Quarterly Net Income to Adjusted EBITDA Commentary A. Represents non-cash compensation expenses related to stock appreciation rights agreements B. Represents non-cash compensation expense related to changes in the fair values of noncontrolling interests C. Represents non-cash equity-based compensation expense related to the issuance of stock options Represents severance and other costs permitted in calculations under the ABL Facility and the Term Loan Facilities D. E. Represents one-time costs related to the IPO and acquisitions paid to third party advisors Represents management fees paid to AEA, which were discontinued after the IPO. 1Q17 includes fees paid for the month of May Non-cash cost of sales impact of purchase accounting adjustments to increase inventory to its estimated fair value F. G. H. Mark-to-market adjustments for certain financial instruments 14 Adjusted EBITDA Reconciliation ( $ in 000s) (Unaudited) Net Income (Loss) Add: Income Tax Expense Less: Interest Income Add: Interest Expense Add: Depreciation Expense Add: Amortization Expense EBITDA Adjustments Stock appreciation rights expense (benefit) (A) Redeemable noncontrolling interests (B) Equity-based compensation (C) Severance and other permitted costs (D) Transaction costs (acquisition and other) (E) Loss (gain) on disposal of assets AEA management fee (F) Effects of fair value adjustments to inventory (G) Interest rate swap / cap mark-to-market (H) Total Add-Backs Adjusted EBITDA 1Q16 2Q16 3Q16 4Q16 $ 3,011 $ 2,825 $ (2,212) $ 8,940 2,8552,623(819)7,925 (230)(208)(247) (243) 9,2579,2609,4739,428 7,2736,4656,4696,460 8,7928,7979,54010,419 $ 30,958 $ 29,762 $ 22,204 $ 42,929 594692337365 554451167(292) 498863728610 55782452(1,054) 4151,3401,057 939 (25)305(205)(720) 562563562563 --786223 ---19 $ 3,155 $ 5,038 $ 3,484 $ 653 $ 34,113 $ 34,800 $ 25,688 $ 43,582 FY16 1Q17 2Q17 $ 12,564 12,584 (928) 37,418 26,667 37,548 $ 9,163 $ 17,224 6,159710 (43) (35) 13,0038,620 6,3826,548 9,41310,820 $ 44,077 $ 43,887 (92)(144) 2922,531 673686 140118 6541,827 (198)68 188-164457 4389 $ 1,864 $ 5,632 $ 45,941 $ 49,519 $ 125,853 1,988 880 2,699 379 3,751 (645) 2,250 1,009 19 $ 12,330 $ 138,183