EFTA01385292.pdf

3 January 2018 HY Corporate Credit HY Multi Sectoi.Mede, Cable & Satellite Relative Value and Comparables 'Figure 36: Building Products (Distribution) - Comp Set 1..14401. 1ION .343 13,1203 11/ 113 11:11,10 0100 1:1<40 44,5\ 413C fun./ in H.+ Onn It CPS 40321 Pe Et, 63.• 1:0 PP 10114, 115 WC 44W ~Ws 1‘51. 1.03 0411,41 $1 000.111 101 494 4:2%0 INN 4PC Eta.< 0 .444 7,0, 4 LNo 0'15,13 Pi Es 01 1:04111 WM lid »SIPS •143% 253. Nato. ~0~I In ~II 1.•Y`S llolm lit 014.1.14 01 114 1:0 to et.1% H. 6.46,13~ta4) Bret 101.1 27544 IMO »01,23 e1 I6 01 WNW Ø)01 fa of /CV% 2:4 ~0.1~0 0.14, ~NNW, P t *0 0 01,73 YI us 113 11~40 6 ,24 It.1 4,74 334 flan ti144.4. Y., ~6 1ION 1401 toe». 62 595 Et) 1:43/5 444, HD 044401 4,04.t. Wie1•2"0 , 0•4 4.0.4. IIfO 100104 52 ft. 01114.10 544 110 140(0 HD €044infnINat. N 1 '04 101 W11,21 595 C441 NKII 104 140 112 1W 3 (4 N 211 014C 94.1nt.001 C.~.41.4,3 004. 1.1001. HfD 1301/04 01 O2 134012 13, 123 70 4 111. ennt“.1114~14041 10,1~0 1.•NO 1(01. 0.12131 03 ea CO3 UPS 10 5114, tt..00144 0.0.41444,40 4•34.3 0:5055 It" 03 WW1. 01 00 I:4.N0 )4•910 21: ,304un Mawr HIS BIN 10, ~II 1g/0 rett* 15.0 UAW» e1 PI v:P5C0 4 "An 1.401 mylne 04•10,1 0.43 9.• 030Y1C. 01 "4 1:0 014 300N Xi ,C604» Its ~8 15.0 12.t1,21 043 /30.• 043 10tYPIP *I 4.4 124.613 k14% Siset, 0.0.10144 7:014 Pt 033 NA 004 DI 10 02 NOVI, 04.110 1:11,20 3“411. :24 VAIIMOSI In ~8 1..X4 r5Ø P. OM tJOI/4 01 ett 51 1.101,14 IN 444 1:5113 4.04% 41.1 CV•44.>“ N.. NM • 1,". ItiM3 frig,,nt 02 C441 • 4+1v0 03 Of. 4:350 1•4121•3 011•400•443 0.•14.0B ?MN Ua 0,5,1 SI e0 0' 101 14,1 IN. /24 11404 2/6 t4C4SCO N. ~II 40\ 1340 1301/:3 02 SI 4:1104 44* 121 01.030J,»043% 01•3•15 iny✓.0 Iterib 34 540042 0: 02 f:Os1S 4 Wes HD 014•0..34 Sans 0/042$ 0.44,W4 *:t0% 131: 02 Cal fee. CtUrki4 40. 1:5,4 NIB 44$ Ø/.4H~0 iny4ne talk NCY22 SI 02 00 VO0.Y 41 254 OpiM.1WI 14.1.4•04e. MAI 324 blen2 02 0 02 • 120v11 10144 IN. 020 4 .404 .34, 0C40.~ rf040H1..yH oem On 111S WW2, C-1 0001,15 01 ON 1:16Y tLW 141 letiattOw. f a4011 34:3 tilCCY12 03 01‘10, 14 01444 140 tflIN :AVM 3,01404•10/4n I04% 11p0 0021Y23 Coo: • 74, 10^w 1N.~ 1..403 IMO. 1214 13.1•03 413 01 • 1441•14 10104. 4301.3 T1~ 41; (11PrIOIS16 52/5,14 Satin Datlefe• LCD. ACS5d. Figure 37: Building Products (Manufacturing) - Comp Set (1 of 2) Tim NM. Lrm On« MO 014031 • e es- 01 IN 44» 3.43 ▪ NI, 9,4 014444•401«, t-52$ 1F4O SNP .1109,11 1,13 51 P - 193F15 042055 414 L.401 0444. 1-$ 0/434,01 ex, eee: Ø. . - 90>L 1132- '403, 4...~».1 1.10.01. V.4nS 1.:002.14,4 ECU. •Tt, 01003* Ca> .6 ke inopeo cam 1.111%0 On 401 hetwe "s >MN 1:01 45-0444 e.po 6 ~VIP 101N4 VI!40 4OIA 354 ~neater Otircra 00.02.44 5 NS% 1340 210104 403 NB 0140t:0 104 311 101:50 4 JUT 331 0~4.2..4 ites4fitenter 14 21 2.7.01,2) 10 b - woo 4.I014 214 C,Y0.1410.4149.444 0 I n ow. lØ 0141 4441433 0' NY - »I 105 I MN Ifl 001 1taiNsa In. «PP Na ISOM RI Pt P 1.1.1:t0) i 14N 414 1.1.4004. weentnt .M.% U14 1.t.414 , 4a43 Ø. 100110 NUN 113'45 SPIN 421 0~ 4 xine 1210 11030. el 5, Ceal e - NM 0 !la% VII 0..v 044an Fnln..yn ('CO MM 31.04:4 03 - W1. <CO f)191. 424 "owe Prirt 1.400 (.10 20. 11M PI ra, av. ink% 10140 »Ilro Or" 11.1 14110ttantS•t (.450 004.4 MS -31.0 .14 5, e• - 03 V) 4 ør /SP 0,40cIatt, 4.wIn44H 11:0 4401,34 ro Cal ow• a.0515 lot°, 1»140 514n 0.11 B10. 1.4,44.; 5.1440,144 4 PUN 0001,1 fal Ow En ein!n• 100103 4 4 000 )31N IN fun 00 « S.04 kr..01.010 11030.4 149, .31,511 C.7 (4.1 e- Ø1P lot ms 103,4 (114.11. IN 44~ 100 44.0 11B11 e. ICQM 4107 503 O14•1m /um*. 041 asti. • 044 1210 2201e, tit 02 CO 0...,,110 101N) 111024 I•1T 321 Pew.« fy1M I 1003 .33.01"22 13, 02 0 144.14 102141 Ill no •41:4‘ .11, ,44.4.7.194N te:0 "Ono P1 Pt P - - I» l0 3 ft.1% 441 N aga wMYw I.•344 Mz Otitatt1 02 112 0 4nO'14 101 t4 01 70) O2..7•, 145 1̀4. 44,, C•t 14.0 twe 1.04 1.44, 41.43» , ep 0 414,1/1 MM. 4»150 155" 141 .4~1~4 0 14~ ..•u444132 SlM. 4414 01, 92.1 5501 0. 1 PI 1~6 14 44 05 124 nra., v) Tr. <*e 112V .35.0172 0. 110 - - 1.10 14) • 3244• 3.0 .“...1,.4rl.Cw f..nma aen. Ma Ciele3s 042 OS. 144fltIS 103 1.00 01,4 310\ IN ~•••,ø, We, 1.141 4.0 33% 21.010, St - - U3 {00 3.34T CA OcøC•0ean Suva met • CoN. 1114 04, :k14 rot 941 Nit WC. 01PS 2416 *4 Wt. Cup... Nm 13144 PIN 0..8.-4 ott MO 4500 1, 10 »un 354- IN 0roc,:tenitan Nn sttie. t120. >WIN 1.10, 04~ M13 041 PPP 1.4.V: 103 115 23110 S3! au Capra, nnAn 5 ItION 1100 .301422 00 NP WIC 1.50 »I Iti. 11W1 II2 etrult, 54•15•••,« •440.. 4037 1140 041 Nit W.: 144 00 :03 1411% 111 ~Q. CM...an 433S EN 040101 O0 rett vine V.40 ,10ca ran. Iv , vs. ett.~. r tiOlk 1290 ~01 Itte /01 (4.1. .10S V 1 114 •\p IM Waco 414orran 41.4" ON 00, 43 NO S , ki4 MAC 'ISO • 04-• 1141 I An% 23,5530 55,0 Oaf M. tift010 1411$ 134,4 •:332 311 11.1317., 110, .31,914 MI Mal talviC 1.4. 121143 31µ1. a" 4 MN WO .270» NI P443 EN. WC 7.16 IM TO 32l055 It.: weantta 1404 MD 120434 bt 0443 Mir 103. VIPA 11i1N IN 1.1.t.te.,10,41 Sinuntli• • .MC/0 4.5» SA43 bl sow Ma. 450c 1, 21 1:1 X0 5 «.." 21: ht..... la Ono MY 11~ IS3 Oal CD - 11 3 I( .. I iM Son Onsolie On let . frets« Deutsche Bank Securities Inc. Page 17 CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) DB-SDNY-0086576 CONFIDENTIAL SDNY_GM_00232760 EFTA01385292