737 9.8% 8.6% 29.8% 9.1% 15.5x 0.57x 6.2x 0.75x 6.6x Home Depot, Inc. HD 152.96 95.1% 182,382 22,937 3,565 201,754 95,720 15,726 5.9% 6.4% 32.3% 16.4% 22.9x 2.11x 12.8x 2.57x 18.7x Hibbett Sports, Inc. HIBB 23.40 51.0% 482 3 76 409 967 107 1.2% 3.4% 32.2% 11.0% 9.5x 0.42x 3.8x 0.48x 3.2x MarineMax, Inc. HZO 19.15 81.0% 497 266 52 711 1,045 53 32.2% 22.3% 23.9% 5.1% 19.2x 0.68x 13.5x 1.20x 45.3x Lumber Liquidators Holdings, Inc. LL 26.55 86.6% 740 72 11 801 975 (14) 2.4% (1.4%) 32.4% NM NM 0.82x NM 0.80x 5.8x Lowe's Companies, Inc. LOW 78.65 91.2% 68,070 16,065 2,047 82,088 66,643 7,458 10.7% 7.4% 32.2% 11.2% 24.6x 1.23x 11.0x 1.54x 14.5x Movado Group, Inc. MOV 23.05 72.1% 535 30 235 330 544 67 (7.5%) (2.2%) 53.4% 12.4% 19.4x 0.61x 4.9x 0.59x 3.8x Office Depot, Inc. ODP 5.56 99.8% 2,893 1,173 744 3,322 10,153 664 (28.3%) (7.6%) 24.8% 6.5% 5.1x 0.33x 5.0x 0.30x 8.5x Staples, Inc. SPLS 9.25 90.2% 6,052 1,047 1,290 5,809 17,295 1,331 (17.2%) (9.0%) 26.0% 7.7% NA 0.34x 4.4x 0.25x 3.3x Tiffany & Co. TIF 94.69 97.3% 11,663 1,071 960 11,775 4,010 967 (0.6%) (1.1%) 62.8% 24.1% 26.3x 2.94x 12.2x 2.94x 12.3x Tractor Supply Company TSCO 57.02 59.8% 7,443 638 73 8,008 6,876 834 8.1% 9.3% 32.0% 12.1% 17.7x 1.16x 9.6x 1.55x 13.0x Vitamin Shoppe, Inc. VSI 11.30 35.0% 283 122 2 404 1,269 116 0.2% 4.4% 30.6% 9.1% 14.1x 0.32x 3.5x 0.37x 2.8x Mean 75.8% $20,259 $2,994 $864 $22,389 $17,204 $2,044 0.5% 1.7% 33.1% 10.0% 16.9x 0.82x 7.6x 0.94x 10.2x Median 81.0% $2,893 $266 $108 $3,322 $4,010 $664 1.2% 2.0% 32.0% 9.1% 16.7x 0.57x 6.2x 0.59x 6.6x

PAGE | 14 CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

M&A TRANSACTIONS

RECENT NORTH AMERICAN CONSUMER M&A1

Private Equity Announced Target Seller Buyer Involvement 6/11/2017 Campbell Mattress - Mattress Direct 6/9/2017 Pacific Coast Feather Company - Hollander (Sentinel Capital Partners) P 6/7/2017 Mary's Bridal - Rachel Allan 6/2/2017 Crosman Wellspring Capital Management LLC Compass Group Management P 5/29/2017 Assured Automotive, Inc. - Boyd Group Income Fund P 5/26/2017 Newell Brands Winter Sports Newell Brands, Inc. Kohlberg & Co. LLC P 5/22/2017 Petmate Wind Point Partners Olympus Partners P 5/18/2017 Deva Concepts LLC Tengram Capital Partners Ares Management P 5/17/2017 Uncle Milton Industries, Inc. - Tech 4 Kids 5/15/2017 Mathis Tire & Auto Service, Inc. - The Pep Boys 5/15/2017 CIBT, Inc. ABRY Partners Kohlberg & Co. LLC P 5/10/2017 AFCO Systems, Inc. Ultimate Precision Metal Products, Inc. Legrand North America LLC 5/10/2017 Taylor Made Golf Co., Inc. adidas AG KPS Capital Partners LP P 5/8/2017 Kate Spade & Co. - Coach, Inc. 5/8/2017 Supreme Brands LLC - Roustan Capital P 5/8/2017 WRB Communications, Inc. - Diplomat Pharmacy, Inc. 5/6/2017 Yummly, Inc. Bauer Venture Partners Whirlpool Corp. P 5/4/2017 Northern Lite Manufacturing Ltd. - KV Private Equity, Inc. P 5/3/2017 Park Plus Parking, Inc. - TA Associates Management / Towne Park P 5/1/2017 K&H Manufacturing LLC Benford Capital Partners Central Garden & Pet Co. P 4/28/2017 PetMatrix LLC - Spectrum Brands Holdings, Inc. P 4/27/2017 NBGroup LLC Kohlberg & Company, L.L.C. Sycamore Partners Management LP P 4/25/2017 Lifted Research Group, Inc. - Mad Engine LLC 4/25/2017 GSC Technologies Corp. - Ameriform Acquisition Co., LLC P 4/20/2017 MooreCo, Inc. - Prudential Capital Group (Private Equity); Mooreco, Inc. /PrivateP Group/ 4/20/2017 TheSockGame.com - Hoopswagg LLC 4/19/2017 Merle's Automotive Supply, Inc. - Genuine Parts Co. 4/19/2017 Distinctive Diamonds, Inc. - Blackstone Corporate Private Equity; Diamonds Direct USA, Inc. 4/19/2017 Chewy.com Volition Capital, T. Rowe Price PetSmart P 4/10/2017 Marbles LLC Marbles LLC Spin Master Ltd. 4/6/2017 Mizzen + Main - L Catterton P 4/6/2017 Sunoco LP Sunoco LP 7-Eleven, Inc. 4/6/2017 eBags, Inc. - Samsonite LLC 4/5/2017 Panera Bread Co. - Agnaten SE; BDT Capital Partners P 4/4/2017 TCG International, Inc. Skidmore Group Holdings, Inc. Fix Auto Canada, Inc. P 4/4/2017 VF Licensed Sports Group LLC VF Corp. Fanatics, Inc. 4/4/2017 I and Love and You - L Catterton P 4/3/2017 Velvet LLC - Adastria Co., Ltd. 4/3/2017 Kimmel Athletic Supply Co., Inc. - Herff Jones LLC; BSN Sports LLC P 4/3/2017 World Kitchen LLC - Cornell Capital LLC P 4/3/2017 Scivation, Inc. - MidOcean Partners P 3/31/2017 Duralee Fabrics Ltd. - The Robert Allen Group / Altamont Capital Management LLC P 3/30/2017 Gander Mountain Co. - Gordon Brothers Group P 3/21/2017 Professional Carwash Systems, Inc. - Lubrication Technologies, Inc. 3/20/2017 Arctic Glacier Group Holdings, Inc. H.I.G. Capital, LLC The Carlyle Group LP P 3/16/2017 Eastman Outdoors, Inc. - Snow Phipps Group / FeraDyne P 3/15/2017 1-800-FLOWERS.COM, Inc. (Sub) 1-800-FLOWERS.COM, Inc. Ferrero International SA 3/13/2017 Lifetime Brands, Inc. - Mill Road Capital Management LLC P 3/9/2017 Valenti Mid South Management Valenti Mid-South Management LLC NPC Quality Burgers, Inc. 3/2/2017 O Olive Oil, Inc. - Landec Corp. 2/22/2017 Skip Hop Fireman Capital Carter's P 2/21/2017 Popeyes Louisiana Kitchen, Inc. - Restaurant Brands International, Inc. 2/16/2017 Kohler Interiors Group Ltd. Kohler Co. Samson Investment Holding Co. 2/10/2017 Summit Research Labs, Inc. - Elementis Plc 2/7/2017 West Coast Coffee Co., Inc. - Farmer Brothers Co. 2/6/2017 Anova Applied Electronics, Inc. - Electrolux AB 2/2/2017 Mead Johnson Nutrition Co. - Reckitt Benckiser Group Plc P 2/1/2017 Calbee North America LLC - Calbee America, Inc. 1/26/2017 Belden, Inc. Belden, Inc. WIKA Alexander Wiegand SE & Co. KG 1/25/2017 Arctic Cat, Inc. - Textron, Inc. 1/24/2017 Bob Evans Farms, Inc. /522 Restaurants/ Bob Evans Farms, Inc. Golden Gate Private Equity, Inc. P 1/24/2017 Axiometrics, Inc. - RealPage, Inc. 1/23/2017 Home2 Suites By Hilton /Four Hotels/ Hilton Worldwide Holdings, Inc. Condor Hospitality Trust, Inc. 1/20/2017 Jaclyn, Inc. - Golden Touch Imports, Inc. 1/18/2017 Rural Broadband Investments LLC - Cable One, Inc. 1/17/2017 Kasper Sycamore Partners Nine West P 1/4/2017 Time-It Lube Corp. /28 Stores/ Time-It Lube Corp. Valvoline, Inc.; Valvoline LLC 1/3/2017 Presto Absorbent Products, Inc. National Presto Industries, Inc. Drylock Technologies Ltd. 1/3/2017 Dr. Fresh 0 High Ridge Brands Co. P 12/30/2016 Bonjour Beauty International Ltd. Town Health International Medical Group Ltd. Profit Castle Holdings Ltd. P 12/29/2016 FlyOver Canada Productions, Inc. - Viad Corp. 12/27/2016 KOMO Plaza Hines Global REIT, Inc. GI Manager LP P 12/20/2016 Ben & Florentine Restaurants, Inc. - Imvescor Restaurant Group, Inc. 12/14/2016 Innocor, Inc. - Bain Capital Investors LLC P 12/13/2016 Allen Edmonds Corp. - Caleres, Inc. 12/12/2016 DuPont Authentication, Inc. E.I. du Pont de Nemours & Co. De La Rue Plc

PAGE | 15 CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

M&A TRANSACTIONS

RECENT NORTH AMERICAN CONSUMER M&A (CONTINUED)1

Private Equity Announced Target Seller Buyer Involvement 12/12/2016 Smith Mountain Industries, Inc. - Newell Brands, Inc. 12/7/2016 Pebble Technology Corp. - Fitbit, Inc. 12/7/2016 Hyatt Regency Pier Sixty-Six Boca Resorts LLC Tavistock Development Co. P 12/2/2016 Victoria Fine Foods LLC - B&G Foods, Inc. 12/2/2016 Cosi, Inc. - Milfam LLC; AB Opportunity Fund LLC; Cosi, Inc. /Private Group/ 11/25/2016 REINS International (USA) Co. Ltd. - Reins International, Inc. 11/22/2016 KeVita, Inc. - PepsiCo, Inc. P 11/22/2016 Bai Brands LLC - Dr Pepper Snapple Group, Inc. 11/18/2016 Natural Essence Group SPV - LifeBrandz Ltd. 11/17/2016 Bellisio Foods, Inc. - Charoen Pokphand Foods Public Co. Ltd. 11/17/2016 Ryeson Corp. - Snap-On, Inc. 11/16/2016 Elore Enterprises LLC - The Carlyle Group LP (Corporate Private Equity); Grupo EmpresarialP Palacios Alimentación SA 11/14/2016 Harman International Industries, Inc. - Samsung Electronics America, Inc. 11/14/2016 Too Faced Cosmetics LLC - Estee Lauder Cos., Inc. 11/14/2016 American Apparel LLC /American Apparel Brand/ American Apparel, Inc. Gildan Activewear, Inc. 11/10/2016 JemPak GK, Inc. - Acasta Enterprises, Inc. 11/9/2016 Kimpton Hotel Allegro - Hospitality Properties Trust 11/8/2016 GlassMasters Autoglass Ltd. - The Western Investment Co. of Canada Ltd. P 11/8/2016 ARG Wholesale Ltd. - Alberta Treasury Branches Financial; The Western Investment Co.P of Canada Ltd.; Arg Wholesale Ltd. /Private Group/ 11/7/2016 Coleman Homes LLC - Toll Brothers, Inc. 11/4/2016 Dick Clark Productions, Inc. - Dalian Wanda Group Co., Ltd. 11/4/2016 Ultimate Survival Technologies, Inc. - Battenfeld Technologies, Inc. 11/3/2016 Angelic Bakehouse, Inc. - T. Marzetti Co., Inc. 10/31/2016 Performance Sports Group Ltd. - Fairfax Financial Holdings Ltd.; Sagard Capital Partners ManagementP Corp.; Performance Sports Group Ltd. /Private Group/ 10/31/2016 Grupo Modelo Sab De Cv /Obregon Brewery/ Anheuser-Busch InBev SA/NV Constellation Brands, Inc. 10/26/2016 Pacific Island Restaurants, Inc. - Restaurant Brands New Zealand Ltd. 10/25/2016 Courtyard By Marriott (Sunnyvale) Marriott International, Inc. Hersha Hospitality Trust 10/24/2016 Mactac Americas, LLC - LINTEC Corp. 10/17/2016 Constellation Brands Canada, Inc. Constellation Brands, Inc. Ontario Teachers' Pension Plan Board; Province of Ontario 10/17/2016 International Palms Resort & Conference Center Orlando Lone Star Funds Empresas Brasif SA P 10/17/2016 Charles Smith Wines LLC /Wines Business/ Charles Smith Wines LLC Constellation Brands, Inc. 10/12/2016 Newell Brands, Inc. /Tools Business/ Newell Brands, Inc. Stanley Black & Decker, Inc. 10/5/2016 Pocahontas Parkway Holdings LLC - Optrust Private Equity; GlobalVia Infraestructuras SA; PGGM Vermogensbeheer BV (Private Equity) 10/4/2016 High West Distillery & Saloon - Constellation Brands, Inc. 10/3/2016 Point Grey Research, Inc. - FLIR Systems, Inc. 10/3/2016 EPS Financial LLC Drake Enterprises Ltd. MetaBank 10/3/2016 Stone Canyon Industries LLC /2 Subsidiaries/ - Green Plains, Inc. 9/28/2016 Lafayette Puzzle Factory LLC - Cra-Z-Art LLC 9/23/2016 Fanlogic LLC - HeadsUp Entertainment 9/21/2016 Corby LLC - US Lighting Group, Inc. 9/21/2016 Frio Ice Chest Co. - Visual Promotions LLC 9/13/2016 David Michael & Co., Inc. - International Flavors & Fragrances 9/13/2016 SalonQuest LLC - Conair Corp. 9/12/2016 CID Entertainment LLC - Clearlake Capital Group LP P 9/9/2016 SRP Companies Seidler Equity Partners Aurora Capital Partners 9/6/2016 SharpShooter Imaging LLC - Magic Memories Group Holdings Ltd. 9/1/2016 L.O.P. Enterprises, Inc. - Vista Outdoor, Inc. 9/1/2016 Amety Ltd. - Park Lawn Corp. 9/1/2016 Jones Media, Inc. - Adams Publishing Group LLC 9/1/2016 New Homes Guide - NewPoint Media Group LLC 9/1/2016 Diversified Industrial Services - Orion Industries 8/31/2016 Focus Products Group International LLC /Kitchen Division/ - Lifetime Brands, Inc. 8/31/2016 Promax Nutrition Corp. /Sport Perfomance Brand/ - NuGo Nutrition 8/31/2016 Boomerang Carwash LLC - Zips Car Wash LLC 8/30/2016 Plus II Sanitation Supplies, Inc. - Bunzl Plc 8/30/2016 Apex Sanitation Products Ltd. - Bunzl Plc P 8/30/2016 800Razors.com LLC - Shave Mob LLC 8/30/2016 The River Club - Landeavor LLC 8/30/2016 Coast Apparel LLC - Delta Apparel, Inc. 8/30/2016 Heritage Golf Club - ClubCorp Holdings, Inc. 8/30/2016 True Contact - Appsbuyout P 8/29/2016 Playworld Systems, Inc. - Littlejohn & Co. LLC; PlayPower, Inc. 8/29/2016 Toulon Design - Callaway Golf Co. 8/19/2016 Affinity Sports - Dick's Sporting Goods, Inc. 8/17/2016 Ecodesarrollo Papagayo SA - Gencom Group 8/16/2016 RunHaven Moko Social Media Ltd. Calera Capital Advisors P 8/16/2016 RCL Benziger Publishing LLC New Mountain Learning LLC Kendall/Hunt Publishing Co. 8/16/2016 Alienation, Inc. - J&B Importers, Inc. 8/16/2016 LeftField Media LLC - Urban Exposition LLC 8/2/2016 Swimways Corp. - Spin Master Corp. 8/15/2016 InterHealth Nutraceuticals, Inc. - Lonza Group AG 8/15/2016 Wisconsin Cemeteries - StoneMor Partners LP 8/15/2016 Pounds Media LLC - Snapshot Interactive LLC 8/12/2016 Edwards & Zuck DPC - Stantec, Inc. 8/12/2016 The Car Wash Barn - Car Wash Partners, Inc. 8/11/2016 Canada à la Carte Viad Corp. VBR Tours LLC

PAGE | 16 CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

M&A TRANSACTIONS

RECENT NORTH AMERICAN CONSUMER M&A (CONTINUED)1

Private Equity Announced Target Seller Buyer Involvement 8/10/2016 Preptix LLC - Huddle, Inc. 8/10/2016 Dacor, Inc. - Samsung Electronics America, Inc. 8/10/2016 Sina Pearson Textiles, Inc. - Riverside Partners LLC (New York); Momentum Textiles, Inc.; MomentumP Group 8/10/2016 ECM Publishers, Inc. - Adams Publishing Group LLC 8/10/2016 Mocean Holding Co. Llc - SNC Technical Services LLC 8/9/2016 Stefano A, Inc. - JN Phillips Auto Glass, Inc. 8/9/2016 Hope River Entertainment - Moonstruck Management LLC 8/9/2016 Herington Times-Sun Printing & Publishing - Kansas Publishing Ventures LLC 8/8/2016 Becker & Mayer LLC The McEvoy Group LLC Quarto Publishing Group USA, Inc. 8/8/2016 Whistler Blackcomb Holdings, Inc. - Vail Resorts, Inc. 8/8/2016 Delta Ultraviolet Corp. - AEA Investors LP; Neptune-Benson, Inc.; Evoqua Water TechnologiesP LLC 8/8/2016 Flick Brothers Auto Body - 3-D Body Works, Inc. 8/8/2016 Rooftop2 Productions, Inc. - Lagardère Sports SAS 8/5/2016 Pokervision Media, Inc. - Network Life Sciences, Inc. 8/4/2016 S&D Coffee, Inc. - Cott Corp. (Canada) 8/3/2016 Stein World Operating Co. - ELK Group International, Inc. 8/3/2016 Create-A-Treat Ltd. - Thomas H. Lee Partners LP; Give & Go Prepared Foods Corp. P 8/2/2016 Oak State Products, Inc. - Vestar Capital Partners, Inc.; Goldman Sachs Private Equity Group;P Hearthside Food Solutions LLC 8/2/2016 HC Operating Co. LLC - Avista Capital Holdings LP; WideOpenWest Finance LLC; Constitution Capital Partners LLC 8/2/2016 The GameTV Corp. Kilmer Group Anthem Sports & Entertainment Corp. 8/1/2016 Carstar Collision Care of Kings, Inc. /Cincinnati 10 Shops/ Carstar Collision Care of Kings, Inc. The Boyd Group, Inc. 7/29/2016 Dr. Smoothie Brands, Inc. Dr. Smoothie Enterprises Highlander Partners LP; Bevolution Group P 7/27/2016 Peds Legwear, Inc. - Gildan Activewear, Inc. 7/26/2016 Vizio Holdings, Inc. - Leshi Internet Information & Technology 7/26/2016 Legion Industries, Inc. - The Legacy Cos. 7/25/2016 Donna Karan International, Inc. LVMH Moët Hennessy Louis Vuitton SE G-III Apparel Group Ltd. 7/22/2016 Model in a Bottle - American International Industries P 7/19/2016 Golden Enterprises, Inc. - UTZ Quality Foods, Inc. 7/13/2016 Tessive LLC - RealD, Inc.; Rizvi Traverse Management LLC P 7/7/2016 Erno Laszlo, Inc. - CITIC Capital Partners Ltd. P 7/6/2016 First Act, Inc. - Alleghany Capital Partners LLC P 7/6/2016 Idaho Pacific Holdings, Inc. - Arlon Group LLC 7/5/2016 Source Media LLC /Traders Magazine/ Source Media LLC Markets Media LLC 7/5/2016 Hostess Brands LLC - The Gores Group LLC; Gores Holdings, Inc. P 7/5/2016 Thunder Jet - Brunswick Corp. 7/5/2016 Sea Crest Resort & Conference Center Scout Real Estate Capital LLC Delaware North Cos., Inc. 7/5/2016 D.K. Shifflet & Associates Ltd. - Peninsula Capital Partners LLC; MMGY Global Inc. 7/1/2016 Oliva Cigar Co. - V.D.M. Invest CVA; J. Cortès Cigars NV 7/1/2016 Harris Publications, Inc. - Athlon Media Group 7/1/2016 Supplies On The Fly Instawares Holding Co. LLC Sysco Corp. 7/1/2016 Heartland Habitat for Humanity, Inc. - Habitat For Humanity Kansas City, Inc. 6/30/2016 VF Corp. /Contemporary Premium Brand Business/ VF Corp. Delta Galil Industries Ltd. 6/30/2016 The Hershey Co. - Mondelez International, Inc. 6/28/2016 Peekaboo Child Care Centre, Inc. /Child Care Centres (20)/Peekaboo Child Care Centre, Inc. BrightPath Early Learning, Inc. 6/28/2016 Mile High Hoodies LLC - Vaprwear Gear LLC 6/28/2016 ABT Power Management, Inc. - Total Fleet Solutions Ltd. 6/27/2016 Clean Ones Corp. - Butler Home Products LLC 6/26/2016 Bromeland Publishing, Inc. /Scuttlebutt Magazine/ Bromeland Publishing, Inc. Forum Communications Co. 6/24/2016 The Sun Products Corp. - Henkel AG & Co. KGaA 6/24/2016 Skullcandy, Inc. - Incipio Technologies, Inc. 6/23/2016 HDMI Digital Media, Inc. - 8020 Connect, Inc. 6/22/2016 Hillcrest Golf & Country Club LP - PulteGroup, Inc. 6/22/2016 Binder Casting - RWS & Associates Entertainment, Inc.

HW&CO. CONSUMER TEAM

Tim Alexander Ed Arkus Ryan Budlong Glenn Gurtcheff Managing Director Managing Director Managing Director Managing Director [email protected] [email protected] [email protected] [email protected] +1 (612) 359-2716 +44 20 7518 8905 +1 (415) 217-3409 +1 (612) 359-2702

John Neuner IV Brent Spiller Will Bain Corey Benjamin Managing Director Managing Director Director Director [email protected] [email protected] [email protected] [email protected] +1 (804) 915-0125 +1 (804) 915-0183 +44 20 7518 8906 +1 (804) 932-1342

Brant Cash Ryan Freeman Zach England Beau Pierce Andy Warczak Director Director Vice President Vice President Vice President [email protected] [email protected] [email protected] [email protected] [email protected] +1 (612) 359-2709 +1 (612) 359-2703 +1 (415) 217-3429 +1 (804) 887-6113 +1 (612) 359-2714

PAGE | 17 CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

OUR FIRM

Harris Williams & Co. has a broad range of industry expertise, which creates powerful opportunities. Our clients benefit from our deep-sector experience, integrated industry intelligence and collaboration across the firm, and our commitment to learning what makes them unique. For more information, visit our website.

Aerospace, Defense Building Products Business Consumer Energy, Power & Government & Materials Services & Infrastructure Services

Healthcare Industrials Specialty Technology, Transportation & Life Sciences Distribution Media & Telecom & Logistics

HARRIS WILLIAMS & CO. OFFICE LOCATIONS

UNITED STATES EUROPE

Boston Richmond (Headquarters) Frankfurt One International Place 1001 Haxall Point Bockenheimer Landstrasse 33-35 24th Floor 9th Floor 60325 Frankfurt Boston, Massachusetts 02110 Richmond, Virginia 23219 Germany Phone: +1 (617) 482-7501 Phone: +1 (804) 648-0072 Phone: +49 069 3650638 00 London Cleveland San Francisco 63 Brook Street 1900 East 9th Street 575 Market Street London W1K 4HS, England 20th Floor 31st Floor Phone: +44 (0) 20 7518 8900 Cleveland, Ohio 44114 San Francisco, California 94105 Phone: +1 (216) 689-2400 Phone: +1 (415) 288-4260

NETWORK OFFICES Minneapolis Washington, D.C. 222 South 9th Street 800 17th St. NW Suite 3350 2nd Floor Beijing New Delhi Minneapolis, Minnesota 55402 Washington, D.C. 20006 Phone: +1 (612) 359-2700 Phone: +1 202-207-2300 Hong Kong Shanghai Mumbai

PAGE | 18 CONSUMER AND RETAIL INDUSTRY UPDATE │ JUNE 2017

HARRIS WILLIAMS & CO.

SOURCES

1) Pitch Book

2) FactSet

3) Thomson Financial

4) Reuters

5) S&P Capital IQ LCD

DISCLOSURES

Harris Williams & Co. (www.harriswilliams.com) is a preeminent middle market investment bank focused on the advisory needs of clients worldwide. The firm has deep industry knowledge, global transaction expertise, and an unwavering commitment to excellence. Harris Williams & Co. provides sell-side and acquisition advisory, restructuring advisory, board advisory, private placements, and capital markets advisory services.

THIS REPORT MAY CONTAIN REFERENCES TO REGISTERED TRADEMARKS, SERVICE MARKS AND COPYRIGHTS OWNED BY THIRD-PARTY INFORMATION PROVIDERS. NONE OF THE THIRD-PARTY INFORMATION PROVIDERS IS ENDORSING THE OFFERING OF, AND SHALL NOT IN ANY WAY BE DEEMED AN ISSUER OR UNDERWRITER OF, THE SECURITIES, FINANCIAL INSTRUMENTS OR OTHER INVESTMENTS DISCUSSED IN THIS REPORT, AND SHALL NOT HAVE ANY LIABILITY OR RESPONSIBILITY FOR ANY STATEMENTS MADE IN THE REPORT OR FOR ANY FINANCIAL STATEMENTS, FINANCIAL PROJECTIONS OR OTHER FINANCIAL INFORMATION CONTAINED OR ATTACHED AS AN EXHIBIT TO THE REPORT. FOR MORE INFORMATION ABOUT THE MATERIALS PROVIDED BY SUCH THIRD PARTIES, PLEASE CONTACT US.

The information and views contained in this report were prepared by Harris Williams & Co. (“Harris Williams”). It is not a research report, as such term is defined by applicable law and regulations, and is provided for informational purposes only. It is not to be construed as an offer to buy or sell or a solicitation of an offer to buy or sell any financial instruments or to participate in any particular trading strategy. The information contained herein is believed by Harris Williams to be reliable, but Harris Williams makes no representation as to the accuracy or completeness of such information. Harris Williams and/or its affiliates may be market makers or specialists in, act as advisers or lenders to, have positions in and effect transactions in securities of companies mentioned herein and also may provide, may have provided, or may seek to provide investment banking services for those companies. In addition, Harris Williams and/or its affiliates or their respective officers, directors and employees may hold long or short positions in the securities, options thereon or other related financial products of companies discussed herein. Opinions, estimates and projections in this report constitute Harris Williams’ judgment and are subject to change without notice. The financial instruments discussed in this report may not be suitable for all investors, and investors must make their own investment decisions using their own independent advisors as they believe necessary and based upon their specific financial situations and investment objectives. Also, past performance is not necessarily indicative of future results. No part of this material may be copied or duplicated in any form or by any means, or redistributed, without Harris Williams’ prior written consent.

PAGE | 19