Business Combination of Skyline Corporation and Champion Homes Creating the Nation s Largest Publicly Traded Factory-Built Housing Company

Similar documents
Investor Presentation. November 2018

Investor Presentation. June 2018

2018 Annual Report of Skyline Champion Corporation

/// The New Wabtec. February 25, 2019

FTD Group, Inc. FTD Companies, Inc. Acquisition of Provide Commerce Supplemental Presentation

Important Information for Investors and Stockholders

2018 FOURTH QUARTER EARNINGS CALL

American Woodmark s Acquisition of RSI Home Products December 1, 2017

Project Mountain Investor Presentation. AECOM Investor Presentation. World Trade Center Manhattan, New York, U.S.A.

Third Quarter Presentation

United Rentals to Acquire RSC Holdings

Q Investors Presentation

Daseke, Inc. Consolidating the Flatbed & Specialized Logistics Market Acquisition Conference Call December 6 th, 2017

Daseke, Inc. Q Earnings Presentation

Daseke, Inc. Consolidating North America s Flatbed & Specialized Logistics Market Q Earnings August 9 th

First Quarter 2016 Earnings

AIG Acquisition of Validus Holdings: A Step Forward in AIG s Profitable Growth Strategy. Investor Presentation January 22, 2018

4Q 2017 Presentation. February 27, 2018

FTD Companies, Inc. Liberty Interactive Corporation Investor Day. November 19, 2014

Creating Value by Accelerating Transformation & Growth

Investor Update September / October 2017

May Acquisition of AEP Industries Inc. August 2016

MSCI THIRD QUARTER 2016

Quad/Graphics, Inc. Call to Review Definitive Agreement to Acquire LSC Communications, Inc. and 3 rd Quarter 2018 Results.

BMC STOCK HOLDINGS, INC. Second Quarter 2018 Earnings Presentation July 30, BMC. All Rights Reserved.

Wabtec Reports 4Q Results, Including Strong Cash Flow; Issues 2019 Financial Guidance

Investor Presentation. February 2019

Meta Financial Group, Inc. Transformational Merger with Crestmark Bancorp, Inc. Investor Presentation January 9, 2018

july 2012 CEB to Acquire SHL Compelling Value Creation, Growth, and Scale Opportunity

Forward-Looking Statements

Building Value at Banner. Strategic Merger with AmericanWest Bank Investor Presentation November 6, 2014

Safe Harbor Statement

J.P. Morgan Homebuilding and Building Products Conference May 17, 2017

Daseke, Inc. Consolidating the Open Deck Specialized Logistics Market Q Earnings May 2017

Creating a GLOBAL PACKAGING LEADER

MSCI. Raymond James 38 th Annual Institutional Investors Conference. Kathleen Winters, CFO. March 8, 2017

Essendant and S.P. Richards

Vertical Research Conference Investor Presentation. June 2018

Second Quarter 2016 Earnings

Daseke, Inc. Consolidating the Flatbed & Specialized Logistics Market Acquisition Conference Call July 6, 2017

2Q 2018 Presentation. August 7, Presented by: Jerry Volas, CEO. Robert Buck. President & COO. John Peterson, CFO

Pursuing Profitable Growth. Presented to: Merrill Lynch Global Transportation Conference

Investor Presentation December 2014

Daseke, Inc. Consolidating North America s Flatbed & Specialized Logistics Market

Q EARNINGS PRESENTATION

Quad/Graphics, Inc. Benchmark Company, LLC One-on-One Investor Conference May 31 st, 2012

William Blair Growth Stock Conference. Eric Dey EVP & CFO

Daseke, Inc. Consolidating North America s Flatbed & Specialized Logistics Market Investor Presentation November 2017

RBC Midwest NDR NASDAQ: HEES. John Engquist CHIEF EXECUTIVE OFFICER Kevin Inda VICE PRESIDENT OF INVESTOR RELATIONS. Company Participants

SYNNEX Concentrix Division Announces the Acquisition of Convergys

Second Quarter 2017 Earnings August 4, 2017

Investor Presentation. March 2018

2017 First Quarter May 3, 2017

Daseke, Inc. Consolidating North America s Flatbed & Specialized Logistics Market Investor Presentation August 2017

Investor Presentation February 22, 2018

LHC Group and Almost Family: A Leading National Provider of In-Home Healthcare. November 16, 2017

ECOLAB SECOND QUARTER REPORTED DILUTED EPS $1.20 ADJUSTED DILUTED EPS $1.27, +13% FULL YEAR 2018 ADJUSTED DILUTED EPS FORECAST $5.

Avago Technologies To Acquire LSI Corporation Investor Presentation December 16, 2013

Daseke, Inc. Consolidating the Flatbed & Specialized Logistics Market Acquisition Conference Call September 2017

Rent-A-Center today is

GRANITE CONSTRUCTION TO ACQUIRE LAYNE CHRISTENSEN

LSC COMMUNICATIONS Fourth Quarter Results. February 23, 2017

Safe Harbor Statement

Bank of America Merrill Lynch NDR - NYC

ESI Announcement 10/30/2018

2016 Fourth Quarter February 22, 2017

INVESTMENT HIGHLIGHTS (NASDAQ GS: CVTI)

AMC Entertainment Holdings, Inc. to Acquire Carmike Cinemas, Inc.

United Rentals to Acquire NES Rentals

Safe Harbor Statement

CLOUDERA AND HORTONWORKS

Jefferies Crossover Consumer Finance Summit. December 6, 2018

First Quarter 2012 Earnings Results. April 26, 2012

Virtu Financial Agrees to Acquire KCG Holdings Creating the Leading Global Electronic Market Making and Agency Execution Firm

Daseke, Inc. Q Earnings Presentation

Walgreens-Alliance Boots Investor Call

A Trusted Technology Partner to Medical and Advanced Technology Equipment Manufacturers

INVESTOR PRESENTATION

Fourth Quarter Fiscal 2018 Earnings Call

Investor Presentation

Acquisition of Jack Wolfskin. November 2018

Daseke to Acquire Aveda Transportation & Energy Services Acquisition Conference Call April 16, 2018

DMS Health Technologies, Inc. ACQUISITION OVERVIEW OCTOBER 14, 2015

Press Release For immediate release

GCP Applied Technologies. Strategy Update August 3, 2017

Q1 FY2015 Earnings Presentation May 5, 2015

Acquisition Offer of RPC Group PLC

Q and FY 2015 Investor Presentation

INSTALLED BUILDING PRODUCTS. Q As reported November 1, 2018

August 3, Post Holdings, Inc. Announces Formation of 8th Avenue Food & Provisions

2017 Second Quarter August 3, 2017

DXP Enterprises, Inc. Acquisition of

SS&C Technologies (NASDAQ:SSNC)

Q EARNINGS PRESENTATION

Proposed Acquisition of Alent plc Investor Presentation July 13, 2015

Assurant and The Warranty Group: Creating a Leading Global Lifestyle Provider

Second Quarter & First Half 2016 Earnings Supplement

Acquisition of EducationCity. June 10, 2010

J.P. Morgan Homebuilding and Building Products Conference May 15, 2018

Parker s Acquisition of CLARCOR to Enhance Filtration Platform

Transcription:

Business Combination of Skyline Corporation and Champion Homes Creating the Nation s Largest Publicly Traded Factory-Built Housing Company January 25, 2018

Disclaimer Forward-Looking Statements Statements in this presentation and discussions that follow regarding the proposed transaction between Skyline Corporation ( Skyline ) and Champion Enterprises Holdings, LLC ( Champion Homes or Champion ), the expected timing for completing the proposed transaction, the completion of the consolidation and upsize of the revolving credit facilities, and the potential benefits created by the proposed transaction are intended to be covered by the safe harbor for "forward-looking statements" provided by the Private Securities Litigation Reform Act of 1995. These forward-looking statements generally can be identified by use of statements that include, but are not limited to, phrases such as "believe," "expect," "future," "anticipate," "intend," "plan," "foresee," "may," "should," "will," "estimates," "potential," "continue," or other similar words or phrases. Similarly, statements that describe objectives, plans, or goals also are forward-looking statements. Such forward-looking statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of Skyline, Champion or Skyline Champion Corporation, the post-combination company. Skyline cautions that a number of important factors could cause actual results to differ materially from those expressed in, implied, or projected by such forward-looking statements. Risks and uncertainties include, but are not limited to: the failure of the proposed transaction, or consolidation and upsize of the revolving credit facilities, to close; Skyline Champion Corporation s inability to realize the expected benefits from the proposed transaction, general economic conditions; availability of wholesale and retail financing; the health of the U.S. housing market as a whole; federal, state, and local regulations pertaining to the manufactured housing industry; the cyclical nature of the manufactured housing industry; general or seasonal weather conditions affecting sales; potential impact of natural disasters on sales and raw material costs; potential periodic inventory adjustments by independent retailers; interest rate levels; the impact of inflation; the impact of high or rising fuel costs; the cost of labor and raw materials; competitive pressures on pricing and promotional costs; Skyline's relationships with its shareholders, customers, and other stakeholders; catastrophic events impacting insurance costs; the availability of insurance coverage for various risks to Skyline; market demographics; and management's ability to attract and retain executive officers and key personnel and other risks and uncertainties more fully described in Skyline s Annual Report on Form 10-K for the year ended May 31, 2017, as filed with the SEC, as well as the other filings that Skyline makes with the SEC. Investors and stockholders are also urged to read the risk factors set forth in the proxy statement carefully when they are available. If any of these risks or uncertainties materializes or if any of the assumptions underlying such forward-looking statements proves to be incorrect, the developments and future events concerning Skyline, Champion and Skyline Champion Corporation set forth in this presentation and any discussions that follow may differ materially from those expressed or implied by these forward-looking statements. You are cautioned not to place undue reliance on these statements, which speak only as of the date of this document. We anticipate that subsequent events and developments will cause our expectations and beliefs to change. Skyline assumes no obligation to update such forward-looking statements to reflect events or circumstances after the date of this document or to reflect the occurrence of unanticipated events, unless obligated to do so under the federal securities laws. Additional Information for Shareholders In connection with the matters to be approved by Skyline s shareholders pursuant to the proposed exchange transaction described in this presentation, Skyline will prepare a proxy statement to be filed with the SEC. When completed, a definitive proxy statement and a form of proxy will be mailed to the shareholders of Skyline. Skyline s shareholders are urged to read the proxy statement regarding the proposed exchange transaction because it will contain important information about the matters to be approved by Skyline s shareholders in connection with the proposed exchange and important information about the proposed exchange transaction itself. Skyline s shareholders will be able to obtain, without charge, a copy of the proxy statement (when available) and other relevant documents filed with the SEC from the SEC s website at www.sec.gov. Skyline s shareholders also will be able to obtain, without charge, a copy of the proxy statement and other relevant documents (when available) by directing a request by mail or telephone to Skyline Corporation, 2520 By-PassRoad, P.O. Box 743, Elkhart, Indiana 46514, Attention: Corporate Secretary, or by calling (574) 294-6521, or from Skyline s website at www.skylinecorp.com under the tab Investors SEC Filings. This presentation does not constitute an offer to sell or the solicitation of an offer to buy any securities. Certain Information Regarding Participants Skyline, Champion and their respective directors and certain of their officers may be deemed to be participants in the solicitation of proxies from Skyline s shareholders with respect to the special meeting of shareholders that will be held to consider the matters to be approved by Skyline s shareholders in connection with the exchange transaction. Information about Skyline s directors and executive officers and their ownership of Skyline s common stock is set forth in the proxy statement for Skyline s 2017 annual meeting of shareholders, as filed with the SEC on Schedule 14A on August 22, 2017. Shareholders may obtain additional information regarding the interests of Skyline and its directors and executive officers, and the proposed Skyline Champion Corporation and its anticipated directors and executive officers, in the proposed Exchange, which may be different than those of Skyline s shareholders generally, by reading the proxy statement and other relevant documents regarding the proposed Exchange, when filed with the SEC. Non-GAAP Financial Measures This presentation includes certain non-gaap financial measures. These non-gaap financial measures should be considered only as supplemental to, and not as superior to, financial measures prepared in accordance with GAAP. We believe that the presentation of these financial measures enhances an investor s understanding of Skyline and Champion s financial performance. Non-GAAP measures should be read only in conjunction with consolidated financials prepared in accordance with GAAP. We believe that these financial measures are useful financial metrics to assess our operating performance from period to period by excluding certain items that we believe are not representative of our core business. These financial measures should not be considered as alternatives to net income (loss) or any other performance measures derived in accordance with GAAP as measures of operating performance or as measures of liquidity. Pursuant to the requirements of SEC Regulation G, Skyline has provided reconciliations within these slides, as necessary, of the non-gaap financial measures to the most directly comparable GAAP financial measure. LTM Financial Presentation References throughout this presentation to Skyline s last twelve month ( LTM ) financials refer to the twelve months ended December 3, 2017. References throughout this presentation to Champion s LTM financials refer to the twelve months ended December 30, 2017. 2

Proven Leadership Keith Anderson Chief Executive Officer Appointed CEO of Champion Homes in January 2015 Mr. Anderson has served on Champion s Board of Directors since 2013 Prior to Champion, he served as EVP and COO of Walter Investment and President and CEO of Green Tree Servicing Laurie Hough Chief Financial Officer & Senior Vice President Appointed Senior Vice President and CFO of Champion Homes in November 2016 Ms. Hough joined Champion in 2010 and was appointed VP and Controller in 2012; prior to that she held positions at Chrysler and PwC Licensed CPA and received her BS in Accounting from Oakland University Richard Florea President & Chief Executive Officer Mr. Florea has been President and CEO of Skyline since 2015 Prior to joining Skyline, Mr. Florea served as President and CEO of Truck Accessories Group Previously, Mr. Florea served as President and CEO of Dutchmen Manufacturing, a Thor Industries company 3

Champion Homes and Skyline: A Compelling Strategic Combination Strong Industry Backdrop Attractive market dynamics with meaningful increase in industry shipments, strong demographic trends and financing availability Creates a leading factory-built housing player with #2 North American market position Results in an attractive geographic footprint to serve customers across North America Enhanced Platform Existing product offerings complemented by enhanced capabilities such as commercial modular construction and in-house logistics and retail businesses Proven ability to achieve operational improvements with meaningful future opportunities Significant synergies anticipated from combination of two businesses Powerful Combination Strong pro forma balance sheet and significant financial flexibility provides ability to pursue attractive growth opportunities All-stock transaction allows shareholders to participate in value creation resulting from the transaction 4

Transaction Overview Company Name Skyline Champion Corporation Principal Offices Principal offices will remain in Elkhart, Indiana, with additional executive offices in Troy, Michigan Structure / Consideration Stock-for-stock, tax-free transaction Skyline expects to declare a dividend to its existing shareholders of its excess net cash less transactional expenses Pro Forma Ownership Champion shareholders: 84.5% Skyline shareholders: 15.5% Capital Structure / Liquidity Net debt-free at close (pro-forma) Anticipated $50 million revolving credit facility at close Post-Close Management & Governance Executive officers of the combined company immediately following the completion of the transaction will be: Keith Anderson Chief Executive Officer Laurie Hough Chief Financial Officer Board of Directors of the combined company following the completion of the transaction will be comprised of 11 members, nine of which will be directors designated by Champion and two of which will be designated by the current Skyline Board Timing & Closing Conditions Expected to close in CY 1H of 2018 Subject to Skyline shareholder vote and regulatory approvals Skyline Board of Directors recommends shareholders vote in favor of transaction Art Decio, Skyline s largest shareholder, has agreed to vote in favor of and fully support the transaction Members of Skyline Board of Directors have also agreed to vote in favor of the transaction in their capacity as shareholders 5

1959 1960 1961 1962 1963 1964 1965 1966 1967 1968 1969 1970 1971 1972 1973 1974 1975 1976 1977 1978 1979 1980 1981 1982 1983 1984 1985 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017E 1959 1960 1961 1962 1963 1964 1965 1966 1967 1968 1969 1970 1971 1972 1973 1974 1975 1976 1977 1978 1979 1980 1981 1982 1983 1984 1985 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017E 2018E 2019E 50 50 52 52 60 64 71 81 121 104 90 118 151 191 217 217 240 318 338 213 246 266 276 277 222 241 240 296 295 284 244 233 218 198 188 171 211 254 304 340 363 354 373 348 250 193 169 131 131 147 117 96 82 91 100 110 413 401 492 576 580 Continued Growth in Manufactured and Modular Construction Manufactured housing is an important component of the growing U.S. housing market (000s of units) Annual U.S. Shipments of New Manufactured Homes (1959 2019E) Long-Term Average: 224 40% Manufactured Housing Shipments as Percent of Total Home Starts (1) 30% 20% Long-Term Average: 17.4% 10% 9.7% 0% Source: U.S. Census Bureau, Dodge Data and Analytics, Wall Street research. (1) Total home starts include single-family starts and manufactured home sales. 6

Supported by Favorable Demographic Trends Profile of Homebuyers (1) Households Income Distribution Site-Built Home Manufactured Home Median Net Worth (000s) $112.5 $26.0 Median Annual Income (000s) $50.6 $26.4 45.9% 47.4% Median Assets (000s) $213.2 $44.7 Median Debt (000s) $30.3 $5.0 30.0% 29.8% 24.2% 22.8% Median Age of Household Head at Purchase (2) 37 42 Below $50,000 $50,000 to $100,000 Over $100,000 2006 2015 Spread Average Price of Manufactured vs. Site-Built Home Change in U.S. Population by Age Group (2006-2015) $325,000 $300,000 $301,842 Baby Boomers 37.9% $275,000 $250,000 $225,000 $200,000 Spread between the average sitebuilt home price and the average manufactured home price has increased ~$100,000 since 2011 $175,000 2011 2012 2013 2014 2015 2016 Millennials 8.7% Ages 35-54 Ages 15-34 (2.7%) Ages 55-74 Pop (2015): 87.7 mm 83.5 mm 68.3 mm Pop (2006): 80.7 mm 85.9 mm 49.5 mm Source: Green Street Advisors, U.S. Census Bureau, National Association of Realtors, and Federal Reserve Bank of St. Louis. (1) Consumer Financial Protection Bureau Manufactured housing consumer finance in the U.S. (2) Represents all buyers. 7

Overview of Champion Champion designs and builds manufactured and modular homes for a wide range of homebuyers, as well as factory-built solutions for commercial use 2 nd largest factory-built housing player in North America today, with facilities located throughout the United States and Canada Champion s six idle plants and excess capacity at both Canadian and U.S. plants positions the post-transaction company for future growth in both the modular and HUD markets Also operates a factory-direct retail business, Titan Factory Direct, with 21 retail locations spanning the southern U.S., and Star Fleet Trucking, which provides transportation services to the manufactured housing industries from 10 dispatch locations across the U.S. Company Highlights Financial Overview Headquarters: Troy, MI Net Sales Employees: ~5,300 LTM Net Sales: LTM Adj. EBITDA: $1,043.8 million $66.2 million ($ in millions) $751.7 $861.3 $1,043.8 Backlog (as of 12/30/17): US: $148.4 million CA: $20.1 million FY 2017 Net Sales Mix By Region Canada 10% Backlog US: Canada: FY 2016 FY 2017 LTM 12/30/17 $27.5 $5.0 $71.9 $8.9 $148.4 $20.1 ($ in millions) Adjusted EBITDA & Margin (1) $66.2 U.S. 90% $30.1 4.0% $45.4 5.3% 6.3% Note: Champion LTM as of 12/30/17. Champion fiscal year ends March 31. (1) Refer to Adjusted EBITDA reconciliation in Appendix. FY 2016 FY 2017 LTM 12/30/17 8

Overview of Skyline Skyline is the #4 producer of manufactured housing, modular housing, and park models in the US Products are marketed in the US and Canada through independent dealers, developers, campgrounds, and manufactured housing communities Operates eight manufacturing facilities across seven states with 1,300+ employees Company Highlights Financial Overview Headquarters: Elkhart, IN Net Sales (1) Employees: 1,300+ ($ in millions) LTM Net Sales: LTM Adj. EBITDA: $217.7 million $6.2 million $213.5 $217.7 Backlog (as of 12/3/17): $45.8 million $199.1 Modular Housing 9% FY 2017 Net Sales Mix Park Models 8% FY 2016 FY 2017 LTM 12/3/17 Backlog: $27.6 $36.6 $45.8 Adjusted EBITDA & Margin (2) ($ in millions) $5.9 $4.9 $6.2 Manufactured Housing 83% 2.9% 2.3% 2.9% Note: Skyline LTM as of 12/3/17. Skyline fiscal year ends May 31. (1) Pro forma for discontinued Elkhart and Mansfield operations. (2) Refer to Adjusted EBITDA reconciliation in Appendix. FY 2016 FY 2017 LTM 12/3/17 9

Enhanced Platform Drives Significant Shareholder Value Establishes a Leadership Position in the Factory-Built Housing Industry Combination creates clear #2 North American market leader with greater than $1.2 billion in LTM combined pro forma net sales Top 3 position in most major regions in the United States #1 market position in Western Canada Diversified Platform Across Product / Service Offerings & Geographies Core factory-built housing business complemented by logistics and retail presence Strengthened national scale to reach all major markets; pro forma footprint of 36 operating facilities Combination supports new growth avenues across both organic initiatives and acquisitions Compatible Cultures, Strategies, and Operating Principles Deep commitment to providing solutions to customers; highly focused on delivering a broad range of quality products and value-added services Strong operating platforms and complementary strategic vision for growth opportunities Significant Synergy Opportunity Expected total synergies of $10-15 million over next 24 months Strong operating platforms create significant integration opportunities Synergies anticipated from optimizing manufacturing output and leveraging procurement opportunities Enhanced Manufactured Housing Industry Segment Footprint in the Public Markets Raises industry profile by introducing a second prominent factory-built housing company to the public markets, leading to enhanced investor focus on factory-built housing Enhanced liquidity, increased investor awareness, and opportunity to participate in potential upside Strong Pro Forma Balance Sheet with Ample Liquidity Strong balance sheet at close; net debt-free with significant liquidity after completion of the transaction Conservative financial policies and growth oriented capital allocation strategy Attractive Value Creation for Shareholders 10

A Combination of Two Market Leading Platforms SKYLINE CHAMPION Market Share 14% 4% 18% Manufactured Homes Manufactured Homes Manufactured Homes Modular Homes Modular Homes Modular Homes Products & Services Overview Park Models Commercial Modular Construction Logistics Park Models Park Models Commercial Modular Construction Logistics Retail Retail 28 operating facilities 10 logistics terminals 7 states with retail presence 8 operating facilities 36 operating facilities 10 logistics terminals 7 states with retail presence Operating Footprint Champion Manufacturing Facility Champion Logistics Terminal States with Champion Retail Locations Skyline Manufacturing Facility 11

Significant Synergy Opportunity Cross-Sell Opportunities Cost Synergies Optimizing Manufacturing Output Cross-selling opportunities to existing customers of Skyline and Champion Leverage national procurement contracts to drive material savings across entire manufacturing footprint Converting plants to full campus or semi-campus configuration Leveraging specialized community financing programs and national community relationships to drive volume Leveraging in-house retail network to streamline production and protect and grow distribution Sharing of operating best practices in production, labor turnover and incentives, and material reductions in build Streamlining overlapping functions Further specializing / streamlining production mix via campus clusters Expected total synergies of $10-15 million over next 24 months 12

Highly Attractive Financial Profile Significantly increased size and scale, with pro forma combined net sales of greater than $1.2 billion ($ in millions) LTM Net Sales (1) LTM Adjusted EBITDA (2) $1,261.5 $1,043.8 $66.2 $82.5-$87.5 Expected Synergies: $10-15 Million $72.5 $217.7 $6.2 Skyline Champion PF Champ-SKY SKYLINE CHAMPION Pro Forma Skyline Champion PF Champ-SKY SKYLINE CHAMPION Pro Forma Combination creates the largest publicly traded factory-built housing player Note: Champion LTM as of 12/30/17. Skyline LTM as of 12/3/17. (1) Skyline net sales pro forma for discontinued Elkhart and Mansfield operations. (2) Refer to Adjusted EBITDA reconciliation in Appendix. 13

Appendix

Champion Adjusted EBITDA Reconciliation ($ in thousands) FY 2016 FY 2017 LTM Net income from continuing operations $10,299 $51,327 $54,459 Interest expense, net 3,658 4,265 4,221 Income tax expense (benefit) 2,640 (23,321) (3,641) Depreciation and amortization 6,258 7,245 8,353 EBITDA $22,855 $39,516 $63,392 Adjustments: Acquisition and divestiture costs 118 2,355 3,566 FX loss (gain) 3,173 3,688 (1,393) Equity based compensation 516 608 608 Restructuring charges 35 158 - Insured property losses 514 24 17 Non-cash development inventory impairment 3,000 - - Other non-operating items (72) (902) 17 Adjusted EBITDA $30,139 $45,447 $66,207 Note: Champion LTM as of 12/30/17. 15

Skyline Adjusted EBITDA Reconciliation ($ in thousands) FY 2016 FY 2017 LTM Net income from operations $1,678 $5 $4,427 Interest expense, net 320 344 356 Income tax expense (benefit) - - - Depreciation and amortization 1,057 1,026 932 EBITDA $3,055 $1,375 $5,715 Adjustments: Acquisition and divestiture costs - - 190 Equity based compensation 82 161 244 Elkhart and Mansfield Closure 2,538 4,594 2,077 Other non-operating items 195 (1,280) (1,982) Adjusted EBITDA $5,870 $4,850 $6,244 Note: Skyline LTM as of 12/3/17. 16