NYSE: M

MACYS INC

Report created Aug 18, 2015 Page 1 OF 6

Argus Recommendations

Macy's Inc., which changed its name from Federated Department Stores Inc. in 2007, operates department stores under the names Macy's and Bloomingdale's. The company has offices in Cincinnati and New York.

The full company operates about 885 stores including outlets and Bluemercury makeup stores. Sales for

FY15 were $28 billion. Approximately 61% of sales come from feminine apparel, accessories, shoes and cosmetics. The men's and children's businesses represent a combined 23% of sales and home/miscellaneous about 16%. We expect the company to incrementally grow the Bloomingdale's brand with stores and outlets to serve affluent shoppers. It represents approximately 10% of sales and earnings.

Analyst's Notes

Analysis by Christopher Graja, CFA, August 17, 2015

ARGUS RATING: HOLD

• Soft sales weigh on 2Q EPS

• Macy's reported 2Q earnings of $0.64 per share, down 20% year-over-year, and below our estimate and consensus, which were $0.80 and $0.76 per share, respectively. The results were also weaker than management expected.

• Second-quarter sales of $6.1 billion were down 2.6%%, and below the $6.3 billion we expected. The consensus was $6.2 billion. Comparable sales (excluding licensed businesses) were down 2.1%, which was below the StreetAccount consensus call for a 0.2% decrease.

• CFO Karen Hoguet cited four reasons for the sales weakness: slower spending in tourist-related markets; a decision to eliminate a Friends & Family sale; slower growth in 'center core' categories; and restaurants, healthcare and electronics siphoning spending from department store categories.

• The company is maintaining its earnings guidance of $4.70-$4.80, but this now includes a $250 million boost from the sale of real estate in Brooklyn. Management reduced sales guidance to a 1% decline from a 1% increase and now expects comparable sales to be down by about 0.5% compared with previous guidance for a 1.5% increase.

Twelve Month Rating

SELL HOLD BUY

Five Year Rating

SELL HOLD BUY

Sector Rating

Under

Weight

Market

Weight

Over

Weight

Argus assigns a 12-month BUY, HOLD, or SELL rating to each stock under coverage.

• BUY-rated stocks are expected to outperform the market (the benchmark S&P 500 Index) on a risk-adjusted basis over the next year.

• HOLD-rated stocks are expected to perform in line with the market.

• SELL-rated stocks are expected to underperform the market on a risk-adjusted basis.

The distribution of ratings across Argus' entire company universe is: 48% Buy, 46% Hold, 6% Sell.

INVESTMENT THESIS

We expect HOLD-rated Macy's Inc. (NYSE: M) to have continued success with its 'My

Macy's' initiative, which involves tailoring service, marketing, and merchandise to fit the needs and preferences of local markets. The initiative has generally exceeded our expectations, and we expect further benefits going forward. Macy's is coaching its sales associates to interact with shoppers, ask questions, and provide advice that is intended to encourage incremental purchases and repeat business.

Macy's is also working to improve its multichannel selling capabilities. We believe this will be an important source of future growth, and note that it also helps the company to manage inventory more efficiently. We also expect the company to develop new

Market Data

Pricing reflects previous trading week's closing price.

200-Day Moving Average 52 Week High: $73.61

Price

($)

52 Week Low: $62.30

Closed at $63.36 on 8/14

60

40

Rating BUY

HOLD

SELL

EPS

($)

Revenue

($ in Bil.)

0.55

0.72

3.86

0.47

2.16

0.60

0.80

4.22

0.61

2.26

0.56

0.64

0.57

4.70

( Estimate)

3.00

0.63

0.81

0.66

5.00

( Estimate)

2.93

Key Statistics

Key Statistics pricing data reflects previous trading day's closing price. Other applicable data are trailing 12-months unless otherwise specified

Market Overview

Price

Target Price

52 Week Price Range

Shares Outstanding

Dividend

$62.95

--

$54.84 to $73.61

336.41 Million

$1.44

Sector Overview

Sector

Sector Rating

Consumer Discretionary

OVER WEIGHT

Total % of S&P 500 Market Cap.

12.00%

Financial Strength

Financial Strength Rating

Debt/Capital Ratio

Return on Equity

Net Margin

Payout Ratio

Current Ratio

Revenue

After-Tax Income

Valuation

Current FY P/E

Prior FY P/E

Price/Sales

Price/Book

Book Value/Share

Market Capitalization

Forecasted Growth

1 Year EPS Growth Forecast

11.37%

5 Year EPS Growth Forecast

8.00%

1 Year Dividend Growth Forecast

16.81%

Risk

Beta

Institutional Ownership

MEDIUM

57.7%

32.1%

5.1%

0.30

1.57

$27.90 Billion

$1.42 Billion

12.59

13.39

0.76

4.30

$14.63

$21.18 Billion

0.95

87.58%

FY ends

Jan 31

6.4

Q1

6.1

6.3

27.9

Q2

2014

Q3

9.2

Q4

6.3

Q1

6.3

6.2

28.1

Q2

2015

Q3

9.4

Q4

6.2

Q1

6.1

6.1

27.9

( Estimate)

Q2

2016

Q3

9.5

Q4

6.4

Q1

6.3

6.3

28.7

( Estimate)

Q2

2017

Q3

9.7

Q4

Please see important information about this report on page 6

©2015 Argus Research Company

Argus Analyst Report

NYSE: M

MACYS INC

Report created Aug 18, 2015 Page 2 OF 6

Analyst's Notes

...Continued

merchandise and store formats to drive additional growth.

The company's valuation is supported by its ownership of about

80 million square feet of store space, including 2.2 million square feet at Herald Square in New York, approximately 2 million square feet on State Street in Chicago, and about 500,000 square feet at

Union Square in San Francisco. With real estate values in some markets approaching all-time highs, management said that it has been 'intensely studying' the potential for transactions that might monetize some of the company's real estate value.

We believe that the shares are trading at close to fair value.

Challenging industry trends, including weak foot traffic at malls, suggest that we should be cautious. An upgrade could come from an increase in our earnings estimates to support a higher valuation, from a lower market price, or from new merchandising initiatives that raised our confidence in the company's competitive position.

In considering upgrades to HOLD-rated department-store stocks, we would look very closely at Macy's as well as at

Nordstrom. Both companies have made excellent progress with their online businesses and both serve higher-income customers, which has been our preference. However, stronger job creation should start to help lower-income shoppers at stores such as Kohl's and J.C. Penney.

RECENT DEVELOPMENTS

On August 12, Macy's reported 2Q earnings of $0.64 per share, down 20% year-over-year, and below our estimate and consensus, which were $0.80 and $0.76 per share respectively. The results were also weaker than management expected.

The company is maintaining its earnings guidance of

$4.70-$4.80, but this now includes a $250 million boost from the sale of real estate in Brooklyn. Management reduced sales guidance to a 1% decline from a 1% increase and now expects comparable sales to be down by about 0.5% compared with previous guidance for a 1.5% increase.

Second-quarter sales of $6.1 billion were down 2.6%, and below the $6.3 billion we expected. The consensus was $6.2

billion. Comparable sales (excluding licensed businesses) were down 2.1%, which was below the StreetAccount consensus call for a 0.2% decrease.

Combining comparable sales and sales in licensed departments,

2Q comps were down 1.5%. In 2Q, the average unit retail price

(AUR) was down 1.3%, units per transaction were up slightly, and the number of transactions was down slightly.

CFO Karen Hoguet cited four reasons for the sales weakness: slower spending in tourist-related markets because of the strong dollar; a decision to eliminate a Friends & Family sale; slower growth in 'center core' categories, which may include fashion jewelry and watches. The fourth factor is what management sees as modest economic growth with restaurants, healthcare and electronics siphoning spending from department store categories.

The company saw continued strength in categories such as active wear, and furniture. The southern markets and western

Growth & Valuation Analysis

GROWTH ANALYSIS

($ in Millions, except per share data)

Revenue

COGS

Gross Profit

SG&A

R&D

Operating Income

Interest Expense

Pretax Income

Income Taxes

Tax Rate (%)

Net Income

Diluted Shares Outstanding

EPS

Dividend

GROWTH RATES (%)

Revenue

Operating Income

Net Income

EPS

Dividend

Sustainable Growth Rate

VALUATION ANALYSIS

Price: High

Price: Low

Price/Sales: High-Low

P/E: High-Low

Price/Cash Flow: High-Low

6.4

78.2

157.4

154.1

19.5

$33.26

$21.69

— - —

— - —

8.0 - 5.2

2011

25,003

14,824

10,179

8,260

1,894

528

1,320

473

36

847

2014

27,931

16,725

11,206

8,440

2,678

388

2,290

804

35

1,486

0.9

0.6

11.3

19.2

18.8

21.0

$66.59

$50.05

— - —

— - —

9.8 - 7.3

2013

27,686

16,538

11,148

8,482

2,661

422

2,102

767

36

1,335

4.9

10.4

6.3

11.0

128.6

19.1

$54.07

$36.35

— - —

— - —

9.6 - 6.5

2012

26,405

15,738

10,667

8,281

2,411

458

1,968

712

36

1,256

5.6

27.3

48.3

47.2

75.0

18.6

$42.17

$32.28

— - —

— - —

7.4 - 5.6

Financial & Risk Analysis

2015

28,105

16,863

11,242

8,355

2,800

393

2,390

864

36

1,526

0.6

4.6

2.7

9.3

25.0

18.6

FINANCIAL STRENGTH

Cash ($ in Millions)

2013 2014 2015

1,836 2,273 2,246

Working Capital ($ in Millions) 2,801 2,962 3,143

Current Ratio 1.55

1.52

1.57

LT Debt/Equity Ratio (%)

Total Debt/Equity Ratio (%)

112.5

107.4

135.1

114.5

114.9

136.5

RATIOS (%)

Gross Profit Margin

Operating Margin

Net Margin

Return On Assets

Return On Equity

RISK ANALYSIS

Cash Cycle (days)

Cash Flow/Cap Ex

Oper. Income/Int. Exp. (ratio)

Payout Ratio

40.3

9.6

4.8

6.2

40.1

9.6

5.3

7.0

40.0

10.0

5.4

7.1

22.3

24.2

26.2

70.6

5.9

73.2

6.9

71.7

7.1

— 25.0

26.8

— - —

— - —

— - —

The data contained on this page of this report has been provided by Morningstar, Inc. (© 2015 Morningstar, Inc.

All Rights Reserved). This data (1) is proprietary to

Morningstar and/or its content providers; (2) may not be copied or distributed; and (3) is not warranted to be accurate, complete or timely. Neither Morningstar nor its content providers are responsible for any damages or losses arising from any use of this information. Past performance is no guarantee of future results. This data is set forth herein for historical reference only and is not necessarily used in Argus’ analysis of the stock set forth on this page of this report or any other stock or other security. All earnings figures are in GAAP.

Please see important information about this report on page 6

©2015 Argus Research Company

Argus Analyst Report

NYSE: M

MACYS INC

Report created Aug 18, 2015 Page 3 OF 6

Analyst's Notes

...Continued

markets outperformed the company average and tourist markets were weak.

Second-quarter GAAP operating income was $436 million or

7.1% of sales, down 24% in dollars. The StreetAccount consensus was 8.1%. Our estimate was 8.5%. The operating margin in the second quarter fell 200 basis points from the prior year.

The gross margin of 40.9% was 10 basis points below our estimate, 20 basis points below consensus and 50 basis points below the rate in the prior-year period. As expected, gross margin was hurt by the delay in merchandise that arrived at West Coast ports, but management also had deeper-than-expected markdowns to move excess inventory.

Inventories were up 3.8%. On the 2Q call, management said that it brought in some merchandise earlier to get a jump on the back-to-school season, which appeared to be off to a good start.

Selling, general and administrative expenses were up 1.7% in dollars, to $2.06 billion, which was in line with our estimate. Costs were higher because of spending on outlets and e-commerce capabilities. SG&A increased by 150 basis points to 33.8% of sales, which was above our estimate of 32.5% and above the consensus of 32.2%.

Working our way down the income statement, we note that interest expense came to $93 million, which was slightly below our estimate and prior-year levels. The company's tax rate of 36.7% was just below the 37% we modeled.

Macy's generated $398 million in cash from operations in

1H16, versus $736 million in the prior-year period. Cash flow was hurt by lower net income and slightly higher inventories.

Macy's repurchased $552 million of shares in 2Q16 and $937 million in the first half.

EARNINGS & GROWTH ANALYSIS

We are maintaining our FY16 estimate of $4.70 per share. This reflects 2Q earnings that were $0.16 lower than we modeled. It also reflects a reduction in our 3Q estimate to $0.57 from $0.66

based on lower sales and a higher expense rate. This combined drag is offset by a previously unanticipated gain of approximately

$250 million on the sale of real estate in Brooklyn.

We are reducing our FY17 estimate to $5.00 from $5.25 per share based mostly on a reduction to our sales forecast and our expectation for less sales leverage. The average analyst estimate is

$4.93.

Our five-year earnings growth rate forecast is 8%. We think that the company can benefit from the 'My Macy's' initiative over the next few years and from a greater emphasis on businesses such as beauty, jewelry and private brands; however, in subsequent years, we expect earnings to grow by about 5%. At that point, we suspect that we will be more focused on free cash flow than on

EPS. We'll be keeping an eye on the company's capital spending plans and weighing the benefits of new investment versus returning cash to shareholders. We are encouraged that the company has been enhancing shareholder returns with dividend increases and

Peer & Industry Analysis

The graphics in this section are designed to allow investors to compare M versus its industry peers, the broader sector, and the market as a whole, as defined by the Argus

Universe of Coverage.

• The scatterplot shows how M stacks up versus its peers on two key characteristics: long-term growth and value. In general, companies in the lower left-hand corner are more value-oriented, while those in the upper right-hand corner are more growth-oriented.

• The table builds on the scatterplot by displaying more financial information.

• The bar charts on the right take the analysis two steps further, by broadening the comparison groups into the sector level and the market as a whole. This tool is designed to help investors understand how M might fit into or modify a diversified portfolio.

Ticker Company

TGT Target Corp

M Macy's Inc

JWN Nordstrom Inc

KSS Kohl's Corp

SHLD Sears Holdings Corp

JCP JC Penney Co Inc

Peer Average

20

10

0

M

KSS

Value

10

5-yr Growth Rate(%)

Market Cap

5-yr

Growth

($ in Millions) Rate (%)

50,428 9.0

21,177

15,060

8.0

12.0

11,014

3,527

2,724

17,322

8.0

10.0

20.0

11.2

Current

FY P/E

17.6

13.4

21.1

12.2

-3.6

-7.1

8.9

15 20

Growth

Net 1-yr EPS

Margin Growth

(%)

-1.9

(%)

10.0

5.1

5.2

6.4

10.7

4.0

-5.4

-4.5

.4

9.9

35.2

48.0

20.0

Argus

Rating

HOLD

HOLD

HOLD

HOLD

HOLD

HOLD

P/E

M vs.

Market

M vs.

Sector

More Value

Price/Sales

M vs.

Market

M vs.

Sector

More Value

Price/Book

M vs.

Market

M vs.

Sector

More Value

PEG

M vs.

Market

M vs.

Sector

More Value

5 Year Growth

M vs.

Market

M vs.

Sector

More Value

Debt/Capital

M vs.

Market

M vs.

Sector

More Value

More Growth

More Growth

More Growth

More Growth

More Growth

More Growth

Please see important information about this report on page 6

©2015 Argus Research Company

Argus Analyst Report

NYSE: M

MACYS INC

Report created Aug 18, 2015 Page 4 OF 6

Analyst's Notes

...Continued

share repurchases.

FINANCIAL STRENGTH & DIVIDEND

Our financial strength assessment is Medium. The company's efforts to improve profitability and the capital structure in the wake of the recession show that management is committed to maintaining and enhancing the company's financial strength.

Moody's rates the company's debt Baa2 with a stable outlook.

The S&P rating is BBB+ with a stable outlook.

The company had $843 million in cash & equivalents at the end of the second quarter, down from $1.6 billion a year earlier.

Shareholders' equity was down from the prior year at $4.8

billion. The company has used cash to repurchase shares.

At the end of the second quarter, the company had combined short- and long-term debt of roughly $7.3 billion, or 60% of capital. The company still had over $4 billion of goodwill and intangible assets, which is now less than shareholders' equity.

In late June of 2011, the company took advantage of its solid cash flow and improving balance sheet to obtain a new credit agreement with more favorable terms. That $1.5 billion facility replaced a $2 billion facility. There were no borrowings under the agreement in FY12 or FY13. In May of 2013, the company entered into a new five-year agreement with more favorable terms.

Management did not tap the revolver in FY14 or FY15.

The company repurchased $1.35 billion of its stock in FY13 and $1.6 billion in FY14. The company repurchased $1.9 billion of shares in FY15. In the 1Q16 earnings release, Macy's increased the share purchase authorization by $1.5 billion. Following $552 million of share repurchases in 2Q16, Macy's has about $1.6

billion remaining on its current authorization.

According to the FY14 annual report, Macy's owned 447 of its

823 stores, leased 267 stores, and owned 109 buildings on leased land. Almost all of the owned properties were free and clear of mortgages. In our view, the company's real estate ownership is a significant asset. The 2Q16 release lists the net value of property and equipment at approximately $7.7 billion. Approximately 35% of that value is in fixtures and equipment and not land and buildings. Argus treats Macy's operating leases as debt. We estimate the present value of leases due in the current fiscal year and thereafter at about $1.7 billion. Including the leases, the debt/capital ratio rises to about 65%, slightly above the normal range of about 50% for the retailers we cover.

Lease-adjusted debt was approximately 2.6-times EBIT plus depreciation, amortization and interest expense at the end of FY12 and 2.4-times at the end of FY13. Macy's ended FY14 at approximately 2.4 and ended FY15 at 2.3-times. We believe this is consistent with the company's BBB credit ratings.

Macy's paid total dividends of $0.53 per share in the year ended

January 2009 and $0.20 per share in fiscal 2010 after reducing the payout to conserve cash. The FY11 payout was also $0.20. When the company reported 1Q12 results, management raised the quarterly dividend to $0.10 from $0.05. In FY12, the company paid dividends of $0.35. In January 2012, the company raised the quarterly payout to $0.20 and paid FY13 dividends of $0.80. On

May 15, 2013, the company raised the quarterly payout to $0.25, effective with the June 14 payment. Dividends totaled $0.95 per share in FY14 and $1.19 in FY15. The company raised its quarterly payout by 15% to $0.36 per share in the 1Q16 earnings release. Our FY16 dividend estimate is $1.39 per share. Our FY17 estimate is $1.50.

MANAGEMENT & RISKS

Broadline retailing is a mature and highly competitive industry with growing e-commerce competition. This is doubly true for mall-based department stores. In addition to competition from other department stores, the company faces sellers of specialty apparel, discount shoes, specialty cosmetics, and home furnishings, such as Bed Bath & Beyond, Williams-Sonoma and Pottery Barn.

Lowe's and Home Depot are even selling some seasonal items and small appliances that were once the domain of department stores.

Department stores also face competition from vendors such as

Coach, Polo, Levi's. Michael Kors, Under Armour, and Nike, which are enhancing their own e-commerce platforms and selling their wares directly to customers.

To both justify premium prices and differentiate its stores from those of other retailers, the company must choose the right designer brands, styles and exclusive partnerships. It is also very important for the company to develop the right private-label merchandise; keep up with new advances in inventory management and point-of-sale technology to improve customer relationships; strengthen e-commerce and avoid costly markdowns of overstocked items. In short, it needs to stay relevant, convenient, and efficient.

Also of concern to mall-anchor department stores is the long-term decline in mall traffic. We don't rule out the need for future store closures. There have been about 40 in the last three years. On the plus side, anchor stores, like Macy's, generally have favorable rent agreements on stores they don't own.

Like all retailers, Macy's is vulnerable to a slowdown in the economy. Much of the merchandise that higher-end department stores sell is discretionary - in other words, these purchases can be deferred. When times are tough, customers might step down and buy lower-priced products from other stores, such as J.C. Penney,

Kohl's or Target. Shoppers may also consider an off-price retailer like T.J. Maxx. Another possibility is that shoppers will remain loyal to their favorite brands, but defer or limit purchases until their finances improve. In some cases designers have tried to accommodate these shoppers by offering lower price points.

Recently, however, sales at Macy's have held up better than those at Kohl's although it is difficult to determining how much of that is related to the bifurcated consumer environment and how much is related to better merchandising from the My Macy's initiative. We believe that at least some of the differential is due to better merchandising, as some of the strongest categories have been selected or expanded as a result of customer feedback.

We believe that Wal-Mart is working hard to compete with department stores in selling clothing. Although we don't expect

Wal-Mart to grab too many of Macy's core customers for shoes, purses or dressier clothing, we do think it could make inroads even against Macy's - in children's clothing as well as in some basic and casual items. Women are also pairing expensive jeans with cheap, trendy tops from retailers like H&M. An outfit like this might include expensive shoes from a designer or it could include inexpensive sandals from Walgreen or Old Navy.

Margin improvement at department stores, which boosts earnings and stock prices, is often a cyclical force. When times are good, rising sales reduce the need for clearance-related markdowns and can help a company to leverage its fixed costs. That, in turn, boosts cash flow and makes it easier to reduce debt, repurchase shares or reinvest in improvements to stores or technology. While

Macy's and some other retailers have made structural

Please see important information about this report on page 6

©2015 Argus Research Company

Argus Analyst Report

Analyst's Notes

...Continued

improvements, we believe they are vulnerable in a weak consumer environment.

An increasingly important risk is information theft. If retailers can't adequately protect their customer and employee information and comply with best practices, they could see both their reputations and their finances suffer.

In our opinion, CEO Terry Lundgren has the experience and the force of will to handle the job, but he faces a daunting task in repositioning the company in a still challenging environment for retailers with a concentration of brick-and-mortar stores.

COMPANY DESCRIPTION

Macy's Inc., which changed its name from Federated

Department Stores Inc. in 2007, operates department stores under the names Macy's and Bloomingdale's. The company has offices in

Cincinnati and New York. The full company operates about 885 stores including outlets and Bluemercury makeup stores. Sales for

FY15 were $28 billion. Approximately 61% of sales come from feminine apparel, accessories, shoes and cosmetics. The men's and children's businesses represent a combined 23% of sales and home/miscellaneous about 16%. We expect the company to incrementally grow the Bloomingdale's brand with stores and outlets to serve affluent shoppers. It represents approximately 10% of sales and earnings.

VALUATION

Macy's shares have returned approximately 11% over the past

12 months. The shares are currently trading at 13.4-times our

FY16 EPS forecast and at 12.6-times our FY17 estimate. The S&P

500 is trading at about 17-times our calendar 2015 estimate. On a normalized basis, we would expect Macy's to trade at a discount to the market multiple based on the maturity of the business and the level of competition it faces.

The shares are trading at 14.7-times trailing earnings, in line with the five-year median of 14. This is below the multiple of 20 at

Nordstrom, which has a well-developed multi-channel strategy.

While we acknowledge that it is very difficult to use a dividend discount model to evaluate a company going through a business transformation, we do believe in trying to assess value through a number of different methods. Based on analysis with our multistage dividend discount model, we put the value of the shares at approximately $60s. For the sake of transparency, we often use a simple discounted earnings model that has fewer moving parts.

Based on trailing earnings, our five-year growth rate estimate of

8%, a discount rate of 9%, and a terminal P/E of 14, the shares would be worth approximately $57.

In a more optimistic scenario, the company might be able to gain significant additional benefits from the 'My Macy's' initiative and generate higher EPS growth, or growth for a longer period, through a more effective multichannel offering. In a more pessimistic scenario, the company could face additional competition from Nordstrom, Kohl's, Amazon, and specialty stores like Victoria's Secret, Forever 21 and Bed Bath & Beyond. The company could also see pressure if Amazon offers more accessories and apparel.

The company's indicated dividend yield is now approximately

2.3%.

On August 17, HOLD-rated M closed at $62.95, down $0.41.

Please see important information about this report on page 6

©2015 Argus Research Company

NYSE: M

MACYS INC

Report created Aug 18, 2015 Page 5 OF 6

Argus Analyst Report

NYSE: M

METHODOLOGY & DISCLAIMERS

Report created Aug 18, 2015 Page 6 OF 6

About Argus

Argus Research, founded by Economist Harold Dorsey in 1934, has built a top-down, fundamental system that is used by Argus analysts. This six-point system includes Industry Analysis, Growth

Analysis, Financial Strength Analysis, Management Assessment,

Risk Analysis and Valuation Analysis.

Utilizing forecasts from Argus’ Economist, the Industry Analysis identifies industries expected to perform well over the next one-to-two years.

The Growth Analysis generates proprietary estimates for companies under coverage.

In the Financial Strength Analysis, analysts study ratios to understand profitability, liquidity and capital structure.

During the Management Assessment, analysts meet with and familiarize themselves with the processes of corporate management teams.

Quantitative trends and qualitative threats are assessed under the Risk Analysis.

And finally, Argus’ Valuation Analysis model integrates a historical ratio matrix, discounted cash flow modeling, and peer comparison.

THE ARGUS RESEARCH RATING SYSTEM

Argus uses three ratings for stocks: BUY, HOLD, and SELL.

Stocks are rated relative to a benchmark, the S&P 500.

• A BUY-rated stock is expected to outperform the S&P 500 on a risk-adjusted basis over a 12-month period. To make this determination, Argus Analysts set target prices, use beta as the measure of risk, and compare expected risk-adjusted stock returns to the S&P 500 forecasts set by the Argus Market

Strategist.

• A HOLD-rated stock is expected to perform in line with the

S&P 500.

• A SELL-rated stock is expected to underperform the S&P 500.

Argus Research Disclaimer

Argus Research is an independent investment research provider and is not a member of the FINRA or the SIPC. Argus Research is not a registered broker dealer and does not have investment banking operations. The Argus trademark, service mark and logo are the intellectual property of Argus Group Inc. The information contained in this research report is produced and copyrighted by Argus, and any unauthorized use, duplication, redistribution or disclosure is prohibited by law and can result in prosecution. The content of this report may be derived from Argus research reports, notes, or analyses. The opinions and information contained herein have been obtained or derived from sources believed to be reliable, but Argus makes no representation as to their timeliness, accuracy or completeness or for their fitness for any particular purpose. This report is not an offer to sell or a solicitation of an offer to buy any security. The information and material presented in this report are for general information only and do not specifically address individual investment objectives, financial situations or the particular needs of any specific person who may receive this report. Investing in any security or investment strategies discussed may not be suitable for you and it is recommended that you consult an independent investment advisor. Nothing in this report constitutes individual investment, legal or tax advice. Argus may issue or may have issued other reports that are inconsistent with or may reach different conclusions than those represented in this report, and all opinions are reflective of judgments made on the original date of publication. Argus is under no obligation to ensure that other reports are brought to the attention of any recipient of this report. Argus shall accept no liability for any loss arising from the use of this report, nor shall Argus treat all recipients of this report as customers simply by virtue of their receipt of this material. Investments involve risk and an investor may incur either profits or losses. Past performance should not be taken as an indication or guarantee of future performance. Argus has provided independent research since 1934. Argus officers, employees, agents and/or affiliates may have positions in stocks discussed in this report. No Argus officers, employees, agents and/or affiliates may serve as officers or directors of covered companies, or may own more than one percent of a covered company’s stock.

Morningstar Disclaimer

© 2015 Morningstar, Inc. All Rights Reserved. Certain financial information included in this report: (1) is proprietary to Morningstar and/or its content providers; (2) may not be copied or distributed; and (3) is not warranted to be accurate, complete or timely. Neither Morningstar nor its content providers are responsible for any damages or losses arising from any use of this information. Past performance is no guarantee of future results.

Argus Analyst Report

©2015 Argus Research Company