Food and Beverage Industry Update February 2014

Member FINRA/SIPC

www.harriswilliams.com Food and Beverage Industry Update February 2014

What We’re Seeing CONTENTS Market Update INDUSTRY VITAL SIGNS M&A activity in the food and beverage sector continues to maintain its momentum into 2014. We recently attended the Fancy Food Show and talked with many entrepreneurs, large corporations, and EQUITY MARKET OVERVIEW private equity owners about their strategic plans for the upcoming year. We have seen more business M&A MARKET OVERVIEW owners become very serious about the prospect of using the strong capital markets to exit their DEBT MARKET OVERVIEW investments or attract growth capital this year. The large corporations are expecting the M&A market in NOTABLE M&A ACTIVITY 2014 to be active, and they will be active acquirers this year. The interest from strategic buyers in PUBLIC COMPARABLES addition to strong financing markets and private equity interest in the space will drive elevated M&A activity in the food and beverage sector this year. EARNINGS CALENDAR

Our Food and Beverage team will be in attendance at Expo West next month. We look forward to seeing GROUP OVERVIEW many of you at the show! Harris Williams & Co. is a leading advisor to the food and beverage What We’ve Been Doing market. Our significant experience Closed HW&Co. Transactions covers a broad range of end markets, industries, and business models. This particular report focuses on trends and metrics in the following areas: a portfolio company of a portfolio company of has divested a portfolio company of selected assets to has acquired • Agribusiness has been acquired by has been acquired by • Baked and Prepared Goods and has been acquired by has been acquired by and • Beverages • Branded and Private Label • Dairy a portfolio company of a portfolio company of a portfolio company of has divested a portfolio company of • Distribution selected assets to has been acquired by has been acquired by • Ingredients has been acquired by a portfolio company of and has been acquired by has been acquired by a portfolio company of a portfolio company of a portfolio company of • Meat and Protein a portfolio company of a portfolio company of and • Natural and Organic has been acquired by has been acquired by has been acquired by has been acquired by has been acquired by • Processing has been acquired by • Produce

• Restaurant and Retail a portfolio company of • Snacks a portfolio company of a portfolio company of a portfolio company of a portfolio company of a portfolio company of What We’re Reading and Suntory of Japan to Buy Beam Inc. has been acquired by has been acquired by has been acquired by has been acquired by has been acquired by has been acquired by th On January 13 , Suntory of Japan agreed to purchase Beam Inc., the U.S. distiller of iconic whiskey CONTACTS brands including Jim Beam and Maker’s Mark, for $13.6 billion. Suntory is offering Jim Beam shareholders $83.50 a share in cash, which represented a 25% premium to the January 10th share price. Glenn Gurtcheff | Managing Director [email protected] Access to the full article here. +1 (612) 359-2702 Allens Inc. Acquired by Sankaty Advisors Tim Alexander | Managing Director On February 4th, Sankaty Advisors announced the acquisition of Allens, a family-owned vegetable [email protected] processor, for $160 million. Access to the full article here. +1 (612) 359-2716

Brynwood Partners to acquire Nestle Pasta Business Ryan Budlong | Director [email protected] th On January 6 , Brynwood Partners announced the acquisition of Joseph’s Pasta, a Massachusetts maker +1 (612) 359-2722 of frozen pastas, from Nestle. This is the third divestiture of Nestle’s in recent months as the company announced the sale of Jenny Craig in November and its sale of the company’s 10% stake in Givaudan in Brant Cash | Vice President [email protected] December. Access to the full article here. +1 (612) 359-2709 Apollo Global Management to Acquire CEC Entertainment www.harriswilliams.com On January 16th, Apollo Global Management announced it had agreed to acquire CEC Entertainment, which operates 577 Chuck E. Cheese restaurants, for $1.3 billion. The offer of $54 a share represents a premium of 25% over CEC’s January 7th closing price of $48.43. Access to the full article here. 2 of 16 Food and Beverage Industry Vital Signs

Commodity 250 Crude Oil: 36.6% Price Indices1 200 Wheat: 33.6%

150 Soybeans: 25.5%

100 Corn:

20.7% Commodity Price IndexPrice Commodity 50 Jan-10 Jul-10 Jan-11 Jul-11 Jan-12 Jul-12 Jan-13 Jul-13 Jan-14 Corn Wheat Soybeans Crude Oil

Protein Price 140 2,3 Indices 130 Beef: 120 25.3% Pork: 110 22.2% 100 Poultry: Protein Price Price IndexProtein 16.5% 90 Dec-09 Jun-10 Dec-10 Jun-11 Dec-11 Jun-12 Dec-12 Jun-13 Dec-13 Beef Pork Poultry

Restaurant and 160 Grocery Store Sales Indices4 140 Restaurant: 27.2% 120 Grocery:

11.3% Sales Index Sales 100

80 Dec-09 Jun-10 Dec-10 Jun-11 Dec-11 Jun-12 Dec-12 Jun-13 Dec-13

Restaurant Grocery

Consumer Food 5.5 Price Index 4.0 Inflation2 2.5

Inflation(%) 1.0

-0.5 Dec-09 Jun-10 Dec-10 Jun-11 Dec-11 Jun-12 Dec-12 Jun-13 Dec-13

3 of 16 Public Equity Market Overview

Stock Price % ChangeEV/EBITDA % Change Current Valuation Stats Net Debt / Key Trading Industry and Segment 3 Month 1 Year 3 Month 1 Year Fwd PE LTM PE EV/EBITDA EBITDA Statistics5 Protein Processing (3.8%) 20.7% (8.1%) 6.1% 12.3x 14.8x 7.9x 2.4x Fruit and Vegetable (2.4%) 4.5% 3.2% 16.1% 14.6x 17.4x 9.8x 2.8x

Ingredients / Flavors 1.7% 22.9% (2.3%) 10.0% 18.3x 24.9x 12.6x 1.1x Inputs Agribusiness (0.9%) 9.3% 4.3% 8.6% 12.9x 19.1x 10.2x 1.1x Branded Processed Foods (4.0%) 12.4% 2.8% (7.9%) 19.0x 20.8x 13.3x 2.2x Private Label Foods (13.7%) 7.2% 4.0% (4.9%) 19.3x 26.7x 12.5x 2.6x Natural / Organic Foods (10.7%) 23.1% 5.1% (11.8%) 25.3x 29.7x 15.0x 2.2x Baked Goods / Snack Foods (3.4%) 18.8% 0.3% 14.6% 20.3x 21.5x 11.2x 2.1x Dairy (6.5%) (2.7%) (1.4%) 1.3% 17.4x 20.6x 11.9x 1.8x Non-Alcoholic Beverages 2.7% 21.7% 2.3% 14.6% 18.0x 20.4x 11.7x 1.4x

Food and Beverage Alcoholic Beverages (8.6%) 4.6% (4.5%) (3.4%) 18.0x 14.0x 12.4x 3.0x Food Retail (13.9%) 17.2% (7.8%) 9.9% 13.7x 19.4x 6.2x 2.0x Grocery Distribution (1.0%) 29.5% 5.1% 27.4% 17.3x 20.8x 9.6x 1.2x Foodservice (6.2%) 10.8% (4.9%) 16.7% 22.6x 25.6x 9.5x 2.2x Quick Service Restaurant (1.7%) 47.0% 4.9% 23.7% 21.1x 26.9x 11.3x 2.1x Casual Dining Restaurant (10.9%) 23.8% (4.4%) 19.9% 19.0x 21.3x 9.6x 2.8x Fast Casual (11.6%) 44.7% (6.8%) 46.4% 38.7x 22.5x 19.9x 2.4x Pizza 18.9% 64.5% 15.5% 32.8% 25.0x 28.5x 15.0x 2.0x Beverage / Snack Retail (14.0%) 25.4% (4.8%) 6.8% 27.7x 34.8x 17.3x 0.6x

Consumer Consumer and Retail Family Restaurant (8.2%) 18.0% (1.7%) 18.7% 19.0x 18.3x 9.1x 1.4x

Overall Median (5.8%) 18.3% (1.4%) 9.6% 18.8x 20.8x 11.2x 2.0x

Pizza Quick Service Restaurant Public Fast Casual Company Grocery Distribution Sector Beverage / Snack Retail 5 Performance Casual Dining Restaurant (One year change Natural / Organic Foods in stock price) Ingredients / Flavors Non-Alcoholic Beverages Protein Processing Baked Goods / Snack Foods Family Restaurant Food Retail S&P Branded Processed Foods Foodservice Agribusiness Private Label Foods Alcoholic Beverages Fruit and Vegetable Dairy

-10.0% 0.0% 10.0% 20.0% 30.0% 40.0% 50.0% 60.0% 70.0%

Inputs Food and Beverage Consumer and Retail 4 of 16 Public Equity Market Overview

Gross Recent Equity Close Transaction Proceeds Offerings6 Date Filing Date Issuer Ticker Type ($mm) Use of Funds 02/03/14 02/03/14 American Brewing Co Inc NA IPO $2.4 General Corp. Purp.

12/19/13 12/19/13 Tootie Pie Co Inc TOOT.Q Follow-On $0.5 General Corp. Purp.

12/17/13 12/17/13 Sunora Foods Inc SNF Follow-On $1.8 General Corp. Purp.

12/13/13 12/13/13 MamaMancini's Holdings Inc MMMB Follow-On $0.8 General Corp. Purp.

12/12/13 11/18/13 RiceBran Technologies RIBT Follow-On $9.0 General Corp. Purp.

12/12/13 12/12/13 Darling International Inc DAR Follow-On $760.0 Working Capital General Corp. Purp. 12/11/13 11/26/13 Pinnacle Foods Inc PF Follow-On $523.0 General Corp. Purp.

12/10/13 12/10/13 Post Holdings Inc POST Convertible $300.0 Working Capital Acquisitions 11/18/13 11/18/13 Z Trim Holdings Inc ZTHO Follow-On $1.4 General Corp. Purp.

11/13/13 11/13/13 Castle Brands Inc ROX Follow-On $6.0 General Corp. Purp.

11/12/13 11/12/13 Annies Inc BNNY Follow-On $122.0 General Corp. Purp.

11/08/13 11/08/13 Feronia Inc FRN Follow-On $24.9 General Corp. Purp.

11/04/13 11/04/13 Naturally Splendid Entrp Ltd NSP Follow-On $0.5 General Corp. Purp.

140 Food and Beverage 130 Industry Stock Performance5

120 25.0%

17.1% 110 16.5%

14.5% 100 11.6%

4.1% 90 Feb-13 Apr-13 Jun-13 Sep-13 Nov-13 Feb-14

Restaurant Protein Processing/Dairy Natural/Organic Beverage Private Label Food Manufacturing S&P 500

5 of 16 M&A Market Overview

Highlighted Suntory of Japan to Acquire Beam, Inc. Food and • Suntory of Japan agreed to acquire Beam, Inc., the maker of iconic whiskey brands Beverage M&A Jim Beam and Makers Mark.

Transactions • The transaction will add numerous spirit brands for Suntory of Japan to a portfolio Enterprise Value: $13.6bn that already includes Yamakazi Japanese Whiskey and Bowmore Scotch. LTM EBITDA Multiple: 20.4x Announced: January 13, 2014 • The transaction is expected to close Q2 2014.

Anheuser-Busch InBev to Repurchase Oriental Brewery • Anheuser-Busch InBev has announced its intent to re-acquire Oriental Brewery from Kohlberg Kravis Roberts & Co. • Oriental Brewery is a producer and marketer of branded spirits and was sold to Enterprise Value: $5.8bn KKR from Anheuser-Busch in 2009 for $1.9 billion. Announced: January 20, 2014 • The acquisition is anticipated to close in the first half of 2014, subject to approval. Sankaty Advisors Acquires Allens • Sankaty Advisors agreed to purchase Allens for $160m. • If approved, Allens will have to pay Seneca Foods Corp. a $4.5m break-up fee. Enterprise Value: $160m Seneca emerged as the “stalking-horse” bidder in the auction pledging to bid Announced: February 4, 2014 $148m for Allens’ assets.

North American Median Food and Bev. Transaction Multiples Announced Food and Bev. Transactions

Food and 16x 1.75x $120 $110.2 300

Beverage M&A 14x 1.50x

$100 250 Number of Transactions of Number 5 Multiple / Sales LTM EV Trends 12x 11.3x 10.5x 1.25x 9.9x 9.2x $80 200 10x 8.8x 1.00x 8.0x 7.6x 8.3x $67.2 $55.7 8x $60 150 0.75x 6x $40 100 0.50x $25.5 $24.0 EVLTM EBITDA / Multiple 4x $8.2 $17.3 $20 50 2x 0.25x $9.3

0x 0.00x Aggregate Transaction Value ($ inbillions) $0 0 2007 2008 2009 2010 2011 2012 2013 2014 2007 2008 2009 2010 2011 2012 2013 2014 EV / LTM EBITDA EV / LTM Sales Aggregate Deal Value # of deals

Latest Deals Last 10 Deals Announced Private Equity Investments and Exits and Announced 50 46 43 1/0/1900Announced Target 0 JAB Holdings B.V.Buyer 45 Private Equity 38 2/5/2014 Blue Point Brewing Company, Inc. Anheuser-Busch InBev SA/NV 40 36 36 5 34 Activity 32 2/3/2014 PowerBar, Inc. Post Holdings, Inc. 35 27 27 27 2/3/2014 Felda IFFCO, LLC Marathon Petroleum Corporation 30 26 25 26 2/3/2014 Salerno Dairy Products Limited Gay Lea Foods Co-operative Ltd. 25 21 18 20 17 2/3/2014 The Good Egg First Watch Restaurants, Inc. 15 14 15 1/31/2014 Oakhurst Dairy Inc. Dairy Farmers of America, Inc. 10 6 1/31/2014 Don Pablo's Operating Corp. Food Management Partners, Inc. Number of Investments 5 5 1/30/2014 Exetare Partnership, L.L.P. Christensen Farms and Feedlots, Inc. 0 1/29/2014 Gilster-Mary Lee Corpor. Pinnacle Foods Inc. 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 1/28/2014 Bofinger BBQ Smokehouse MMCN Investments Inc. Number of Investments Number of Exits 6 of 16 Debt Market Overview

Food and Quarterly Loan Volume Average Spread on Food and Beverage Loans Beverage Loan $16

Activity7 L + 600 $14 $12 L + 500 $10 L + 400 $8

($ in billions)in ($ L + 300 $6

Loan Volume by Quarter Quarter Volume by Loan L + 200 $4 L + 100

$2 Spread LIBOR Over Average $0 L + 0 2007 2008 2009 2010 2011 2012 2013 4Q07 4Q08 4Q09 4Q10 4Q11 4Q12 4Q13 Revolving Credit / Term Loan A Weighted-Average Institutional Institutional Pro Rata

Credit Statistics Average Secondary Spreads

6.0x L + 1000 2009 2010 2011 2012 2013

L + 800 4.0x L + 600

2.0x L + 400 EBITDA Multiple EBITDA

L + 200 Average Spread Spread LIBOR Over Average 0.0x Debt/ Senior Debt/ EBITDA/ EBITDA - Capex/ L + 0 EBITDA EBITDA Cash Interest Cash Interest

Recent Debt Effective Date Borrower Name Description Tranche Amount Type Rating Spread 8 Offerings 01/28/14 Whitbread Plc Malt beverages GBP 650,000,000 Revolver/Line >= 1 Yr. N/A / NR N/A 01/24/14 GoodHope Asia Holdings Ltd Vegetable oil mills 50,000,000 Revolver/Line >= 1 Yr. N/A / NR 300 01/24/14 GoodHope Asia Holdings Ltd Vegetable oil mills 200,000,000 Term Loan N/A / NR 300 01/24/14 GoodHope Asia Holdings Ltd Vegetable oil mills 150,000,000 Term Loan N/A / NR 350 01/15/14 North Atlantic Trading Co Tobacco stemming and redrying 170,000,000 Term Loan B N/A / NR 650 01/15/14 North Atlantic Trading Co Tobacco stemming and redrying 80,000,000 Term Loan N/A / NR 1025 01/15/14 North Atlantic Trading Co Tobacco stemming and redrying 40,000,000 Revolver/Line >= 1 Yr. N/A / NR N/A 01/13/14 Sigma Alimentos Frozen specialties 1,000,000,000 Delay Draw Term Loan N/A / Baa3 N/A 01/10/14 Kenko Mayonnaise Co Ltd Pickles, sauces, and salad dressings JPY 3,000,000,000 Revolver/Line >= 1 Yr. N/A / NR N/A 01/06/14 Darling International Inc Animal and marine fats and oils 600,000,000 Term Loan B N/A / NR 250 01/06/14 Darling International Inc Animal and marine fats and oils EUR 600,000,000 Term Loan B N/A / NR 275 01/06/14 Darling International Inc Animal and marine fats and oils 1,000,000,000 Revolver/Line >= 1 Yr. N/A / NR 250 01/06/14 Darling International Inc Animal and marine fats and oils 350,000,000 Term Loan A N/A / NR 250 12/31/13 Blommer Chocolate Co Candy & other confectionery 245,000,000 Revolver/Line >= 1 Yr. N/A / NR 275 12/31/13 ConAgra Foods Inc Consumer foods 340,000,000 Term Loan N/A / Baa2 N/A 12/31/13 ConAgra Foods Inc Consumer foods 730,000,000 Revolver/Line >= 1 Yr. N/A / Baa2 N/A

7 of 16 Recent North American Food and Beverage M&A Activity

Median LTM Median LTM Trading Multiples Quarterly M&A Activity

13.0x 70 Trading 12.6x 12.5x Multiples and 12.2x 12.2x 12.3x 12.1x 60 11.9x 12.0x 12.0x 11.8x 11.9x 7 Quarterly Food 12.0x 11.7x 11.8x 4 7 11.5x 7 9 13 8 and Beverage 50 7 3 6 7 11.2x 11.2x 5 5 11.0x 5 M&A 10.9x 6 5 11.0x 40 7 10 10.5x 5 2 7 10.4x 4 6 10.1x 10.0x 30 13 10.0x 9.7x 5 53 52 53 49

9.5x 47 48 47 3 46 47 48 46 47 MedianTrading Multiple Numberof Transactions 42 9.2x 20 39 39 9.1x 36 36 35 34 33 34 33 9.0x 25 25 10 22

8.0x 0

13 13 14

13 13

- - -

- -

Q108 Q208 Q308 Q109 Q209 Q309 Q409 Q210 Q310 Q410 Q211 Q311 Q411 Q112 Q312 Q412 Q113 Q313 Q413 Q114 Q408 Q110 Q111 Q212 Q213

Jul

Jan Jan

Jun

Oct

Sep Feb

Apr

Dec

Mar

Aug Nov May Strategic Acquirer Private Equity Acquirer Food Products, Processing, and Ingredients Retail and Restaurants

Enterprise Enterprise Value Private Equity Recent North Announced Target Seller Buyer Value ($mm) Sales EBITDA EBIT Involvement American Food 2/5/2014 Blue Point Brewing Company, Inc. - Anheuser-Busch InBev SA/NV - - - - and Beverage 2/4/2014 Allens, Inc. - Sankaty Advisors $148.0 - - - P 2/3/2014 PowerBar, Inc. Nestle USA, Inc. Post Holdings, Inc. - - - - M&A5 2/3/2014 Felda IFFCO, LLC - Marathon Petroleum Corporation - - - - 2/3/2014 Salerno Dairy Products Limited - Gay Lea Foods Co-operative Ltd. - - - - 2/3/2014 The Good Egg - First Watch Restaurants, Inc. - - - - 1/31/2014 Oakhurst Dairy Inc. - Dairy Farmers of America, Inc. - - - - 1/31/2014 Don Pablo's Operating Corp. Rita Restaurant Corp. Food Management Partners, Inc. - - - - 1/30/2014 Exetare Partnership, L.L.P. - Christensen Farms and Feedlots, Inc. - - - - 1/29/2014 Gilster-Mary Lee Corpor. - Pinnacle Foods Inc. $16.5 - - - 1/28/2014 Bofinger BBQ Smokehouse - MMCN Investments Inc. - - - - P 1/27/2014 Uncle Charley's Sausage Co. - Tecum Capital Management - - - - P 1/27/2014 Peligroso Spirits Company, LLC - Diageo North America Inc. - - - - 1/24/2014 Checkers Drive-In Restaurants, Inc. Wellspring Capital Management LLC Sentinel Capital Partners, L.L.C. - - - - P 1/24/2014 Bi-Wise Market, Inc. - Associated Grocers of New England, Inc. - - - - 1/24/2014 Clear Creek Distillery LLC - Hood River Distillers, Inc. - - - - 1/22/2014 Les Aliments Lebel Foods Inc. - Scotsburn Co-operative Services Ltd. - - - - 1/22/2014 SunWise Foods, LLC - J.S.B. Industries, Inc. - - - - 1/21/2014 Shangri La Tea Company Inc. - LaRue Distributing, Inc. - - - - 1/20/2014 Paradise on Wings Franchise Group, LLC - American Restaurant Concepts, Inc. $1.6 - - - 1/18/2014 Artinian, Inc. - Tyson Foods, Inc. - - - - 1/17/2014 Yogli Mogli, LLC - U-Swirl, Inc. $2.4 - - - 1/17/2014 CherryBerry Enterprises, LLC - U-Swirl, Inc. $7.1 - - - 1/17/2014 Scotsburn Co-Operative Services - Saputo, Inc. $55.7 0.38x 7.6x - 1/17/2014 David's Supermarkets, Inc. - Brookshire Brothers, Ltd. - - - - 1/16/2014 Fernbrook Springs Bottled Water Company - Ice River Springs Water Co. Inc. - - - - 1/15/2014 CEC Entertainment Inc. (NYSE:CEC) - Apollo Global Management, LLC $1,295.4 1.58x 7.6x 14.1x 1/15/2014 Brand Vitamin Discounters LLC - The Professional Supplement Center - - - - 1/15/2014 Performance Pet Nutrition, LLC Encore Consumer Capital Nestle Purina PetCare Company - - - - P 1/15/2014 Advanced Ag, LLC - Wilbur-Ellis Company - - - - 1/14/2014 CLIC International Inc. Desjardins Business Capital Alliance Grain Traders Inc. - - - - 1/13/2014 Williams & Bennett - BBX Sweet Holdings - - - - 1/13/2014 Enlightened Hospitality Group Inc. - Hakkasan Ltd. - - - - 1/13/2014 New Carbon Company, LLC PNC Riverarch Capital Roch Capital - - - - P 1/12/2014 Beam, Inc. Fidelity Management Suntory Holdings Limited $15,816.6 6.27x 20.4x 24.1x P 1/10/2014 Fronteras Mexican Grill & Cantina - American Restaurant Holdings, Inc. - - - - 1/10/2014 Picnic Pros, Inc. - M Culinary Concepts, LLC - - - - 1/10/2014 Dixie Donuts - Daylight Donut Flour Company, LLC - - - - 1/9/2014 PJ United, Inc. The Halifax Group TPG Growth - - - - P 1/8/2014 HeartHealth4Me - Patient Home Monitoring Corp. $0.2 - - - 8 of 16 Recent North American Food and Beverage M&A Activity

Enterprise Enterprise Value Private Equity Announced Target Seller Buyer Value ($mm) Sales EBITDA EBIT Involvement

Recent North 1/2/2014 Natural American Foods, Inc. - Peak Rock Capital - - - - P American Food 12/30/2013 New England Tea & Coffee Co., Inc. - Reily Foods Company, Inc. - - - - 12/27/2013 DeMet's Candy Company Brynwood Partners Yildiz Holding A.S. $221.0 - - - P and Beverage 12/23/2013 Phil's Fresh Foods, LLC Revelry Brands GFA Brands, Inc. $48.0 - - - P M&A5 12/20/2013 Arden Group Inc. - TPG Capital, L.P. $364.0 0.80x 9.9x 11.4x P 12/18/2013 Premium Wine Group Southport Lane Premium Beverage Group, Inc. - - - - (continued) 12/18/2013 Austaco, LTD. - Tacala LLC - - - -

12/17/2013 Dulcinea Farms, LLC Syngenta AG Pacific Trellis Fruit LLC - - - - 12/16/2013 The Bailey Company, L.L.L.P. - United States Beef Corporation - - - - 12/13/2013 Merica Corp., Inc. - Applied Vaccines Therapeutics, LLC - - - - 12/13/2013 Splash Water Inc. - DS Waters of America, Inc. - - - - 12/12/2013 Bruce's Yams Bruce Foods Corporation Mccall Farms, Inc. - - - - 12/11/2013 Hagelin & Company Inc. - Frutarom USA, Inc. $52.4 2.17x - - 12/11/2013 Allen Brothers, Inc. - The Chefs' Warehouse, Inc. $29.9 - 7.0x - 12/10/2013 Synergy Strips Worldwide Inc. - Homie Recipes, Inc. - - - - 12/10/2013 Hoffmans Chocolate, LLC - BBX Capital Corporation - - - - 12/9/2013 LATITUDE 1 - Specialty Commodities Incorporated - - - - 12/8/2013 Natural Selection Foods, LLC GarMark Advisors; Stockwell Capital The WhiteWave Foods Company $600.0 1.30x 8.0x - P 12/8/2013 US Foods, Inc. Clayton, Dubilier & Rice; KKR Sysco Corporation $8,256.5 0.37x 10.5x 20.3x P 12/7/2013 Golden Boy Foods Ltd. Tricor Pacific Capital, Inc. Post Holdings, Inc. $300.6 1.95x 9.1x - P 12/6/2013 Driftwood Dairy Holding Corporation - Vietnam Dairy Products $10.0 0.10x - - 12/6/2013 Northern Beef Packers, LP - White Oak Global Advisors LLC $44.3 - - - P 12/5/2013 Vasari, Llc - Eagle Merchant Partners - - - - P 12/4/2013 BikeCaffe Franchising, Inc. - Jammin Java Corp. $0.1 - - - 12/1/2013 Cook Street Coffee LLC - Jumpin' Jacks Beans LLC - - - - 11/27/2013 Koffee Korner Inc. - Cardax Pharmaceuticals, Inc. - - - - 11/25/2013 Celis Beers Craftbev International Vino.Com L.L.C. - - - - 11/25/2013 Golden West Baking Co Inc. - C.H. Guenther & Son, Inc. - - - - 11/22/2013 GNP Company - The Maschhoffs, LLC - - - - P 11/22/2013 Damafro Inc. Fonds régional de solidarité Agropur Cooperative - - - - 11/19/2013 CKE Inc. Apollo Global Management Roark Capital Group - - - - P 11/18/2013 Keg Restaurants, Ltd. - Fairfax Financial Holdings Limited - - - - P 11/14/2013 Girkin Development, LLC - TravelCenters of America LLC $67.0 - - - 11/14/2013 Tops Holding Corp. Morgan Stanley Private Equity Management - - - - P 11/12/2013 New Leaf Community Markets, Inc. - New Seasons Market, Inc. - - - - 11/9/2013 City Ice Company - Reddy Ice Corporation - - - - 11/6/2013 PetAg, Inc. - PBI/Gordon Corporation - - - - 11/4/2013 Henderson Coffee Corporation - Ronnoco Coffee Company - - - - P 11/1/2013 JF Restaurants, LLC - Chanticleer Holdings, Inc. - - - - 10/31/2013 Prime Restaurants Inc. Fairfax Financial Holdings Cara Operations Limited - - - - P 10/26/2013 Shelby County Cookers LLC Westin, Inc. Monogram Food Solutions, LLC - - - - 10/25/2013 GardenChef Paul Company - Nutroganics, Inc. - - - - 10/24/2013 Olivieri Foods Limited Maple Leaf Foods Inc. Ebro Foods SA $115.1 1.14x - - 10/22/2013 Jus-Made, LP SBT Investments VI, LLC Regus Advisors - - - - P 10/17/2013 Alico Inc. Atlantic Blue Group, Inc. 734 Agriculture $299.9 2.95x 13.8x 24.0x P 10/17/2013 Boulevard Brewing - Duvel Moortgat USA Ltd. - - - - 10/16/2013 Fibred-Maryland, Inc. - International Fiber Corporation - - - - 10/16/2013 New York Pretzel , Inc. - J&J Snack Foods Corp. - - - - 10/16/2013 Chateau LaFayette Reneau - Glenora Wine Cellars, Inc. - - - - 10/15/2013 Captain D's, LLC Sun Capital Partners, Inc. Centre Partners - - - - P 10/15/2013 Budwey's Market Place, LLC - Olean Wholesale Grocery - - - - 10/10/2013 Qupe Wine Cellars - Terroir Selections - - - - 10/9/2013 Del Monte Consumer Products Business Del Monte Corporation Del Monte Pacific Ltd. $1,675.0 0.93x 9.4x - 10/7/2013 Rickland Orchards, LLC Natural Instincts LLC B&G Foods Inc. $57.5 - - - 10/4/2013 Desert Packaging Inc. - Acosta, Inc. - - - - 10/3/2013 Mid-Atlantic Convenience Stores, LLC Catterton Partners Corporation Sunoco, Inc. - - - - P 10/3/2013 Viansa Winery and Marketplace Laurus Capital Management, LLC Vintage Wine Estates, Inc. - - - - P 10/2/2013 Josie's Frozen Yogurt, LLC - U-SWIRL International, Inc. - - - - 10/1/2013 American Pride Seafoods LLC American Seafoods Group LLC High Liner Foods Inc. $50.0 0.18x - - 10/1/2013 Café Tolima Don Diego, LLC - New Colombia Resources, Inc. - - - - 9/30/2013 LaBella Sausage, LLC The Anderson Group LLC Premio Foods, Inc. - - - - P 9/26/2013 Trudeau Foods, LLC Arbor Private Investment Company United Natural Foods, Inc. - - - - P

9 of 16 Trading Statistics Detail5

Food and Beverage Branded Processed Foods Associated British Foods plc ABF $47.00 98.2% $37,112 $1,850 $576 $38,386 $21,130 $2,564 6.1% 10.0% 24.2% 12.1% 38.2x 1.82x 15.0x 1.70x 14.2x Campbell Soup Company CPB 39.84 81.6% 12,550 4,838 324 17,064 8,012 1,424 11.0% 1.6% 36.7% 17.8% 19.8x 2.13x 12.0x 2.03x 10.6x ConAgra Foods, Inc. CAG 30.72 82.4% 12,915 9,636 197 22,354 17,373 2,152 25.3% 13.2% 21.3% 12.4% 19.1x 1.29x 10.4x 1.29x 8.9x General Mills, Inc. GIS 47.36 89.2% 29,578 8,645 774 37,449 18,090 3,476 5.7% 7.1% 35.6% 19.2% 17.6x 2.07x 10.8x 2.03x 10.2x Hormel Foods Corporation HRL 43.10 92.2% 11,364 250 434 11,180 8,752 918 6.3% 6.6% 16.1% 10.5% 22.1x 1.28x 12.2x 1.23x 10.5x Kellogg Company K 57.37 84.4% 20,779 7,358 273 27,864 14,792 3,369 4.2% 6.1% 41.3% 22.8% 11.6x 1.88x 8.3x 1.83x 10.1x McCormick & Company, Incorporated MKC 63.44 84.3% 8,319 1,233 75 9,477 4,123 701 2.7% 7.3% 40.4% 17.0% 21.8x 2.30x 13.5x 2.19x 12.8x Mondelez International, Inc. MDLZ 32.09 89.0% 56,279 19,960 3,925 72,314 35,306 5,117 63.1% (8.5%) 37.3% 14.5% 20.8x 2.05x 14.1x 1.99x 12.4x Nestlé S.A. NESN 71.91 92.4% 229,394 30,216 6,737 252,873 99,988 18,947 10.6% 1.0% 48.1% 18.9% 19.7x 2.53x 13.3x 2.42x 12.6x The Hain Celestial Group, Inc. HAIN 85.44 86.5% 4,121 628 68 4,681 1,932 255 25.3% 24.8% 26.7% 13.2% 30.7x 2.42x 18.4x 2.03x 13.6x The Hershey Company HSY 100.71 99.3% 22,518 1,962 1,119 23,362 7,146 1,564 7.6% 8.0% 45.9% 21.9% 27.9x 3.27x 14.9x 3.06x 13.5x The J. M. Smucker Company SJM 92.82 80.9% 9,759 2,242 169 11,832 5,810 1,216 (0.2%) 8.1% 35.6% 20.9% 17.5x 2.04x 9.7x 2.03x 9.3x The WhiteWave Foods Company WWAV 23.51 94.2% 4,077 772 87 4,762 2,471 315 11.2% NA 35.7% 12.7% 42.0x 1.93x 15.1x 1.55x 13.4x Mean 13.8% 7.1% 34.2% 16.5% 23.8x 2.08x 12.9x 1.95x 11.7x Median 7.6% 7.2% 35.7% 17.0% 20.8x 2.05x 13.3x 2.03x 12.4x Private Label Foods Flowers Foods, Inc. FLO $19.79 77.1% $4,127 924 9 $5,042 $3,751 $405 23.1% 13.4% 47.4% 10.8% 18.2x 1.34x 12.5x 1.22x 10.1x Snyder's-Lance, Inc. LNCE 25.66 79.0% 1,793 546 17 2,322 1,730 186 7.4% 23.2% 34.4% 10.7% 28.2x 1.34x 12.5x 1.27x 10.5x Treehouse Foods, Inc. THS 63.96 84.3% 2,329 910 116 3,123 2,226 303 4.8% 9.1% 21.7% 13.6% 26.7x 1.40x 10.3x 1.24x 8.9x Mean 11.8% 15.2% 34.5% 11.7% 24.3x 1.36x 11.8x 1.24x 9.8x Median 7.4% 13.4% 34.4% 10.8% 26.7x 1.34x 12.5x 1.24x 10.1x Natural / Organic Foods Amira Nature Foods Ltd. ANFI $19.01 93.2% $678 $149 $46 $781 $473 $61 31.2% NA 23.2% 12.9% 21.9x 1.65x 12.8x 1.46x 10.4x Annie's, Inc. BNNY 41.57 79.4% 703 0 11 692 187 24 20.6% 25.9% 37.7% 12.9% NM 3.71x 28.6x 3.08x 20.4x SunOpta Inc. TSX:SOY 9.11 85.1% 606 192 7 791 1,167 61 9.7% 10.4% 11.3% 5.2% NM 0.68x 13.0x 0.63x 9.9x The Hain Celestial Group, Inc. HAIN 85.44 86.5% 4,121 628 68 4,681 1,932 255 25.3% 24.8% 26.7% 13.2% 30.7x 2.42x 18.4x 2.03x 13.6x United Natural Foods, Inc. UNFI 66.53 86.6% 3,301 263 9 3,554 6,256 240 15.2% 16.8% 16.9% 3.8% 28.8x 0.57x 14.8x 0.51x 12.9x Whole Foods Market, Inc. WFM 52.96 80.7% 19,717 27 1,023 18,721 12,917 1,234 10.4% 12.8% 35.8% 9.6% 36.0x 1.45x 15.2x 1.29x 13.4x Mean 18.8% 18.1% 25.3% 9.6% 29.3x 1.75x 17.1x 1.50x 13.4x Median 17.9% 16.8% 24.9% 11.2% 29.7x 1.55x 15.0x 1.37x 13.2x Baked Goods / Snack Foods ARYZTA AG SWX:ARYN $77.27 92.8% $6,809 $2,002 $832 $7,980 $5,977 $752 15.4% 15.0% 27.2% 12.6% 46.3x 1.33x 10.6x 1.25x 9.6x Diamond Foods, Inc. DMND 24.14 90.5% 543 606 10 1,138 840 40 (11.8%) 3.7% 24.4% 4.8% NM 1.35x 28.2x 1.32x 9.9x Flowers Foods, Inc. FLO 19.79 77.1% 4,127 924 9 5,042 3,751 405 23.1% 13.4% 47.4% 10.8% 18.2x 1.34x 12.5x 1.22x 10.1x George Weston Limited WN 68.03 83.6% 8,701 10,391 3,940 15,152 32,400 2,344 (3.1%) 0.9% 24.5% 7.2% 21.5x 0.47x 6.5x 0.49x 5.6x Golden Enterprises Inc. GLDC 4.01 92.0% 47 7 1 53 138 6 0.3% 2.8% 48.5% 4.0% NM 0.38x 9.5x NA NA Grupo Bimbo, S.A.B. de C.V. BIMBO A 2.59 72.2% 12,193 3,080 380 14,894 13,346 1,331 1.4% 12.9% 51.9% 10.0% NM 1.12x 11.2x 1.10x 12.1x Inventure Foods, Inc. SNAK 11.81 85.9% 229 35 1 263 200 16 7.6% 16.0% 18.4% 7.9% 33.8x 1.31x 16.6x 1.00x 10.9x J&J Snack Foods Corp. JJSF 86.36 88.3% 1,614 1 106 1,509 880 134 3.6% 7.8% 30.6% 15.3% 24.5x 1.72x 11.2x 1.64x 10.2x John B Sanfilippo & Son Inc. JBSS 21.77 82.8% 238 69 10 297 743 54 4.1% 5.9% 16.0% 7.3% 11.0x 0.40x 5.5x NA NA Lancaster Colony Corporation LANC 85.51 95.1% 2,333 0 176 2,157 1,170 186 0.7% 2.7% 23.0% 15.9% 21.0x 1.84x 11.6x 1.98x 11.3x Penford Corporation PENX 11.07 69.3% 138 74 0 212 458 20 3.5% 20.9% 9.3% 4.4% NM 0.46x 10.5x 0.44x 6.7x Mean 4.1% 9.3% 29.2% 9.1% 25.2x 1.07x 12.2x 1.16x 9.6x Median 3.5% 7.8% 24.5% 7.9% 21.5x 1.31x 11.2x 1.22x 10.1x

10 of 16 Trading Statistics Detail (continued)5

Dairy Danone BN $66.08 80.4% $38,730 $14,418 $3,522 $49,627 $27,887 $4,624 9.6% 12.8% 49.7% 16.6% 16.9x 1.78x 10.7x 1.67x 10.2x Dean Foods Company DF 14.84 35.2% 1,401 1,032 361 2,072 11,364 629 30.6% (1.7%) 24.0% 5.5% 3.0x 0.18x 3.3x 0.23x 5.2x Glanbia plc GL9 14.51 92.7% 4,273 673 95 4,851 3,055 265 26.6% 6.5% 36.4% 8.7% 24.4x 1.59x 18.3x 1.44x 15.9x Lifeway Foods Inc. LWAY 14.00 70.0% 229 10 4 235 92 13 19.0% 19.4% 34.0% 13.6% 35.0x 2.55x 18.7x 2.17x 16.6x Saputo, Inc. TSX:SAP 46.78 94.7% 9,090 1,675 34 10,731 8,027 900 13.9% 12.2% 13.7% 11.2% 20.6x 1.34x 11.9x 1.28x 11.4x Mean 19.9% 9.8% 31.6% 11.1% 20.0x 1.49x 12.6x 1.36x 11.9x Median 19.0% 12.2% 34.0% 11.2% 20.6x 1.59x 11.9x 1.44x 11.4x

Non-Alcoholic Beverages A.G.Barr p.l.c. LSE:BAG $10.07 98.5% $1,162 $46 $22 $1,187 $376 $66 8.4% 3.5% 45.9% 17.7% 30.1x 3.16x 17.9x 2.88x 15.7x Cott Corporation BCB 7.96 76.9% 750 606 126 1,231 2,130 196 (6.7%) 8.6% 12.1% 9.2% 26.9x 0.58x 6.3x 0.58x 6.1x Dr Pepper Snapple Group, Inc. DPS 47.57 94.4% 9,545 2,540 132 11,953 6,018 1,285 0.8% 2.6% 58.1% 21.4% 15.4x 1.99x 9.3x 1.97x 8.9x Green Mountain Coffee Roasters, Inc. GMCR 80.88 90.2% 12,037 260 349 11,949 4,406 1,042 9.1% 40.6% 37.8% 23.7% 24.0x 2.71x 11.5x 2.45x 9.9x Lassonde Industries Inc. LAS.A 104.10 97.3% 727 276 14 989 1,003 113 (2.6%) 24.3% 27.9% 11.2% 17.6x 0.99x 8.8x NA NA Monster Beverage Corporation MNST 66.65 94.6% 11,175 0 603 10,573 2,177 580 8.9% 19.5% 52.3% 26.6% 35.2x 4.86x 18.2x 4.34x 15.8x National Beverage Corp. FIZZ 19.63 89.3% 909 40 27 922 653 79 0.2% 3.0% 34.0% 12.2% 20.4x 1.41x 11.6x 1.40x NA Pepsico, Inc. PEP 79.42 91.2% 121,799 29,549 9,559 141,789 66,251 12,127 0.8% 7.7% 52.7% 18.3% 18.6x 2.14x 11.7x 2.09x 10.6x Starbucks Corporation SBUX 70.49 85.4% 53,283 2,048 1,703 53,628 15,339 3,052 12.3% 11.9% 57.3% 19.9% NM 3.50x 17.6x 3.14x 13.9x The Coca-Cola Company KO 37.61 86.6% 166,083 36,210 20,506 181,787 47,269 13,059 (0.7%) 13.7% 60.4% 27.6% 19.5x 3.85x 13.9x 3.79x 13.1x Mean 3.0% 13.5% 43.8% 18.8% 23.1x 2.52x 12.7x 2.52x 11.8x Median 0.8% 10.3% 49.1% 19.1% 20.4x 2.43x 11.7x 2.45x 11.9x Alcoholic Beverages Anheuser-Busch InBev SA/NV ENXTBR:ABI $94.13 86.9% $151,012 $50,350 $6,920 $194,442 $41,771 $16,166 6.2% 5.0% 58.7% 38.7% 11.4x 4.65x 12.0x 4.17x 10.5x Brown-Forman Corporation BF.B 75.85 93.9% 16,103 1,004 192 16,915 2,926 991 6.5% 5.8% 69.0% 33.9% 26.3x 5.78x 17.1x 4.38x 16.0x Constellation Brands Inc. STZ 75.47 92.5% 14,348 7,176 70 21,455 4,272 1,119 56.6% 8.7% 40.3% 26.2% 7.7x 5.02x 19.2x 3.64x 12.8x Diageo plc DGE 28.98 82.5% 72,563 16,107 1,476 87,194 18,869 6,552 7.7% 8.8% 61.6% 34.7% 17.3x 4.62x 13.3x 4.60x 13.3x Heineken NV ENXTAM:HEIA 61.18 74.7% 35,369 18,343 1,037 52,674 25,793 5,129 16.0% 7.9% 37.7% 19.9% 9.3x 2.04x 10.3x 2.06x 8.9x Kirin Holdings Company, Limited TSE:2503 13.36 72.8% 12,360 7,969 665 19,663 19,075 2,989 (30.2%) 1.6% 49.5% 15.7% 11.2x 1.03x 6.6x 0.88x 6.6x Pernod-Ricard SA RI 108.10 78.6% 28,458 12,064 776 39,746 11,147 3,208 3.3% 6.3% 62.4% 28.8% 18.3x 3.57x 12.4x 3.51x 12.3x SABMiller plc LSE:SAB 43.38 72.1% 69,304 17,699 1,286 85,717 17,191 5,504 (13.8%) 5.7% 70.4% 32.0% 20.8x 4.99x 15.6x 4.06x 12.4x Sapporo Holdings Ltd. TSE:2501 3.55 76.5% 1,380 2,404 96 3,688 4,982 486 (19.9%) 9.3% 35.9% 9.8% 14.0x 0.74x 7.6x 0.73x 8.7x Mean 3.6% 6.6% 53.9% 26.6% 15.1x 3.60x 12.7x 3.11x 11.3x Median 6.2% 6.3% 58.7% 28.8% 14.0x 4.62x 12.4x 3.64x 12.3x Inputs Protein Processing Cal-Maine Foods, Inc. CALM $49.85 81.3% $1,202 $59 $162 $1,099 $1,360 $139 15.2% 14.0% 17.5% 10.2% 19.6x 0.81x 7.9x 0.83x 6.3x JBS S.A. BOVESPA:JBSS3 3.24 85.1% 9,279 13,594 3,521 19,352 39,345 2,377 12.9% 11.3% 12.1% 6.0% 26.2x 0.49x 8.1x 0.42x 6.5x Sanderson Farms, Inc. SAFM 70.55 91.5% 1,627 40 86 1,582 2,683 268 12.4% 11.7% 11.4% 10.0% 12.4x 0.59x 5.9x 0.63x 5.5x Seaboard Corp. SEB 2,521.57 85.5% 3,003 176 320 2,860 6,642 314 13.3% 17.1% 7.3% 4.7% 14.8x 0.43x 9.1x 0.43x NA Tyson Foods, Inc. TSN 35.59 93.0% 12,111 1,942 826 13,227 34,769 1,996 5.1% 5.7% 7.2% 5.7% 14.0x 0.38x 6.6x 0.37x 6.1x Mean 11.8% 12.0% 11.1% 7.3% 17.4x 0.54x 7.5x 0.54x 6.1x Median 12.9% 11.7% 11.4% 6.0% 14.8x 0.49x 7.9x 0.43x 6.2x

11 of 16 Trading Statistics Detail (continued)5

Member FINRA/SIPC Price at As a % of Market Cash & Enterprise Last Twelve Months (LTM) Revenue Growth LTM Margins P/E EV / LTM EV / 2013E ($ in millions, except per share data) Ticker 2/5/14 52-wk High Cap Debt Equiv. Value (EV) Revenue EBITDA 1 Year 3 Years Gross EBITDA Multiple Revenue EBITDA Revenue EBITDA Fruit and Vegetable Calavo Growers Inc. CVGW $28.79 87.6% $453 $47 $8 $492 $691 $34 25.5% 20.2% 8.8% 4.9% 24.7x 0.71x 14.6x 0.64x 10.7x Chiquita Brands International Inc. CQB 10.02 73.3% 469 622 72 1,020 3,047 124 (0.5%) (3.0%) 12.2% 4.1% NM 0.33x 8.2x 0.33x 6.7x Fresh Del Monte Produce Inc. FDP 25.74 83.5% 1,444 100 31 1,514 3,581 192 4.5% (0.3%) 8.3% 5.4% 13.5x 0.42x 7.9x 0.42x 8.0x Seneca Foods Corp. SENE.A 29.12 80.2% 315 273 18 570 1,321 50 3.9% 2.7% 7.5% 3.8% 17.4x 0.43x 11.4x NA NA Mean 8.3% 4.9% 9.2% 4.5% 18.5x 0.47x 10.5x 0.46x 8.4x Median 4.2% 1.2% 8.5% 4.5% 17.4x 0.43x 9.8x 0.42x 8.0x Ingredients / Flavors Givaudan SA SWX:GIVN $1,455.82 95.6% $13,377 $1,492 $678 $14,191 $4,906 $972 5.5% 2.6% 44.7% 19.8% 25.4x 2.89x 14.6x 2.86x 12.6x International Flavors & Fragrances Inc. IFF 84.65 93.7% 6,900 934 344 7,489 2,908 606 4.4% 4.1% 43.4% 20.8% 19.4x 2.58x 12.4x 2.46x 11.3x Kerry Group plc ISE:KRZ 68.53 95.9% 12,041 2,043 342 13,742 7,646 897 8.3% 10.0% 43.0% 11.7% 32.2x 1.80x 15.3x 1.70x 13.5x Sensient Technologies Corporation SXT 46.74 87.6% 2,340 355 24 2,671 1,473 250 2.0% 4.2% 32.0% 17.0% 20.7x 1.81x 10.7x 1.76x 9.7x Symrise AG XTRA:SY1 46.66 96.0% 5,514 802 162 6,154 2,459 481 12.8% 5.7% 41.6% 19.6% 24.5x 2.50x 12.8x 2.42x 11.6x Tate & Lyle plc TATE 12.32 84.8% 5,704 1,329 727 6,306 5,443 720 6.2% 12.4% 38.5% 13.2% 27.7x 1.16x 8.8x 1.16x 8.0x Mean 6.6% 6.5% 40.5% 17.0% 25.0x 2.12x 12.4x 2.06x 11.1x Median 5.9% 5.0% 42.3% 18.3% 24.9x 2.16x 12.6x 2.09x 11.4x Agribusiness Archer Daniels Midland Company ADM $38.66 87.9% $25,437 $6,870 $3,554 $28,753 $89,804 $3,039 NA 6.9% 4.3% 3.4% 19.1x 0.32x 9.5x 0.32x 7.2x Bunge Limited BG 74.26 88.2% 10,953 10,681 1,630 20,004 62,012 1,563 7.4% 12.6% 4.0% 2.5% NM 0.32x 12.8x 0.33x 8.8x CF Industries Holdings, Inc. CF 227.75 91.4% 13,053 3,098 2,286 13,865 5,630 2,830 (11.2%) 20.3% 45.9% 50.3% 8.6x 2.46x 4.9x 2.88x 6.4x Darling International Inc. DAR 19.17 80.0% 3,033 250 8 3,275 1,720 299 0.7% 38.5% 26.9% 17.4% 24.7x 1.90x 10.9x 0.93x 5.8x Monsanto Company MON 107.15 91.2% 56,244 3,319 4,714 54,849 15,065 4,253 7.6% 12.4% 51.9% 28.2% 23.1x 3.64x 12.9x 3.40x 11.5x Omega Protein Corporation OME 10.26 67.2% 212 25 35 202 241 62 (4.1%) 12.9% 28.0% 25.6% 10.7x 0.84x 3.3x 0.87x 3.4x The Andersons, Inc. ANDE 77.44 82.9% 1,434 425 134 1,725 5,701 141 16.6% 21.8% 6.1% 2.5% 19.6x 0.30x 12.2x 0.31x 7.3x The Mosaic Company MOS 44.86 69.4% 19,109 1,079 3,697 16,492 9,974 2,917 (10.2%) 13.8% 27.7% 29.2% 10.1x 1.65x 5.7x 1.98x 8.0x Mean 1.0% 17.4% 24.4% 19.9% 16.6x 1.43x 9.0x 1.38x 7.3x Median 0.7% 13.4% 27.3% 21.5% 19.1x 1.24x 10.2x 0.90x 7.2x Consumer and Retail Food Retail Arden Group Inc. ARDN.A $126.25 92.2% $388 $1 $26 $363 $453 $37 3.5% 2.7% 43.5% 8.1% 20.4x 0.80x 9.9x NA NA Costco Wholesale Corporation COST 110.51 87.6% 48,594 4,987 6,439 47,142 106,458 4,046 5.2% 10.0% 12.6% 3.8% 23.8x 0.44x 11.7x 0.41x 10.5x Establishments Delhaize Freres DELB 61.85 85.2% 6,261 3,856 1,505 8,612 30,928 1,865 13.1% 3.6% 24.4% 6.0% NM 0.28x 4.6x 0.30x 4.6x Fairway Group Holdings Corp. FWM 11.14 38.6% 461 256 59 659 716 (2) 22.0% NA 32.7% NM NM 0.92x NM 0.76x 10.0x Ingles Markets, Incorporated IMKT.A 22.41 76.4% 510 925 5 1,430 3,749 209 0.4% 3.1% 22.0% 5.6% 28.2x 0.38x 6.8x 0.37x 6.7x J. Sainsbury plc LSE:SBRY 5.69 81.5% 10,799 4,703 973 14,528 38,440 2,328 4.8% 5.7% 5.6% 6.1% 10.6x 0.38x 6.2x 0.36x 6.2x Koninklijke Ahold N.V. ENXTAM:AH 16.99 88.1% 16,498 4,169 5,291 15,376 44,989 2,891 6.8% 3.2% 26.2% 6.4% 18.3x 0.34x 5.3x 0.34x 5.1x Natural Grocers by Vitamin Cottage NGVC 37.58 87.7% 845 20 7 857 455 35 27.4% NA 29.3% 7.7% NM 1.88x 24.6x 1.52x 19.0x Roundy's, Inc. RNDY 7.55 68.9% 340 690 78 952 3,930 173 1.4% (5.8%) 26.5% 4.4% NM 0.24x 5.5x 0.22x 5.8x Safeway Inc. SWY 30.46 82.6% 7,518 5,568 485 12,601 44,168 2,168 11.9% 2.6% 27.6% 4.9% 12.7x 0.29x 5.8x 0.34x 8.0x Sprouts Farmers Market, Inc. SFM 34.91 70.6% 5,148 472 92 5,529 2,309 198 83.1% NA 29.8% 8.6% NM 2.39x 27.9x 2.03x 24.5x SUPERVALU Inc. SVU 5.52 63.0% 1,433 3,016 72 4,377 17,059 730 530.2% (23.5%) 14.9% 4.3% NM 0.26x 6.0x 0.26x 5.7x The Kroger Co. KR 35.45 80.8% 18,311 8,273 344 26,240 99,423 4,535 5.8% 7.2% 21.2% 4.6% 11.9x 0.26x 5.8x 0.26x 5.6x The Pantry, Inc. PTRY 13.20 74.9% 310 942 33 1,219 6,911 199 (6.1%) 2.4% 11.7% 2.9% NM 0.18x 6.1x 0.16x 5.5x Village Super Market Inc. VLGE.A 26.13 65.8% 362 44 87 318 1,475 62 2.6% 5.2% 26.8% 4.2% 27.8x 0.22x 5.2x 0.21x NA Weis Markets, Inc. WMK 46.34 85.6% 1,246 0 102 1,145 2,701 177 (1.6%) 0.9% 27.9% 6.6% 16.0x 0.42x 6.5x 0.42x NA Whole Foods Market, Inc. WFM 52.96 80.7% 19,717 27 1,023 18,721 12,917 1,234 10.4% 12.8% 35.8% 9.6% 36.0x 1.45x 15.2x 1.29x 13.4x Mean 42.4% 2.2% 24.6% 5.8% 20.6x 0.65x 9.6x 0.58x 9.3x Median 5.8% 3.2% 26.5% 5.8% 19.4x 0.38x 6.2x 0.35x 6.4x

12 of 16 Trading Statistics Detail (continued)5

Grocery Distribution AMCON Distributing Co. DIT $85.80 98.0% $52 $34 $0 $86 $829 $13 1.8% 7.0% 9.4% 1.6% 11.3x 0.10x 6.5x NA NA Core-Mark Holding Company, Inc. CORE 73.62 92.9% 848 72 16 904 7,460 90 9.2% 11.5% 6.9% 1.2% 23.6x 0.12x 10.1x 0.09x 7.6x Spartan Stores Inc. SPTN 21.60 83.9% 829 142 6 965 2,645 107 0.3% 1.6% 21.0% 4.0% 18.0x 0.37x 9.1x 0.36x 8.9x United Natural Foods, Inc. UNFI 66.53 86.6% 3,301 263 9 3,554 6,256 240 15.2% 16.8% 16.9% 3.8% 28.8x 0.57x 14.8x 0.51x 12.9x Mean 6.6% 9.2% 13.6% 2.7% 20.4x 0.29x 10.1x 0.32x 9.8x Median 5.5% 9.3% 13.2% 2.7% 20.8x 0.24x 9.6x 0.36x 8.9x Foodservice Colabor Group Inc. TSX:GCL $4.37 61.2% $118 $159 $0 $278 $1,394 $33 (5.0%) 10.4% 2.4% 2.4% NM 0.20x 8.4x 0.21x 8.8x Sysco Corporation SYY 34.76 80.1% 20,333 3,206 451 23,089 45,480 2,424 4.7% 5.8% 17.4% 5.3% 21.1x 0.51x 9.5x 0.49x 9.3x The Chefs' Warehouse, Inc. CHEF 22.65 75.5% 567 148 55 660 623 42 37.1% 32.0% 25.6% 6.7% 30.2x 1.06x 15.8x 0.86x 12.9x Mean 12.3% 16.0% 15.1% 4.8% 25.6x 0.59x 11.2x 0.52x 10.4x Median 4.7% 10.4% 17.4% 5.3% 25.6x 0.51x 9.5x 0.49x 9.3x Quick Service Restaurant Burger King Worldwide, Inc. BKW 24.46 99.1% 8,591 3,044 764 10,871 1,281 638 (40.3%) (18.9%) 63.0% 49.8% 40.8x 8.49x 17.0x 10.20x 15.5x Jack in the Box Inc. JACK 49.53 95.5% 2,128 370 10 2,489 1,490 241 (1.3%) (7.8%) 24.7% 16.2% 26.9x 1.67x 10.3x 1.73x 9.5x McDonald's Corp. MCD 93.58 90.2% 93,115 13,488 2,544 104,058 28,106 10,086 2.0% 5.3% 38.8% 35.9% 16.9x 3.70x 10.3x 3.57x 9.8x Sonic Corp. SONC 17.16 79.9% 969 471 96 1,344 543 132 0.3% (0.0%) 52.8% 24.3% 25.6x 2.47x 10.2x 2.44x 9.3x The Wendy's Company WEN 8.87 93.3% 3,485 1,472 513 4,443 2,525 362 1.4% (2.1%) 26.0% 14.3% NM 1.76x 12.3x 2.07x 12.0x Yum! Brands, Inc. YUM 70.54 89.7% 31,414 2,989 573 33,830 13,084 2,724 (4.0%) 4.9% 26.2% 20.8% 29.9x 2.59x 12.4x 2.34x 10.9x Mean (7.0%) (3.1%) 38.6% 26.9% 28.0x 3.45x 12.1x 3.73x 11.2x Median (0.5%) (1.1%) 32.5% 22.6% 26.9x 2.53x 11.3x 2.39x 10.3x Casual Dining Restaurant BJ's Restaurants, Inc. BJRI $27.70 67.6% $782 $0 $30 $751 $760 $83 9.3% 15.5% 18.5% 10.9% 29.2x 0.99x 9.1x 0.89x 8.8x Bloomin' Brands, Inc. BLMN 22.21 81.4% 2,765 1,461 184 4,042 4,077 406 3.3% NA 16.5% 10.0% 16.9x 0.99x 9.9x 0.91x 8.6x Brinker International, Inc. EAT 47.42 93.5% 3,184 834 63 3,955 2,861 410 0.6% 0.9% 19.0% 14.3% 20.1x 1.38x 9.6x 1.33x 8.9x Buffalo Wild Wings Inc. BWLD 127.12 83.3% 2,390 0 65 2,325 1,267 189 21.7% 27.4% 23.7% 14.9% 33.5x 1.84x 12.3x 1.57x 9.8x Chuy's Holdings, Inc. CHUY 34.42 78.1% 564 4 3 565 200 25 25.8% 42.4% 20.4% 12.6% NM 2.82x 22.4x 2.40x 18.5x Darden Restaurants, Inc. DRI 47.32 85.6% 6,211 2,873 85 8,999 8,766 982 6.6% 6.4% 21.1% 11.2% 17.4x 1.03x 9.2x 1.00x 9.0x Del Frisco's Restaurant Group, Inc. DFRG 22.30 91.9% 529 0 9 520 255 39 14.2% 16.9% 25.3% 15.2% 35.1x 2.04x 13.4x 1.72x 11.2x DineEquity, Inc. DIN 75.06 87.5% 1,428 1,389 96 2,722 641 264 (31.3%) (22.7%) 59.9% 41.2% 20.1x 4.24x 10.3x 4.17x 9.9x Ignite Restaurant Group, Inc. IRG 12.40 58.3% 318 127 1 444 687 28 51.3% 30.7% 31.2% 4.1% NM 0.65x 15.8x 0.50x 10.7x Red Robin Gourmet Burgers Inc. RRGB 62.27 71.7% 893 91 18 966 1,016 106 7.8% 6.0% 22.7% 10.4% 28.3x 0.95x 9.2x 0.88x 8.2x Ruby Tuesday, Inc. RT 5.17 52.2% 312 273 24 561 1,189 61 (9.0%) (0.7%) 15.9% 5.1% NM 0.47x 9.2x 0.48x 8.9x Ruth's Hospitality Group Inc. RUTH 12.17 79.5% 433 37 5 465 415 50 8.7% 6.1% 22.8% 12.1% 18.4x 1.12x 9.3x 1.09x 9.0x Texas Roadhouse, Inc. TXRH 23.22 79.9% 1,638 54 87 1,605 1,356 166 10.2% 11.1% 33.6% 12.3% 21.3x 1.18x 9.6x 1.04x 8.3x The Cheesecake Factory Incorporated CAKE 43.49 87.4% 2,209 64 83 2,190 1,868 235 2.5% 4.4% 43.3% 12.6% 23.0x 1.17x 9.3x 1.11x 8.6x Mean 8.7% 11.1% 26.7% 13.3% 23.9x 1.49x 11.3x 1.36x 9.9x Median 8.3% 6.4% 22.7% 12.2% 21.3x 1.15x 9.6x 1.06x 8.9x

13 of 16 Trading Statistics Detail (continued)5

Fast Casual Chipotle Mexican Grill, Inc. CMG $542.43 95.3% $16,833 $0 $578 $16,255 $3,215 $636 17.7% 20.5% 37.4% 19.8% NM 5.06x 25.6x 4.31x 21.1x Einstein Noah Restaurant Group, Inc. BAGL 14.40 78.7% 253 117 6 364 431 46 (0.1%) 1.7% 20.6% 10.7% 19.7x 0.84x 7.9x 0.82x 6.6x Fiesta Restaurant Group, Inc. FRGI 40.58 76.5% 1,058 204 6 1,256 542 65 8.3% NA 24.2% 12.0% NM 2.32x 19.3x 2.11x 16.2x Noodles & Company NDLS 36.62 70.5% 1,082 2 1 1,083 337 39 17.3% 36.0% 21.6% 11.6% NM 3.21x 27.6x 2.74x 21.6x Potbelly Corporation PBPB 21.51 63.5% 627 15 25 617 298 30 17.3% 36.0% 30.9% 10.1% NM 2.07x 20.5x 1.87x 16.4x Panera Bread Company PNRA 167.40 85.9% 4,685 0 194 4,491 2,295 408 11.7% 15.7% 35.5% 17.8% 25.3x 1.96x 11.0x 1.75x 10.2x Mean 12.0% 22.0% 28.4% 13.7% 22.5x 2.58x 18.7x 2.27x 15.4x Median 14.5% 20.5% 27.6% 11.8% 22.5x 2.19x 19.9x 1.99x 16.3x Pizza CEC Entertainment Inc. CEC $54.00 97.9% $916 $370 $21 $1,265 $821 $171 2.1% (0.0%) 27.7% 20.9% 19.8x 1.54x 7.4x 1.49x 7.2x Domino's Pizza, Inc. DPZ 67.17 91.5% 3,743 1,543 32 5,253 1,775 319 8.2% 4.5% 30.3% 18.0% 28.5x 2.96x 16.5x 2.82x 14.6x Papa John's International Inc. PZZA 46.22 93.7% 1,992 120 14 2,098 1,418 140 10.7% 8.4% 30.6% 9.8% 30.7x 1.48x 15.0x 1.41x 13.9x Mean 7.0% 4.3% 29.5% 16.2% 26.3x 1.99x 13.0x 1.91x 11.9x Median 8.2% 4.5% 30.3% 18.0% 28.5x 1.54x 15.0x 1.49x 13.9x Beverage / Snack Retail Dunkin' Brands Group, Inc. DNKN $47.30 95.6% $5,046 $1,824 $257 $6,612 $714 $336 8.5% 7.3% 78.2% 47.1% 34.8x 9.26x 19.7x 8.71x 16.5x Jamba, Inc. JMBA 12.29 70.2% 210 0 29 182 228 11 (0.4%) (5.6%) 37.0% 4.7% NM 0.80x 17.0x 0.79x 10.5x Krispy Kreme Doughnuts, Inc. KKD 16.34 61.4% 1,078 2 67 1,013 466 58 11.0% 9.3% 18.2% 12.5% 48.0x 2.18x 17.3x 2.05x 15.0x Starbucks Corporation SBUX 70.49 85.4% 53,283 2,048 1,703 53,628 15,339 3,052 12.3% 11.9% 57.3% 19.9% NM 3.50x 17.6x 3.14x 13.9x Tim Hortons Inc. THI 51.26 88.3% 7,539 529 44 8,025 3,074 754 (2.0%) 7.1% 25.3% 24.5% 20.5x 2.61x 10.6x 2.67x 10.6x Mean 5.9% 6.0% 43.2% 21.8% 34.4x 3.67x 16.4x 3.47x 13.3x Median 8.5% 7.3% 37.0% 19.9% 34.8x 2.61x 17.3x 2.67x 13.9x Family Restaurant Bob Evans Farms, Inc. BOBE $49.16 81.6% $1,302 $319 $5 $1,616 $1,618 $172 8.2% (1.7%) 37.1% 10.7% NM 1.00x 9.4x 1.17x 9.0x Denny's Corporation DENN 6.31 84.0% 563 175 6 732 464 76 (7.6%) (5.7%) 37.5% 16.4% 21.7x 1.58x 9.6x 1.57x 9.1x Frisch's Restaurants, Inc. FRS 24.25 87.4% 123 12 1 134 205 22 1.0% (11.9%) 8.8% 11.0% 14.9x 0.65x 6.0x 0.64x NA Luby's, Inc. LUB 6.13 66.7% 174 24 2 196 398 22 13.7% 14.2% 31.1% 5.6% NM 0.49x 8.7x 0.50x NA Mean 3.8% (1.3%) 28.6% 10.9% 18.3x 0.93x 8.4x 0.97x 9.1x Median 4.6% (3.7%) 34.1% 10.8% 18.3x 0.83x 9.1x 0.90x 9.1x

14 of 16 Food and Beverage Earnings Release Calendar

Earnings February 2014 Release Date Company Calendar5 2/3/2014 Sysco Corporation (NYSE:SYY) 2/4/2014 Archer Daniels Midland Company (NYSE:ADM) 2/4/2014 Givaudan AG (SWX:GIVN) 2/5/2014 Marine Harvest ASA (OB:MHG) 2/14/2014 Grieg Seafood ASA (OB:GSF) 2/26/2014 Papa John's International Inc. (NasdaqGS:PZZA) 2/27/2014 Maple Leaf Foods Inc. (TSX:MFI)

March 2014 Date Company 3/5/2014 Brown-Forman Corporation (NYSE:BF.B) 3/6/2014 Costco Wholesale Corporation (NasdaqGS:COST) 3/6/2014 The Kroger Co. (NYSE:KR) 3/10/2014 ARYZTA AG (SWX:ARYN) 3/19/2014 Danone (ENXTPA:BN) 3/19/2014 General Mills, Inc. (NYSE:GIS) 3/21/2014 Darden Restaurants, Inc. (NYSE:DRI)

April 2014 Date Company 4/10/2014 Rite Aid Corporation (NYSE:RAD) 4/17/2014 Philip Morris International, Inc. (NYSE:PM) 4/17/2014 Diageo plc (LSE:DGE) 4/23/2014 Safeway Inc. (NYSE:SWY) 4/24/2014 Unilever plc (LSE:ULVR) 4/25/2014 Kikkoman Corp. (TSE:2801) 4/29/2014 Archer Daniels Midland Company (NYSE:ADM)

15 of 16 Sources: 1. IMF 2. U.S. Bureau of Labor Statistics 3. Unweighted Average 4. U.S. Census Bureau 5. Capital IQ 6. Thomson Financial 7. S&P 8. Reuters

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.

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 authorised 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.

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 AT +1 (804) 648-0072.

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.

Contacts Boston Cleveland Frankfurt London Phone: +1 (617) 482-7501 Phone: +1 (216) 689-2400 Phone: +49 069 3650638 00 Phone: +44 (0)20 7518 8900

Minneapolis Philadelphia Richmond San Francisco Phone: +1 (612) 359-2700 Phone: +1 (267) 675-5900 Phone: +1 (804) 648-0072 Phone: +1 (415) 288-4260 16 of 16