The Automotive Aftermarket. 2014 M&A Yearbook

The Automotive Aftermarket 2014 M&A Yearbook

April 2015 We are pleased to provide you with our 2014 M&A Yearbook focused exclusively on the Automotive Aftermarket. This edition provides our review of industry trends and mergers & acquisitions activity over the last year. Having served more than 150 recent clients across the automotive industry, we are enthusiastic to provide you with our unique perspective on the automotive aftermarket a segment that we view as being an exciting and rapidly growing area of M&A opportunity for our current (and future) clients. The automotive aftermarket continues to consolidate within each segment of the value chain. Consolidation contributes to solving market pressure experienced by suppliers, retailers/ distributors, and service repair and maintenance providers within their respective markets (both outside and inside pressure). Furthermore, we find that recent acquisitions are continuing to enable certain industry participants to best align and expand with shifting growth channels (e.g., DIFM, dealer service, etc.) and address supply/demand imbalances. Competition for acquiring quality targets is increasing. In light of these factors, we see eminent opportunity for middle market participates across the industry to leverage today s favorable climate in exploring strategic alternatives ranging from the outright sale of the corporation to divesting divisions or accelerating growth through acquisitions or outside capital. We expect 2015 to be another strong year for M&A activity in the automotive aftermarket. Our view is bolstered with what we are seeing across our clients businesses an increasingly favorable financing environment, improving target financial performance, growing balance sheet strength among strategic acquirers, and increasing active participation from private equity firms as acquirers (including for bolt-on acquisitions to existing portfolio companies within the sector hybrid transactions). As always, feel free to contact us as we explore ways to best serve you and your business. Warmly, Michael D. Benson Managing Director / Head of IB Automotive Practice Stout Risius Ross Advisors, LLC +1.248.432.122 mbenson@srr.com Jeffrey S. Shippy Senior Vice President / Investment Banking Stout Risius Ross Advisors, LLC +1.310.846.883 jshippy@srr.com

Table of Contents Section Page I. Overall State of the Industry... 4 II. Key Trends... 5 III. Select M&A Transactions... 8 IV. Public Company Valuations... V. 2014 Aftermarket Scorecard... 10 VI. About SRR s Automotive Practice... 11

Overall State of the Industry 2014 M&A Yearbook The Automotive Aftermarket Charts Overall State of the U.S. Automotive Aftermarket Page 3 n The U.S. light vehicle aftermarket industry has grown at a n Aftermarket retailers continue to make investments Size and Growth of the U.S. Aftermarket CAGR of 3.5% from $142 billion in 18 to $23 billion as towards improving their supply chain networks by adding of 2014, and is poised for continued steady growth across distribution centers and hub stores. 300 all segments Do It For Me (DIFM) automotive parts and n Advanced Auto Parts greatly enhanced its commercial 254 services, Do It Yourself (DIY) parts, and replacement tire 263273 250 competency recently through the acquisition of Genuine sales. Parts International at the beginning of 2014. 15 20220820 206 213 223 23123246 n Industry sales remain a stable across the value chain 200 n Consolidation 166 178182188 across aftermarket retail, distribution, and companies operating in the aftermarket continue to benefit parts supplies markets is continuing to occur, with a 150 13142 14157 from consistent EBITDA margins, returns on invested number of small M&A transactions being completed in capital, and free cash flow conversion, while experiencing 100 part to increase acquirers infrastructure and position lower subjection to cyclicality that can be found in some within key commercial aftermarket segments. other segments of the automotive value chain. ($billions) 50 5.0% 4.0% 3.0% 2.0% 1.0% -1.0% YoY % Growth 2014 M&A Yearbook The Automotive Aftermarket Charts Page 3 SIZE AND GROWTH OF THE U.S. AFTERMARKET Size and Growth of the U.S. Aftermarket 0 Construct of the U.S. Aftermarket CONSTRUCT OF THE U.S. AFTERMARKET -2.0% ($billions) 300 250 200 150 100 50 0 254 263273 15 20220820 206 213 223 23123246 166 178182188 13142 14157 5.0% 4.0% 3.0% 2.0% 1.0% YoY % Growth -1.0% -2.0% Construct of the U.S. Aftermarket Source: AAIA. Market size includes all non-warranty retail sales of parts, accessories, and services for light-weight vehicles. Source: AAIA, Wall St Research, and SRR Research. Market size includes all non-warranty retail sales of parts, accessories, and services for light-weight vehicles. SRR S VIEW OF DEMAND FACTORS Number of Vehicles in Operation Near-record high of 253 million light vehicles in operation in the U.S., and growing. New-vehicle sales reaching pre-2008 recession levels, with additional room to grow. Average Age of Vehicles Driven The average age of vehicles in operation has significantly increased in recent years. Scrappage rates continue to decline significantly. Consumers are increasingly keeping their old cars as second vehicles. Miles Driven Per Vehicle Miles driven per vehicle continues to rise; growth in miles driven bolstered by lower gas prices. More vehicle owners are driving as a result of lower unemployment, lower fuel costs, and increasingly favorable overall economic climate. Overall State of the Economy Increasing confidence in the economy and job market continues to open up consumer spending. Pend-up demand (i.e., previously deferred maintenance) being released as the economy grows. Favorable impact across both DIY and DIFM markets. Source: Wall Street Research, SRR Research, and AAIA. Source: WallStreet Research, SRR Research, and AAIA. 4

Key Trends Demand Factors n There is an aging base of more than 253 million light vehicles in operation (VIO) and growing, driven by consumers holding their vehicles longer and increasing purchasing new vehicles. New vehicle sales are up, having now reach pre-2008 recession levels with 16.4 million light vehicles having been sold in 2014. n Consumers are holding their vehicles longer the average age of vehicles in operation has increased significantly from.6 years in 2002 to 11.4 years today (as is expected to hold at this level). Last year, new vehicle registrations outpaced scrappage by more than 24% for the first time in a decade. n The average age of light trucks has increased to the same age as passenger cars, both at 11.4 years this is the first time this has happened since 15, when the data was first reported. n New vehicle sales are up, having now reached pre-2008 recession levels with 16.4 million light vehicles having been sold in 2014. With improving employment and customer confidence, and gas prices at multi-year lows, continued growth is expected in vehicle miles traveled, resulting in increasing demand for replacement parts and maintenance/repair services. n Vehicle miles data has been shown to be inversely correlated with gas prices. As prices decrease, vehicle miles generally increase, resulting in additional wear and tear on vehicles and higher demand for automotive maintenance and parts. n Low gas prices have a positive effect on discretionary spending (for low income consumers, etc.), and spending on automotive maintenance that may have been previously deferred. Page 4 NEW VEHICLE SALES RECOVER WITH THE ECONOMY GROWTH IN RETAIL SALES New Vehicle Sales Recover with the Economy Growth in Retail Sales 1 Page 18 4 15 1 14 18 13 17 12 16 11 15 10 14 13 '0 '1 '2 '3 '4 '5 '6 '7 '8 ' '00 '01 '02 '03 '04 '05 '06 '07 '08 '0 '10 '11 '12 '13 '14E 13. 12.3 12. 13. 15.0 14.7 15.1 15.1 16. 17 New Vehicle Sales Recover with the Economy 16 15.5 Unit Sales (millions) Industry Expansion 12. 12.3 17.3 12 11.6 Convergence in Aging Across Vehicle Classes Source: Bureau of Economic Analysis and Edmunds.com. 11 10.4 12 10 CONVERGENCE Industry IN AGING ACROSS Slight VEHICLE CLASSES Expansion Contraction 11 Average Age of Vehicles Driven Average Age of Vehicles Driven Unit Sales (millions) Convergence in Aging Across Vehicle Classes 10 12 11 13. 13. 15.5 15.0 15.1 15.1 14.7 17.1 '0 '1 '2 '3 '4 '5 '6 '7 '8 ' '00 '01 '02 '03 '04 '05 '06 '07 '08 '0 '10 '11 16.8 16.6 16. Peak 17.3 17.1 16. 16.8 16.6 Peak Slight Contraction 8 10 2002 2003 2004 2005 2006 2007 2008 200 2010 2011 2012 2013 2014 8 Passenger Cars Light Trucks (GVW 1-3) All Light Vehicles 16. 16.5 16.1 13.2 16. 16. 16.5 16.1 2002 2003 2004 2005 2006 2007 2008 200 2010 2011 2012 2013 2014 10.4 13.2 11.6 12.7 14.4 12.7 15.5 14.4 16.4 '12 '13 '14E 15.5 16.4 5 4.3 Growth in Retail Sales 3.7 3. 4.0 4.1 3. 4 3.6 3.8 3.5 3.3 3.0 3.1 3.1 2.8 53 2.4 2.5 2.6 2.1 2.2 4.3 1. 2 1.8 3.7 3. 4.0 4.1 3. 4 3.6 3.8 3.5 3.3 3.0 3.1 3.1 31 2.8 2.4 2.5 2.6 2.1 2.2 1. 20 1.8 Retail Sales ($trillions) Retail Sales ($trillions) Average Age of Light Vehicles in Operation 0 12 AVERAGE AGE OF LIGHT VEHICLES IN OPERATION 11.3 11.4 11.1 10. Average 11 Age of Light Vehicles in Operation 10.6.6.7.7.8.8. 10.0 10.3 10 Years Years 1 12 11 8 10 7 6 8 7 6 1 0.8 0.6 1 0.4 0.8 0.2 0.6 00.4 3.5% 3.0% 2.5% 2.0% 3.5% 1.5% 3.0% 1.0% 2.5% 0.5% 2.0% 1.5% 2002 2003 2004 2005 2006 2007 2008 200 2010 2011 2012 2013 2014 0.2 Vehcile and Parts Vehcile Sales ($trillions) and Parts Sales ($trillions) Source: U.S. Census Bureau. 0 11.3 11.4 11.1 10. 10.6.6.7.7.8.8. 10.0 10.3 2002 2003 2004 2005 2006 2007 2008 200 2010 2011 2012 2013 2014 1.0% 0.5% YoY % Growth YoY % Growth Passenger Cars Light Trucks (GVW 1-3) All Light Vehicles Source: IHS Automotive, per NADA DATA 2014. Source: AAIA. 5

Key Trends Page 5 Economic Trends n The economic fundamentals for the automotive aftermarket are increasingly favorable. GDP is expected to increase 3.5% in 2015 and retail is posed for continued strong growth. The economy is showing signs of acceleration, and retail sales are expected to benefit from several tailwinds, including higher consumer confidence, lower unemployment, lower debt service levels, low gas prices, improving housing and construction markets, and strong equity markets. n GDP has recovered from the major contraction experienced during the recession in late 2008 to early 200 period, and consumer confidence continues to grow as employment levels improve. n Continued growth is expected in vehicle miles traveled, resulting in increasing demand for replacement parts and maintenance/repair services. Sales across the DIFM channels continue to grow in line with sales across other retail sectors. TOTAL LIGHT VEHICLES IN OPERATION ACROSS THE U.S. Total Light Vehicles in Operation across the U.S. 300 Page 5 231 235 23 243 246 24 252 252 24 24 24 24 253 250 Total Light Vehicles in Operation across the U.S. (Millions) (Millions) 200 300 150 250 100 200 50 150 0 50 GDP Growth Annualized Real GDP Growth Annualized Real GDP Growth 100 7.0% 0 5.0% 3.0% 1.0% -1.0% GDP Growth -3.0% 7.0% -5.0% 5.0% -7.0% 3.0% -.0% 1.0% -1.0% -3.0% -5.0% -7.0% -.0% 231 235 23 243 246 24 252 252 24 24 24 24 253 2002 2003 2004 2005 2006 2007 2008 200 2010 2011 2012 2013 2014 Cars Light Trucks (GVW 1-3) 2002GDP 2003GROWTH 2004 2005 2006 2007 2008 200 2010 2011 2012 2013 2014 Cars Light Trucks (GVW 1-3) 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 E P P P 2005Q 2006Q 2007Q 2008Q 200Q 2010Q 2011Q 2012Q 2013Q 14Q 14151617 Historical Projected 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 E P P P 2005Q 2006Q 2007Q 2008Q 200Q 2010Q 2011Q 2012Q 2013Q 14Q 14151617 Historical Projected Source: AAIA. LOWER GAS PRICES INFLUENCES VEHICLE MILES DRIVEN Lower Gas Prices Influences Vehicle Miles Driven 1 8.0% $0.50 $1.00 Lower 4.0% Gas Prices Influences Vehicle Miles Driven $1.50 $2.00 2.0% 1 $2.50 $0.00 8.0% $3.00 $0.50-2.0% $3.50 $1.00-4.0% 4.0% $4.00 $1.50-2.0% $2.00 $4.50 $2.50 $3.00-2.0% Miles Traveled (y/y change %) Gasoline Prices $3.50-4.0% $4.00 - Source: Federal Highway Administration, U.S. Energy Information Administration. $4.50 Miles Driven Influences Auto Parts Spending 8.0% MILES DRIVEN INFLUENCES AUTO PARTS SPENDING Miles Traveled (y/y change %) Gasoline Prices 4.0% 11 12 13 14 15 16 17 18 1 2000 2001 2002 2003 2004 2005 2006 2007 2008 200 2010 2011 2012 2013 2014 2.0% Miles Driven Influences Auto Parts Spending 8.0% -2.0% -4.0% 4.0% - 2.0% -8.0% -2.0% -4.0% - -8.0% 11 12 13 14 15 16 17 18 1 2000 2001 2002 2003 2004 2005 2006 2007 2008 200 2010 2011 2012 2013 2014 18 18 1 1 2000 2000 2001 2001 2002 2002 2003 2003 2004 2004 CONSUMER CONFIDENCE AND UNEMPLOYMENT 2005 Aftermarket Spending (y/y change %) Total Miles Driven (y/y change %) 2005 Aftermarket Spending (y/y change %) Total Miles Driven (y/y change %) Consumer Confidence and Unemployment Unemployment Rate 12.0% 1 8.0% 4.0% 2.0% 2006 2006 2007 2007 2008 2008 200 200 2010 2010 2011 2011 2012 2012 $0.00 Source: Federal Highway Administration, U.S. Energy Information Administration. Unemployment Consumer Confidence 2013 5 0 85 80 75 70 65 60 55 50 2013 100 Consumer Confidence Source: Capital IQ, CBO. Source: Capital IQ, University of Michigan Consumer Confidence Report. 6

Key Trends Structural Shift & Supply/Demand Imbalances n A structural shift is continuing to occur in favor of the DIFM segment of the automotive aftermarket industry, which is larger and expected to grow at a faster rate than the DIY segment. Drivers include growing vehicle technology content complexity, changing consumer demographics, and other factors. M&A SEGMENT BY ACTIVITY M&A Segment by Activity M&A Segment by Activity n At the same time, as demand for DIFM automotive repair services has grown the number of service, repair, and maintenance facilities across the U.S. has decreased. Factors influencing this trend include a reduction in new car dealerships and repair stations, coupled by a shortage of mechanics. Continued Industry Consolidation n The automotive aftermarket continues to consolidate within each segment of the value chain and presents a growing opportunity for industry participates with the potential to be uniquely positioned as highly valuable acquisition targets. M&A Activity by Seller Type n Consolidation continues to contribute to solving ongoing market pressure experienced by suppliers, retailers/ M&A Activity by Seller Type distributors, and service repair and maintenance providers within their respective markets (outside and inside/ investor pressure). n Growing through acquisitions continues to enable certain industry participants to best align and expand with shifting growth channels (e.g., DIFM, etc.) and address supply/ demand imbalances. Competition for acquiring quality targets is increasing, as the pool of exceptional acquisition targets continues to diminish with each completed M&A transaction. n Consolidation is expected to continue in light of these drivers, coupled with an increasingly favorable financing environment, growing balance sheet strength and valuations among strategic acquirers (see below left chart), and increasing active participation from private equity firms as acquirers (including for bolt-on acquisitions to existing portfolio companies within the sector hybrid transactions). Service, Repair & Maint. Service, 31% Repair & Maint. 31% Retailers & Distributors Retailers 33% & Distributors 33% M&A ACTIVITY BY SELLER TYPE Private Private Equity Equity 23% 23% Public Public % % Suppliers 36% Suppliers 36% Private Private 68% 68% Source: Capital IQ. Source: Capital IQ. AFTERMARKET EV / LTM EBITDA VS. INDUSTRY SALES M&A Activity by Buyer Type M&A ACTIVITY BY BUYER TYPE 10.0x 300 EV / LTM EBITDA.0x 8.0x 7.0x 6.0x 5.0x 4.0x 3.0x 8.8x 8.3x 8.2x 7.8x 7.7x 7.5x 7.0x 6.8x 6.1x 6.0x 6.2x 6.0x 5.2x 5.3x 5.3x 280 260 240 220 200 180 160 Industry Sales ($millions) Hybrid 20% Financial 13% 2.0x 1.0x 0.0x 140 120 100 Strategic 68% Supplier EV / LTM EBITDA Industry Sales Source: Source: Public Filings, AAIA, and SRR Research. Source: Capital IQ. 7

Select M&A Transactions AUTOMOTIVE AFTERMARKET TRANSACTIONS ($ millions) Enterprise Enterprise Value/ Closed Segment Target (Ownership) Acquirer (Ownership) Value Revenue EBITDA Pending Retailers/Distributors Miller Auto Parts & Supply Company, Inc. Federated Auto Parts Distributors, Inc. -- -- -- Pending Suppliers Trico Products Corporation (Kohlberg & Company) Crowne Group, LLC -- -- -- Dec-14 Suppliers Richporter Technology ltée (Desjardins Business Capital) Spectra Premium Industries Inc. -- -- -- Nov-14 Retailers/Distributors APX Autopart Express Limited LKQ Corp. (NasdaqGS:LKQ) $6 -- -- Oct-14 Srvc, Maint & Repair Wood & Fullerton, Inc. Monro Muffler Brake Inc. (NasdaqGS:MNRO) -- -- -- Oct-14 Suppliers Engine Control Systems Limited (ECS Holdings, Inc.) SES USA Inc. $1 -- -- Oct-14 Suppliers Schrader International, Inc. (Madison Dearborn Partners, LLC) Sensata Technologies B.V. (NYSE:ST) $1,000 2.2x 1.5x Oct-14 Srvc, Maint & Repair Stag Parkway Holding Company LKQ Corp. (NasdaqGS:LKQ) -- -- -- Sep-14 Retailers/Distributors Interamerican Motor Corporation AutoZone, Inc. (NYSE:AZO) $80 -- -- Sep-14 Srvc, Maint & Repair Champ's Holding Company, LLC Boyd Group Income Fund (TSX:BYD.UN) $35 0.x 6.x Sep-14 Suppliers Auburn Gear, Inc. North River Capital, LLC; Tecum Capital Mgmt -- -- -- Aug-14 Suppliers Innovative XCessories & Services LLC (Graham Partners) Olympus Partners -- -- -- Aug-14 Retailers/Distributors Unipart Automotive Ltd, 27 Branches LKQ Corp. (NasdaqGS:LKQ) -- -- -- Jul-14 Srvc, Maint & Repair Truck Parts Depot, Certain Assets Rush Enterprises -- -- -- Jul-14 Suppliers Johnson Controls, Automotive Electronics Bus. Visteon Corporation (NYSE:VC) $265 0.2x 4.6x Jun-14 Srvc, Maint & Repair Crawford Auto Restoration Repair Center Boyd Group Income Fund (TSX:BYD.UN) -- -- -- Jun-14 Srvc, Maint & Repair Kan Rock Tire Company, Inc. Monro Muffler Brake Inc. (NasdaqGS:MNRO) -- -- -- Jun-14 Srvc, Maint & Repair Lentz U.S.A. Service Centers, Inc., 10 Stores Monro Muffler Brake Inc. (NasdaqGS:MNRO) -- -- -- Jun-14 Srvc, Maint & Repair Collex Collision Experts, Inc. Boyd Group Income Fund (TSX:BYD.UN) $45 -- -- Jun-14 Suppliers Aries Automotive Accessories, Inc. CURT Manufacturing, LLC (Audax) -- -- -- Jun-14 Retailers/Distributors Champion Parts City O'Reilly Automotive Inc. (NasdaqGS:ORLY) -- -- -- May-14 Suppliers UView Ultraviolet Systems Inc. CPS Products Canada, Ltd. (Harbour Group) -- -- -- May-14 Suppliers Affinia Group, Global Chassis Business Federal-Mogul Holdings Corp. (NasdaqGS:FDML) $150 -- -- Apr-14 Srvc, Maint & Repair DORA Holdings, Inc. Boyd Group Income Fund (TSX:BYD.UN) $33 0.6x -- Apr-14 Srvc, Maint & Repair Bald Tire & Auto, Inc. Monro Muffler Brake Inc. (NasdaqGS:MNRO) -- -- -- Apr-14 Suppliers Thule Group, Trailer Business (Thule Group AB (OM:THULE)) Accent Equity -- -- -- Apr-14 Retailers/Distributors J.K. Distributors Uni-Select (TSX:UNS) -- -- -- Apr-14 Srvc, Maint & Repair Aaction Truck & Trailer Repair Inland Truck Parts Company -- -- -- Apr-14 Retailers/Distributors Armour Automotive (Armour Group plc (AIM:AMR)) AAMP of America (Audax Group) $18 -- -- Mar-14 Suppliers Sport Truck USA, Inc. Fox Factory Holding Corp (NasdaqGS:FOXF) $78 2.2x 17.x Mar-14 Retailers/Distributors Terry's Tire Town (Morgan Stanley Private Equity) American Tire Distributors, Inc. (TPG Capital) $365 -- -- Mar-14 Suppliers Motorsport Aftermarket Group (Leonard Green & Partners) Ed Tucker Distributor, Inc. -- -- -- Mar-14 Retailers/Distributors KOI Auto Parts Fisher Auto Parts -- -- -- Mar-14 Srvc, Maint & Repair P&E Ltd., Automotive Refinish Sector Business LKQ Corp. (NasdaqGS:LKQ) -- -- -- Mar-14 Suppliers IDQ (Kinderhook Industries) Armored AutoGroup, Inc. (Avista Capital) -- -- -- Mar-14 Srvc, Maint & Repair 21st Century Collision Repair Specialist Service King (The Carlyle Group) -- -- -- Mar-14 Srvc, Maint & Repair Wilburn Auto Body Repair Centers ABRA (Palladium Equity) -- -- -- Mar-14 Suppliers ETX, Inc. (Gordon Industries) Transtar Industries, Inc. (American Capital) -- -- -- Mar-14 Suppliers CURT Manufacturing (Pfingsten Partners) Audax Group -- -- -- Mar-14 Suppliers Bullydog Technologies SCT Performance (Global Environment Fund) -- -- -- Feb-14 Suppliers Qualis Automotive, LLC (Hammond, Kennedy, Whitney & Co.) CWD, LLC -- -- -- Feb-14 Retailers/Distributors Wil.Dor. Inc., Retail Locations and Fuel Distribution Business Holmes Oil Company -- -- -- Feb-14 Srvc, Maint & Repair Merlin Corporation Driven Brands (Harvest Partners) -- -- -- Feb-14 Retailers/Distributors Metro Paint Supplies, Inc. Uni-Select (TSX:UNS) -- -- -- Feb-14 Retailers/Distributors Gordon Equipments Ltd. Rulin Capital LLP -- -- -- Feb-14 Srvc, Maint & Repair I2 CAA Car Care Centres in Ontario (CAA S. Central Ontario Meineke Car Care Centers, Inc. (Driven Brands, Inc.) -- -- -- Feb-14 Retailers/Distributors Florida Automotive Distributing (Suburban Florida AC) The Parts House (North Riverside Capital Corp.) -- -- -- Jan-14 Retailers/Distributors Recochem Inc. McKenna Gale Capital) Swander Pace Capital -- -- -- Jan-14 Retailers/Distributors Hercules Tire & Rubber Company, Inc. (FdG Associates) American Tire Distributors, Inc. (TPG Capital) $432 0.7x 18.8x Jan-14 Suppliers Prestolite Electric (Beijing) Ltd. (First Atlantic Capital) Zhongshan Broad-Ocean Motor Co. (SZSE:00224) $254 1.7x -- Jan-14 Retailers/Distributors RIMCO (Aaron's, Inc. (NYSE:AAN) Rent A Wheel $10 0.5x -- Jan-14 Srvc, Maint & Repair Collision Authority Service King (The Carlyle Group) -- -- -- Jan-14 Suppliers Meridian Rack & Pinion Gladstone Capital Corp. -- -- -- Jan-14 Suppliers USA Industries Remy International, Inc. (NasdaqGS:REMY) $41 -- -- Jan-14 Retailers/Distributors Auto Paint & Supply of Lakeland Uni-Select (TSX:UNS) -- -- -- Jan-14 Suppliers Honeywell (Automotive and Industrial Brake Friction Business) Federal-Mogul Holdings Corp. (NasdaqGS:FDML) $160 -- -- Jan-14 Srvc, Maint & Repair Power Heavy Duty VIPAR Heavy Duty -- -- -- Jan-14 Retailers/Distributors Keystone Automotive Operations, Inc. (Platinum Equity) LKQ Corp. (NasdaqGS:LKQ) $450 -- -- Jan-14 Retailers/Distributors General Parts International, Inc. Advance Auto Parts Inc. (NYSE:AAP) $2,040 0.7x -- 8

Overall State Public Company Valuations of the Economy increasingly favorable overall economic climate. Increasing confidence in the economy and job market continues to open up consumer spending. Pend-up demand (i.e., previously deferred maintenance) being released as the economy grows. Favorable impact across both DIY and DIFM markets. Source: Wall Street Research, SRR Research, and AAIA. PERFORMANCE BY SEGMENT Share Price Market Ent. Price / EPS EV / Rev. EV / EBITDA ($ millions, except share data) 3/16/15 % 52 High Value (a) Value (b) LTM CY '15E LTM LTM CY '15E Aftermarket Suppliers Cooper Tire & Rubber Co. $38.2 8.% $2,233.6 $2,088.0 11.4x 13.0x 0.61x 4.0x 4.x Dorman Products, Inc. 46.14 75.7% 1,63.7 1,52.1 18.5 16.2 2.12 10.4.3 Federal-Mogul Holdings Corporation 13.00 61.6% 2,17.5 4,658.5 NM 16.3 0.64 7.6 7.3 The Goodyear Tire & Rubber Company 25.31 87.3% 6,827.7 11,877.7 2. 8.7 0.65 5.3 4. Motorcar Parts of America, Inc. 26.26 72.1% 471.7 476.2 3.1 14.1 1.62 12.6 6.4 Meritor, Inc. 13.25 84.7% 1,307.8 2,087.8 4.4.6 0.56 7.0 6.2 Remy International, Inc. 22.60 82.8% 727.7 52.4 118. 1.8 0.81 7.5 7.0 Snap-on Incorporated 144.23 7.2% 8,411.8,215.8 20.2 18.5 2.64 12.2 11.2 Standard Motor Products Inc. 40.11 87.6% 18.2 61.3 17.6 14.1 0.8 8.5 7.8 Tenneco Inc. 56.2 81.3% 3,450.0 4,373.0 15.4 11.4 0.52 5. 5.3 Group Median 83.7% $2,087. 17.6x 14.1x 0.73x 7.6x 6.7x Group Mean 82.% 3,828.3 27.6 14.2 1.11 8.1 7.0 Aftermarket Retailers & Distributors Advance Auto Parts Inc. $151.12 1.6% $11,042. $12,57.2 22.5x 17.7x 1.28x 10.1x.4x AutoZone, Inc. 665.41 8.6% 21,227. 25,524.7 1.8 18.1 2.61 11. 11.4 Genuine Parts Company 6.00 88.1% 14,65.1 15,338.0 20.8 1.7 1.00 12.1 11.1 O'Reilly Automotive Inc. 215.06.8% 21,82.8 23,038. 2.3 25.2 3.1 15.7 14.1 Pep Boys - Manny, Moe & Jack.46 6.2% 506.2 846.4 NM 33.2 0.41.4 6.1 U.S. Auto Parts Network, Inc. 2.20 53.8% 74.0 8.8 NM NM 0.32 26.1 13.7 Uni-Select Inc. 33.3.6% 720.0 1,131.7 14.4 14.7 0.63 12.3 12.5 Group Median 1.6% $12,57.2 20.8x 18.x 1.00x 12.1x 11.4x Group Mean 85.8% 11,223.8 21.4 21.4 1.35 13. 11.2 Aftermarket Service, Repair & Maintenance Asbury Automotive Group, Inc. $77.0 6.4% $2,145.4 $3,686.4 20.x 15.1x 0.63x 12.4x 11.6x AutoNation Inc. 62.80 6.7% 7,132.7 12,282. 17.8 15.8 0.64 13.4 12.5 Boyd Group Income Fund 35.57 1.0% 50.7 668.7 NM 20.0 0.8 13.6 10.3 Group 1 Automotive Inc. 7.7 85.6% 1,34.4 4,38.0 22.2 11. 0.44 11.4 11.6 LKQ Corp. 24.70 82.8% 7,510.,266.0 1.8 16. 1.37 11.7 10.2 Monro Muffler Brake Inc. 63.78 8.1% 2,01.3 2,27.7 34.2 28.7 2.62 16.2 14.2 Penske Automotive Group, Inc. 50.5 4,565.5 8,643.3 15.0 13.6 0.50 15.1 13.4 Rush Enterprises, Inc. 25.00 7 7.6 2,287.8 12.8 11.1 0.48 8.6 10.8 Group Median 3.5% $4,037.7 1.8x 15.5x 0.64x 12.x 11.6x Group Mean 0.3% 5,440.2 20.4 16.6 0.6 12.8 11.8 Overall Median 1.8 16.0 0.65 11.7 10.3 Overall Mean 23.7 16.8 1.13 11.2.7

2014 Aftermarket Scorecard Page Page SRR SRR AUTOMOTIVE AFTERMARKET SCORECARD SCORECARD SCORECARD Scorecard Scorecard Metric Metric 2014 2014 Scorecard Scorecard Metric Metric 2014 2014 Automotive Automotive Aftermarket Aftermarket M&A M&A Transactions: Transactions: 60 60 Fuel Prices Fuel Prices (Price (Price Change Change Per Gallon) Per Gallon) -31.0% -31.0% Equity Equity Market Market Performance: Performance: SRR Aftermarket SRR Aftermarket Suppliers Suppliers Composite Composite.0%.0% SRR Aftermarket SRR Aftermarket Retailers Retailers & Suppliers & Suppliers Composite Composite 24.% 24.% SRR Aftermarket SRR Aftermarket Service, Service, Repair Repair & Maint. & Maint. Composite Composite 18.1% 18.1% S&P 500 S&P Index 500 Index 10.1% 10.1% Demand Demand Drivers Drivers New Vehicle New Vehicle Sales Sales (16.5M (16.5M as of 12/31/2014) as of 12/31/2014) 6.5% 6.5% Light Vehicles Light Vehicles in Operation in Operation (253M (253M as of 12/31/2014) as of 12/31/2014) Consumer Consumer Confidence Confidence GDP GDP 1.6% 1.6% 20.8% 20.8% 2.4% 2.4% Source: Capital IQ, AAIA, U.S. Energy Information Administration, and SRR Research. 2014 MARKET PERFORMANCE 2014 2014 MARKET MARKET PERFORMANCE 40% 40% 30% 30% 20% 20% 10% 10% 0% 0% (10%) (10%) (20%) (20%) Jan-14 Jan-14 Feb-14 Feb-14Mar-14 Mar-14 Apr-14 Apr-14May-14 May-14 Jun-14 Jun-14 Jul-14 Jul-14 Aug-14 Aug-14Sep-14 Sep-14Oct-14Oct-14 Nov-14 Nov-14Dec-14 Dec-14 Aftermarket Suppliers Aftermarket Retailers/Distributers Aftermarket Service/Repair/Maint. S&P 500 Index Source: Capital IQ. VALUATION TRENDS EV / LTM EBITDA VALUATION TRENDS EV / TTM EBITDA 15.0x 14.0x 13.0x 12.0x 11.0x 10.0x.0x 8.0x 7.0x 6.0x 5.0x 4.0x 3.0x 2.0x 1.0x 0.0x 200 2010 2011 2012 2013 2014 200 2010 2011 2012 2013 2014 200 2010 2011 2012 2013 2014 Aftermarket Suppliers Aftermarket Retailers & Distributors Aftermarket Service, Repair & Maintenance Source: Capital IQ. EV = Enterprise Value. Page 10//back cover SRR Aerospace Index Constituents: The Boeing Company (BA), Bombardier (BBD.D), Airbus Group (AIR), Embraer SA (ERJ), Latecoere S.A. (LAT), LMI Aerospace Inc. (LMIA), Spirit AeroSystems Holdings, Inc. (SPR), Textron Inc. (TXT), Triumph Group, Inc. (TGI), AAR Corp. (AIR), Curtiss-Wright Corporation (CW), Meggitt PLC (MGGT), Moog Inc. (MOG.A), Precision Castparts Corp. (PCP), Rolls Royce Holdings Plc. (RR), Safran SA (SAF), Senior Plc (SNR), TransDigm Group Incorporated (TDG), United Technologies Corp. (UTX), Ametek Inc. (AME), Astronics Corp. (ATRO), The B/E Aerospace graphic Inc. should (BEAV), Cobham just be Plc. the (COB), latest Ducommum version Inc. of (DCO), the Esterline car callout Technologies Corp. (ESL), Rockwell Collins Inc. (COL), Thales SA (HO), Ultra Electronics Holdings Plc (ULE), and Zodiac Aerospace (ZC) SRR Military & Defense Index Constituents: Alliant Techsystems Inc. (ATX), BAE Systems Plc (BA), Chemring Group Plc (CHG), Finmeccanica SpA (FNC), General Dynamics Corp. (GD), L-3 Communications Holdings Inc. (LLL), Lockheed Martin Corporation (LMT), Northrop Grumman Corporation (NOC), Raytheon Co. (RTN), and SAAB AB (SAAB B) 10

About SRR s Automotive Practice SRR Automotive Practice Aftermarket Segment SRR has an investment banking team dedicated to serving the automotive industry. SRR has extensive SRR Automotive automotive Practice aftermarket Aftermarket experience Segment including providing investment banking, valuation and SRR financial has investment opinions, banking and team dispute dedicated advisory to serving and the forensic automotive services industry. forsrr numerous has extensive private automotive middle market businesses, as well as publicly traded companies. aftermarket experience including providing investment banking, valuation and financial opinions, and dispute advisory and forensic services for numerous private middle market businesses, as well as publicly traded companies. SRR is isengaged engagedon on diverse diverse automotive automotive investment investment banking banking mandates mandates has experience and has experience across the following across the automotive following aftermarket automotive sub-sectors: aftermarket General sub-sectors: Automotive; General Aftermarket Automotive; Suppliers; Aftermarket Aftermarket Retailers Suppliers; & Aftermarket Retailers & Distributors; and Aftermarket Service, Repair & Maintenance Providers. Distributors; and Aftermarket Service, Repair & Maintenance Providers. SRR has completed more than 150 recent SRR has completed more than 150 recent automotive-related engagements and its professionals automotive-related engagements and its professionals have advised companies supplying essentially every have advised companies supplying essentially every automotive component. automotive component. $160MM automotive camshaft manufacturer $16MM supplier of connecting rod machined $40MM supplier of insert molded plastic & metal $11MM thermomolded interior trim parts supplier $40,000MM supplier of complete automotive subsystems $1,000MM integrated steel producer $10MM manufacturer of transmission $50MM manufacturer of drivetrain machine tool $10MM manufacturer of flywheels & related machined $18MM manufacturer of precision stamped air bag $100MM supplier of interior & exterior plastic trim products $120MM supplier of coldheaded fasteners $60MM supplier of noise reduction & vibration dampening products $30MM supplier of vehicle body hardware & other $25MM piston pin manufacturer $25MM supplier of stainless steel tubular products $10MM supplier of precision underhood stampings $235MM body & suspension supplier $500MM manufacturer of diecast engine & transmission $40MM supplier of rubber window seals $150MM supplier of stamped engine, transmission & chassis $1MM supplier of bearing products $100MM supplier of exterior lighting systems $1,000MM supplier of precision machined $30MM supplier of aftermarket bumpers $40MM supplier of stamped metal $11MM manufacturer of electronics & electromechanical controls $160MM manufacturer of precision machined powertrain $50MM producer of internal electronic controls $11,800MM supplier of electrical systems & $12MM manufacturer of plastic HVAC & fuel system $15MM producer of screw machine parts & subassemblies $175MM exhaust system component supplier $70MM manufacturer of aluminum wheels $40MM manufacturer of exhaust shields & related $20MM manufacturer of seat hardware systems SRR Investment Banking SRR Investment Banking SRR s Investment Banking Group focuses on mergers, acquisitions, capital raising, and fairness opinions for middle market businesses, private equity portfolio companies, family-owned businesses and public companies in a wide SRR s Investment Banking Group focuses on mergers, acquisitions, capital raising, and fairness opinions variety of industries. for middle Our senior market professionals businesses, help clients private evaluate equity a range portfolio of strategic companies, and financial family-owned alternatives. businesses For more information, and public please companies visit our website in a at wide http://www.srr.com/industries/automobiles-. variety of industries. Our senior professionals help clients evaluate a range of strategic and financial alternatives. For more information, please visit our website at http://www.srr.com/industries/automobiles-. Michael D. Benson Managing Director / Head of IB Automotive Practice + 1.248.432.122 mbenson@srr.com Jeffrey S. Shippy Senior Vice President / Investment Banking + 1.310.846.883 jshippy@srr.com 11

www.srr.com Stout Risius Ross (SRR) is a premier global financial advisory firm that specializes in Investment Banking, Valuation & Financial Opinions, and Dispute Advisory & Forensic Services. We serve a range of clients from Fortune 500 corporations to privately held companies in numerous industries around the world. Our clients and their advisors rely on our premier expertise, deep industry knowledge, and unparalleled responsiveness. Atlanta Baltimore Chicago Cleveland Dallas Denver Detroit Houston Los Angeles New York Tysons Corner Washington, DC INVESTMENT BANKING VALUATION & FINANCIAL OPINIONS DISPUTE ADVISORY & FORENSIC SERVICES SRR is a trade name for Stout Risius Ross, Inc. and Stout Risius Ross Advisors, LLC, a FINRA registered broker-dealer and SIPC member firm.