EX-99.(C)(3) 5 d313377dex99c3.htm EXHIBIT (C)(3) Exhibit (c)(3)

Exhibit (c)(3) Presentation to the Special Committee of Directors Project Anchor September 2, 2022 STRICTLY PRIVATE AND CONFIDENTIAL


Table of Contents Section 1 Public Market Perspectives 4 Section 2 Financial Overview 9 Section 3 Preliminary Valuation Overview 17 Appendix A Supplemental Preliminary Valuation Materials 27 Appendix B Additional Supplemental Materials 40 PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 2


Preliminary Overview of Consortium Proposal $MM, unless otherwise stated • US$14.45 / Share offer price based on Consortium proposal received on Unaffected Share Price Current Consortium Current Share Price (as of Aug 4, 2022) Proposal (as of Aug 31, 2022) August 4, 2022 Share / Offer Price $11.57 $14.45 $14.35 % Prem. (Disc.) to Unaffected Price (8/4/22) -- 24.9% 24.0% (1) 6.6% 33.2% 32.2% % Prem. (Disc.) to 30-day VWAP (1) % Prem. (Disc.) to 90-day VWAP (7.6%) 15.4% 14.6% (1)(2) (29.1%) (11.5%) (12.1%) % Prem. (Disc.) to 52 Week High of $16.32 (3) 286 287 287 FDSO Implied Equity Value $3,311 $4,147 $4,118 (4) (401) (401) (401) (-) Cash (4) 5,714 5,714 5,714 (+) Total Debt (Excl. Operating Leases) Net Debt $5,314 $5,314 $5,314 (4) 803 803 803 (+) Preferred Equity EBITDA Implied Aggregate Value $9,427 $10,263 $10,234 Consensus Management 2022 1,115 1,098 AV / EBITDA LTM Adjusted EBITDA of $1,162MM 8.1x 8.8x 8.8x 2023 1,248 1,416 (5) 8.5x 9.2x 9.2x 2022E Consensus EBITDA of $1,115MM (5) 7.6x 8.2x 8.2x 2023E Consensus EBITDA of $1,248MM Source: Company Filings, Management Forecast as of August 2022, Capital IQ as of August 31, 2022, Bloomberg Notes: 1. Based on market data as of unaffected date (August 4, 2022) 2. Based on 52-week closing price range 3. Includes 282MM basic shares outstanding, 3.1MM RSU, 0.5MM PSUs, 8.0MM outstanding options and other dilutive securities as provided by Anchor management on August 19, 2022. Assumes no dilution from exchangeable notes from $13.01 to $17.85 due to hedging from associated capped call; for share prices above $17.85, assumes additional dilution from exchangeable notes due to net share settlement 4. Cash, total debt and preferred equity balances as of June 30, 2022, per Company filings 5. Per Capital IQ as of August 31, 2022 PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 3


SECTION 1 Public Market Perspectives 4


Share Price Performance Over Time Offer Premium / $ Amount (2) (Discount) Anchor’s Share Price Performance Over Time Unaffected Share Price $11.57 24.9% 3/30/2022 (1) US$ / Share; As of August 4, 2017; 5 Years Prior to Unaffected Date Fairfax notifies Anchor of its 30-Day VWAP $10.85 33.2% intention to exercise (1) $24.00 90-Day VWAP $12.52 15.4% warrants to purchase 25M 16. M0 (1) shares 52-Week High $16.32 (11.5%) MM $21.00 14.0 1/8/2018 5/16/2019 3/23/2021 1/11/2021 Bing Chen appointed as Seaspan announces Anchor signals to public its Graham Talbot appointed President and CEO, and closing of $1Bn portfolio intention to seek further as CFO after prior CFO given a board seat financing program acquisition opportunities resigns 3/14/2018 $18.00 12.0 Seaspan acquires GCI 11/21/2019 Seaspan announces definitive bid to acquire APR Energy for $750MM Consortium Offer: $14.45 $15.00 10.0 Today: 2/28/2020 (3) Seaspan closes acquisition $14.35, +107% of APR Energy and 5/31/2018 rebrands as Anchor Seaspan announces $12.00 8.0 additional Fairfax Financial investment (1) Unaffected : (3) 9/1/2021 $11.57, +67% Seaspan announces 8/4/2022 order option for five A consortium formed by Fairfax, the $9.00 6.0 7,000 dual-fuel LNG Washington Family, David Sokol, newbuild vessels and Ocean Network Express announces bid for remaining 32% $6.93 common stake in Anchor not owned by consortium members $6.00 4.0 $3.00 2.0 $0.00 0.0 Aug-17 Feb-18 Aug-18 Feb-19 Aug-19 Feb-20 Aug-20 Feb-21 Aug-21 Feb-22 Aug-22 Anchor Volume Key Development Earnings Beat Earnings Miss Source: Capital IQ, Bloomberg as of August 31, 2022 Notes: 1. Performance as of the unaffected date of August 4, 2022, the trading day before the proposed takeover announcement; VWAPs represent the number of trading days prior to the unaffected date; 52-week represents 52-week high close price 2. To Consortium offer price of $14.45 3. Performance since August 4, 2017 PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 5


Anchor Share Price Trading Ranges Anchor YTD Daily VWAP as of August 4, 2022 • Anchor has traded in Observations Count: 148 excess of the $14.45 Consortium offer price ~28% approximately 30% of the 20.0% time YTD 18.2% 18.0% 16.2% 16.2% 16.0% 14.0% 12.8% 12.8% 12.2% 11.5% 12.0% 10.0% 8.0% 6.0% 4.0% 2.0% 0.0% Under $11.00- $12.00- $13.00- $14.00- $14.45- Over $11.00 $11.99 $12.99 $13.99 $14.45 $14.99 $15.00 Above Consortium Offer PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 6


Anchor’s Share Price Performance vs. Select Peers (1) Performance Over Time Anchor Share Price Performance vs. Select Peers and the S&P 500 1-Year 3-Year 5-Year Indexed to 100 as of August 4, 2017; 5 Years Prior to Unaffected Date MM Anchor (12%) 20% 67% (2) 300.0 16.0 10% 153% 86% Cont. Lessors (3) 5% 66% 53% Other Lessors S&P 500 (6%) 42% 68% 14.0 250.0 12.0 Today: (4) 200.0 $14.35, +107% 10.0 (1) Unaffected : (4) $11.57, +67% 150.0 8.0 6.0 100.0 $6.93 4.0 50.0 2.0 0.0 0.0 Aug-17 Feb-18 Aug-18 Feb-19 Aug-19 Feb-20 Aug-20 Feb-21 Aug-21 Feb-22 Aug-22 (1) (2) Anchor Volume Containership Lessors Other Lessors S&P 500 Source: Capital IQ as of August 31, 2022 Notes: 1. Performance as of the unaffected date of August 4, 2022, the trading day before the proposed takeover announcement 2. Containership lessors include Costamare, Danaos, Global Ship Lease and SFL Corporation 3. Other lessors include GATX, AerCap, Triton, and Textainer 4. Performance since August 4, 2017 PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 7


Anchor Broker Price Targets Recent Broker Price Targets Per Bloomberg (1) (2) Prior to Unaffected Date - Per Bloomberg as of 8/3 Today - Per Bloomberg as of 8/31 Broker Target Price Prem/(Disc) to Prem/(Disc) to Broker Target Price Prem/(Disc) to Prem/(Disc) to Broker Date Rec Date Rec (3) (3) (3) (3) ($) Current (%) Unaffected (%) ($) Current (%) Unaffected (%) Broker 1 2/8/2022 Buy $21.00 46.3% 81.5% 2/8/2022 Buy $21.00 46.3% 81.5% Broker 2 2/17/2022 Buy $20.00 39.4% 72.9% 2/17/2022 Buy $20.00 39.4% 72.9% Broker 3 7/19/2022 Buy $20.00 39.4% 72.9% 8/10/2022 Buy $16.00 11.5% 38.3% Broker 4 5/12/2022 Buy $17.00 18.5% 46.9% 8/10/2022 Hold $14.45 0.7% 24.9% Broker 5 7/18/2022 Hold $10.50 (26.8%) (9.2%) 8/10/2022 Hold $14.45 0.7% 24.9% Broker 6 5/12/2022 Hold $16.00 11.5% 38.3% Broker Target Price Median $18.50 28.9% 59.9% $16.00 11.5% 38.3% Broker Target Price Mean $17.42 21.4% 50.5% $17.18 19.7% 48.5% (3) Current Target Prices Median $14.45 0.7% 24.9% (4) Current Target Prices Median $14.97 4.3% 29.4% (1) Recent Broker Commentary Evolution of Broker Recommendations for Anchor $20 11% 11% 13% • Continually encouraged by management’s ability to build a highly contracted 14% 14% 14% $18 business model $16 43% 43% 43% 43% 43% 50% 50% 50% 50% 15.20 33% 33% 57% 57% 57% 29% 29% 29% $14 38% 67% 67% • Recognize Anchor’s young asset fleet and ongoing optimization efforts $12 11.82 $10 • Several factors have contributed to the recent share price including strong Q2 $8 results with volume growth driven by a strong spot market $6 57% 57% 57% 57% 57% 57% 57% 57% 56% 56% 50% 50% 50% 50% 50% 43% 43% 43% • Concerns over further deterioration in the market and the sustainability of $4 33% 33% $2 elevated spot market activities $0 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Source: Bloomberg Notes: (5) Share Price 12M Target Price 1. Included broker data as of August 3, 2022 as some brokers published updates on August 4, 2022 following Consortium’s offer. As of August 3, 2022, 6 out of 8 broker Buy Hold Sell ($ / sh.) ($ / sh.) target prices were available in Bloomberg 2. As of August 31, 2022, 5 out of 8 broker target prices were available in Bloomberg,1 other broker (Broker 6) target price was withheld, and 2 other brokers’ target prices were not available 3. Current share price of $14.35, based on market data as of August 31, 2022; Unaffected share price of $11.57, based on market data as of August 4, 2022 4. Reflects target prices published post offer announcement from the Consortium 5. 12M target price takes the average target price for reports that provide a 12-month price target and were made available within the last 3 months PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 8


SECTION 2 Financial Overview 9


Key Forecast Assumptions | Seaspan Model (Management Case) § 25 years for conventional ships Vessel Useful Life § 30 years for LNG ships § MSI Base curve at 15% discount for existing fleet and newbuild fleet; curve inflated by quarterly inflation beginning in Q2 2024 § MSI curve at 22% discount for replacement fleet 12k TEU vessels (1) Rates § Assumes IHS global inflation forecasts from 2022-2037 (average inflation of 2.7% through period) § 25% premium applied to MSI rates for LNG dual-fuel vessels § Assumes 12k TEU vessel class are purchased to grow tonnage by global real GDP growth starting in 2026 through 2035 § Assumes following IHS global real GDP growth rates: Replacement Fleet Year 2026E 2027E 2028E 2029E 2030E 2031E 2032E 2033E 2034E 2035E 2036E 2037E Growth % 3.0% 2.9% 2.8% 2.8% 2.8% 2.7% 2.7% 2.6% 2.6% 2.6% 2.5% 2.5% § Contracted utilization: 98.9% Utilization Rate § Spot utilization: 98.9% § $/LWT = $350 in 2021, inflated thereafter Residual Value § Assumes purchase obligations and options exercised by charterer; all other vessels scrapped § 2022 ship G&A budget inflation inflated through 2024; grown at 1.1% of revenue thereafter SG&A § Q4 2022 budget Corp G&A inflated by quarterly inflation thereafter § Days’ sales outstanding: 7 days§ Days’ payable outstanding: 85 days Working Capital§ Prepaid expenses: 35 days§ Other long-term liabilities: 17 days § Lease receivables: 3 days§ Deferred revenue liability: 5 days § Drydocking capex every five years (four times per lifetime) Capex Assumptions § Newbuild capex: purchase prices based on set contracts in place for 74 newbuild ships Taxes§ 0% effective tax rate Depreciation§ Straight-line depreciation; 5-year useful life for drydocking depreciation Source: Management Forecast as of August 16, 2022 Notes 1. MSI data provided by Company Management as of June 28, 2022 PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 10


Financial Summary | Seaspan Segment Management Forecast as of August 2022 Revenue $MM % Growth: NA 19% 4% 16% 28% 9% (4%) (1%) 3% 4% 2% 4% 3% 4% 2% 3% 2% 3% 3,162 3,070 2,995 2,909 2,850 2,748 2,659 2,566 2,514 2,486 2,420 2,385 2,360 2,271 1,773 1,524 1,460 1,223 2020A 2021A 2022E 2023E 2024E 2025E 2026E 2027E 2028E 2029E 2030E 2031E 2032E 2033E 2034E 2035E 2036E 2037E (1) EBITDA $MM % Margin: 65% 67% 69% 73% 78% 79% 78% 77% 77% 76% 76% 76% 76% 76% 76% 76% 77% 76% 2,407 2,352 2,283 2,205 2,158 2,086 2,016 1,966 1,921 1,951 1,867 1,854 1,820 1,776 1,292 1,056 978 796 2020A 2021A 2022E 2023E 2024E 2025E 2026E 2027E 2028E 2029E 2030E 2031E 2032E 2033E 2034E 2035E 2036E 2037E Capex $MM % Margin: 69% 115% 128% 158% 110% 20% 30% 30% 31% 32% 38% 34% 43% 36% 47% 59% 59% 28% 2,801 2,498 1,950 1,821 1,772 1,679 1,376 1,194 1,036 987 913 848 878 807 754 720 696 493 2020A 2021A 2022E 2023E 2024E 2025E 2026E 2027E 2028E 2029E 2030E 2031E 2032E 2033E 2034E 2035E 2036E 2037E Source: Management Forecast as of August 16, 2022 Notes: 1. EBITDA is burdened by operating lease expenses PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 11


Historical and Forecasted Charter Rates Historic and Forward-Looking Charter Rates $(000)s per day (1) (2) Projections Historical 180 2,500 TEU 4,500 TEU 12,000 TEU 2,500 TEU 4,500 TEU 12,000 TEU (1) (1) (1) Forecast Forecast Forecast 160 2,500 TEU Model 4,500 TEU Model 12,000 TEU Model 140 120 100 80 60 40 20 0 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 Historical TEU 2013 2014 2015 2016 2017 2018 2019 2020 2021 1H 2022 2,500 6.8 7.2 9.1 6.1 8.1 10.3 9.3 10.1 46.4 77.6 4,500 8.6 8.8 12.0 5.3 7.7 11.2 11.3 14.1 64.8 113.8 (1) Historical 10,000 39.0 34.3 34.0 19.0 19.6 22.4 30.7 29.6 93.9 163.6 12,000 48.1 44.8 43.4 32.3 26.9 30.4 36.7 36.0 99.7 170.4 (2) Projections TEU 2H 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 (1) 60.5 36.7 13.5 13.9 2,500 Forecast Model 2,500 56.1 31.5 12.3 11.7 12.1 12.4 12.7 13.0 13.4 13.7 (1) 4,500 93.4 49.8 18.2 18.7 Forecast Model 4,500 76.8 40.4 16.3 15.5 15.9 16.3 16.8 17.2 17.7 18.1 (1) 10,000 142.9 80.0 31.3 31.8 Forecast Model 10,000 118.7 76.2 39.5 40.4 41.5 42.6 43.7 44.8 46.0 47.2 (1) 12,000 150.2 83.8 37.2 37.7 Forecast Model 12,000 107.8 65.8 33.2 34.1 34.9 35.9 36.8 37.8 38.7 39.7 Source: Leading Market Forecasting Consultant, Company Corporate Development Model Notes 1. “Historical” and “Forecast” rates provided by leading market forecasting consultant as of August 31, 2022 2. “Model” projections based on model assumptions provided by Anchor management; data as of June 28, 2022 PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 12


Utilization Rate Benchmarking (1) Seaspan Utilization Rate vs. Select Peers Utilization Rate (%); Since Q1 2013 100% 99.9% 99.4% 98.3% 98% 96% 95.5% 94% 92% 90% 88% Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 '13 '13 '13 '13 '14 '14 '14 '14 '15 '15 '15 '15 '16 '16 '16 '16 '17 '17 '17 '17 '18 '18 '18 '18 '19 '19 '19 '19 '20 '20 '20 '20 '21 '21 '21 '21 '22 '22 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 Global Ship Lease Seaspan Costamare Danaos Seaspan Yearly Utilization Rate 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 YTD Seaspan Average Yearly 98.0% 99.0% 98.5% 96.0% 95.7% 97.9% 98.9% 98.4% 98.7% 98.4% Utilization Rate Source: Company Filings Notes: 1. Costamare data available on an annual basis through 2021, and averages were implied on a quarterly basis. No public data available for SFL. Latest publicly available data as of August 31, 2022 PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 13


Projected Seaspan Revenue and Revenue Less Opex Breakdown Over the Forecast Period (1) Revenue Breakdown $MM per year 3,070 3,162 2,995 2,909 2,850 2,748 2,659 2,566 2,514 2,486 2,420 2,385 2,360 2,271 791 573 665 971 1,186 455 366 267 197 130 341 64 1,773 47 598 1,524 841 1,109 14 1,270 1,339 1,391 1,471 1,492 1,519 1,669 1,765 2,224 1,741 2,145 1,759 1,787 1,524 1,455 1,181 1,046 961 902 822 785 725 535 333 236 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 Existing and Newbuild Fleet – Contracted Existing and Newbuild Fleet – Spot Replacement Fleet - Spot Relative Split Existing and Newbuild 100% 99% 98% 86% 75% 62% 49% 42% 37% 34% 30% 28% 25% 18% 11% 7% Fleet – Contracted Existing and Newbuild 0% 1% 2% 14% 25% 36% 46% 51% 52% 52% 54% 52% 52% 56% 58% 55% Fleet – Spot Replacement Fleet - 0% 0% 0% 0% 0% 3% 5% 8% 10% 14% 17% 20% 23% 26% 32% 37% Spot (1) Revenue Less OpEx Breakdown $MM per year 2,511 2,453 2,382 2,301 2,252 2,177 2,105 2,059 2,037 2,005 1,946 1,936 1,906 1,900 606 742 909 442 511 351 284 245 154 207 34 102 50 1,482 435 1,259 617 12 831 960 1,020 1,062 1,132 1,148 1,175 1,313 1,397 1,872 1,366 1,814 1,512 1,470 1,259 1,233 1,003 891 810 759 694 662 616 463 314 236 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 Existing and Newbuild Fleet – Contracted Existing and Newbuild Fleet – Spot Replacement Fleet - Spot Relative Split Existing and Newbuild 100% 99% 98% 88% 78% 65% 52% 44% 40% 36% 32% 29% 27% 19% 13% 9% Fleet – Contracted Existing and Newbuild 0% 1% 2% 12% 22% 32% 43% 48% 50% 50% 52% 51% 51% 55% 57% 54% Fleet – Spot Replacement Fleet – 0% 0% 0% 0% 0% 3% 5% 8% 10% 13% 16% 20% 22% 25% 30% 36% Spot Source: Company Financials Notes 1. Revenue less OpEx does not include the impact of dry-docking expenses PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 14


Key Forecast Assumptions | APR Model (Management Case) § 30 existing units § New fleet of 13 units fully online by 2024 Fleet o Assumes 62% deployment in 2023 with 100% thereafter § Average price per month of $600K and contract length of 24 months New Fleet Deployment 2022 2023 2024 2025 2026 Spend Profile - 61.5% 38.5% - - New Fleet Deployment Active New Turbines - 8 5 - - In-Service Date - 1/1/2023 4/1/2024 - - % of Year - 100% 75%% 100% 100% § 75% projected utilization § Average of 2 mobilization for existing fleet and 1 mobilization for new fleet Utilization / Mobilization o 4 units per mobilization for existing and new fleet o Between February 2022 and May 2022, 14 out of 30 units were decommissioned out of Argentina § Annual G&A expense of $47MM through forecast period; includes ~$5MM of allocated G&A expense due to shared services § Average operating lease expense of $3MM for existing fleet and $1.5MM for new fleet per annum Costs § Average mobilization cost per unit of $1.6MM for new and existing fleet; average demobilization cost per unit of $1.6MM for new and existing fleet § 455MW required for new fleet at cost of $485K per MW Capital Requirements § Proceeds from diesel sale of $11MM in 2023 Source: Management Forecast as of August 30, 2022 PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 15


Financial Summary | APR Segment Management Forecast as of August 2022 Revenue $MM % Growth: NA (6%) (42%) 90% 10% 3% 0% 232 232 225 205 198 186 108 2020A 2021A 2022E 2023E 2024E 2025E 2026E (1) EBITDA $MM % Margin: 64% 73% 39% 60% 62% 63% 63% 146 146 141 136 127 123 42 2020A 2021A 2022E 2023E 2024E 2025E 2026E Capex $MM % Margin: 9% 16% 20% 77% 50% 12% 12% 157 112 30 29 29 22 18 2020A 2021A 2022E 2023E 2024E 2025E 2026E Source: Management Forecast as of August 30, 2022 Notes: 1. EBITDA is burdened by operating lease expenses PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 16


SECTION 3 Preliminary Valuation Overview 17


Defining the Universe of Publicly-Traded Peers Relevant for Anchor Anchor Containership Lessors Other Lessors Specialty Rental General Rental Preliminary Peer Set ü Essential transportation ü Niche operators offering ü Ability to capitalize on ongoing ü Own and charter vessels that are infrastructure assets capacity for specific use cases secular shift towards rental underpinned by longer term over ownership customer contracts ü Market-leading leasing ü Diversified end markets and suppliers flexible go-to-market strategyü Similar utilization rate of ü Same end-market drivers and assets cyclicality ü Ability to out-grow and out-ü Ability to serve a wide range of earn smaller peers geographiesü Ability to bundle equipment ü Comparable asset life rentals ü Barriers to entry and strong ü Overlapping customer benefit to scale concentration and universe v Strong customer credit quality ü Predictable cash flows ᵡ More predictable revenue Attributes ᵡ Shorter term contracts (except growthᵡ More diversified rental offering v Less distinguished counterparties for AerCap) with different with larger focus on ᵡ Weaker EBITDA margin profile ᵡ Less favorable scale (Seaspan ~4x asset lifecycle construction than APR the next largest competitor) ᵡ Shorter asset order cycle and ᵡ Growth profile more tied to ᵡ Operate in a more competitive ᵡ Worse newbuild growth profile and replacement cycle economy versus special environment current fleet of older, lower quality situations ᵡ Different end market drivers vessels (Seaspan’s fleet is ~6 years ᵡ Worse margin profile than younger on average) APR ᵡ Different risk and return profile with shorter term contracts and more spot market exposure PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 18 ü Greater relevance ᵡ Lesser relevance


Seaspan Benchmarking Vs. Peers (1) 34 Containerships, 76 Containerships Fleet Size (including newbuilds) 194 Containerships 77 Containerships 18 Tanker, 2 Energy, 6 Car Carriers, 65 Containerships 45 Dry Bulk 15 Dry Bulk (2) Age of Fleet (years) 4.9 11.1 13.3 10.9 14.9 Total TEU (000s) (including ~2,000 643 485 320 342 newbuilds) Average TEU Vessel (000s) 10.3 8.5 6.3 9.4 5.3 (including newbuilds) Newbuild TEU (000s) 847 85.4 46 n/a n/a Avg. Newbuild TEU Vessel (000s) 12.1 14.2 7.7 n/a n/a Vessel Utilization (%) 98.3% 99.3% 99.9% n.m. 95.5% % of Fleet under Long Term 99.6% 95.0% 80.0% 83.0% n.m. Contracts Average Length of Remaining 7.9 4.0 3.6 6.5 2.6 Contracts Gross Contracted Cash Flow and (2) 18.9 3.3 2.3 3.7 1.9 Backlog (3) Vessel Daily Opex $6,766 $5,896 $5,986 n.m. $6,707 Revenue Growth ('19-’21) 13.6% 28.8% 24.2% 5.7% 23.7% Revenue Growth ('21-’23) 10.2% 19.3% 16.1% 12.5% 24.9% EBITDA Growth ('19-’21) 17.0% 30.6% 22.2% 4.6% 22.7% EBITDA Growth ('21-’23) 14.9% 20.3% 27.3% 12.4% 37.3% 2023E EBITDA Margin 72.9% 68.2% 77.6% 67.4% 71.0% Other Others 5% 4% 4% 7% 5% 8% 6% 5% 6% 5% 6% 22% 6% 31% 24% 28% 5% 11% 6% 9% 10% 6% 8% Key Customers 12% 15% 54% 9% 7% 12% 17% 9% 18% 13% 16% 29% 13% 15% 15% Container Tanker 16% Energy Car Carrier Dry Bulk Source: Latest company disclosures, including investor presentations, annual reports, and investor days; Clarksons; Capital IQ for forward growth and EBITDA estimates Notes: 1. Seaspan data as of latest corporate development model 2. Average Age of Fleet and Gross Contracted Cash Flow and Backlog for Seaspan includes newbuilds 3. Based on FY2021 reported daily opex PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 19


Seaspan Peer Trading Multiples (1) AV / NTM EBITDA Last 10 Years; x (2) 15.0x AV / NTM EBITDA Performance Over Time Cont. Other Average Anchor Lessors Lessors (1) Current 7.8x 4.3x 10.2x 3Y 7.6x 5.9x 8.9x 12.0x 5Y 7.5x 6.9x 8.7x 10Y 8.3x 7.9x 8.9x 10.2x 9.0x (1) 7.8x 6.0x 4.3x 3.0x 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 C A ont nchor ainership Les Cont sor aisnership Les Ostor her s LessorO s ther Lessor As nchor Source: Capital IQ, Thomson Consensus Estimates Notes: 1. Market data as of August 31, 2022. Containership Lessors include Costamare, Danaos, Global Ship Lease, and SFL Corporation; Other Lessors include Aercap, GATX, Triton, and Textainer; Triton data shown post listing on July 12, 2017. Anchor data as of August 4, 2022, reflecting the unaffected trading day before the proposed takeover 2. Represents, 3-year, 5-year, and 10-year average of the median over the period prior to August 4, 2022 (Anchor’s unaffected trading date) PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 20


APR Peer Trading Multiples (1) AV / NTM EBITDA Last 10 Years; x (2) 15.0x AV / NTM EBITDA Performance Over Time Average Anchor Specialty General (1) Current 7.8x 10.6x 4.9x 3Y 7.6x 9.8x 5.8x 12.0x 5Y 7.5x 9.5x 5.7x 10Y 8.3x 8.1x 5.8x 10.6x 9.0x (1) 7.8x 6.0x 4.9x 3.0x 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 Anchor SpecialS ty pecialty RG ent ener al al Gener Anal chor Rental Source: Capital IQ, Thomson Consensus Estimates Notes: 1. Market data as of August 31, 2022. Specialty Rental includes WillScot Mobile and McGrath Rental; General Rental includes United Rentals, Ashtead Group, H&E Equipment, and Herc Holdings; Herc Holdings data shown post listing on July 1, 2016, WillScot Mobile data shown post listing on November 30, 2018. Anchor data as of August 4, 2022, reflecting the unaffected trading day before the proposed takeover 2. Represents, 3-year, 5-year, and 10-year average of the median over the period prior to August 4, 2022 (Anchor’s unaffected trading date) PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 21


Preliminary Standalone Valuation Summary | Seaspan Segment Based on Seaspan Management Forecast as of August 2022 (1) Implied Aggregate Value ($MM) (2) Discounted Cash Flow Analysis Financial Projections through 2037, Perpetuity Growth Rate of 0.0% - 2.0%, $8,875 $12,050 WACC of 7.0% - 7.7% (2) Comparable Companies Analysis $8,450 $9,500 AV / 2022E EBITDA ($1,056MM): 8.0x - 9.0x $9,050 $10,350 AV / 2023E EBITDA ($1,292MM): 7.0x - 8.0x (3) Precedent Transactions Analysis $8,400 $9,450 AV / LTM EBITDA ($1,051MM): 8.0x - 9.0x $6,000 $8,000 $10,000 $12,000 $14,000 AV / 2023E EBITDA ($1,292MM) 4.6x 6.2x 7.7x 9.3x 10.8x Source: Management Forecast as of August 2022 Notes: 1. Values rounded to nearest $25MM 2. Valuation as of June 30, 2022 3. EBITDA is burdened by operating lease expenses PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 22


Preliminary Standalone Valuation Summary | APR Segment Based on APR Management Forecast as of August 2022 (1) Implied Aggregate Value ($MM) (2) Discounted Cash Flow Analysis Financial Projections through 2026, LTM Terminal Multiple of 5.0x - 6.5x, $600 $775 WACC of 8.2% - 9.6% (2) Comparable Companies Analysis $250 $300 AV / 2022E EBITDA ($42MM): 6.0x - 7.0x AV / 2023E EBITDA ($123MM): 5.0x - 6.0x $625 $750 (3) Precedent Transactions Analysis $550 $725 AV / LTM EBITDA ($111MM): 5.0x - 6.5x $0 $250 $500 $750 $1,000 AV / 2023E EBITDA ($123MM) -- 2.0x 4.0x 6.1x 8.1x Source: Management Forecast as of August 2022 Notes: 1. Values rounded to nearest $25MM 2. Valuation as of June 30, 2022 3. EBITDA is burdened by operating lease expenses PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 23


Preliminary Anchor Valuation Summary | Consolidated Based on Seaspan and APR Management Forecast as of August 2022, Unless Noted Otherwise (1) Summary Valuation $ / Share, Unless Otherwise Noted (2) Methodology Valuation Implied Share Price ($ / Share) Total Agg. Value ($MM) Rounded to nearest $0.25 Rounded to nearest $25MM Sum-of-the-Parts Basis Low High Unaffected Price: $11.57 Offer Price: $14.45 (3) Discounted Cash Flow Analysis Seaspan Implied Agg. Value Range: $8,885MM - $12,043MM PGR / Terminal 9,475 12,825 $11.75 $23.00 APR Implied Agg. Value Range: $593MM - $780MM Multiple Method Comparable Companies Analysis Seaspan Implied Agg. Value Range: $9,046MM - $10,338MM AV / 2023E EBITDA $12.50 $17.25 9,675 11,075 APR Implied Agg. Value Range: $617MM - $741MM Precedent Transactions Analysis Seaspan Implied Agg. Value Range: $8,405MM - $9,455MM AV / LTM EBITDA $10.00 $14.25 8,950 10,175 APR Implied Agg. Value Range: $553MM - $718MM Consolidated Basis Comparable Companies Analysis Management Case - AV / 2022E EBITDA ($1,098MM): 8.0x - 9.0x AV / 2022E EBITDA 8,775 9,875 $9.25 $13.25 Street Consensus - AV / 2022E EBITDA ($1,115MM): 8.0x - 9.0x AV / 2022E EBITDA $9.75 $13.75 8,925 10,025 Management Case - AV / 2023E EBITDA ($1,416MM): 7.0x - 8.0x AV / 2023E EBITDA 9,900 11,325 $13.25 $18.00 Street Consensus - AV / 2023E EBITDA ($1,248MM): 7.0x - 8.0x AV / 2023E EBITDA 8,725 9,975 $9.25 $13.50 Precedent Transactions Analysis AV / LTM EBITDA ($1,162MM): 8.0x - 9.0x AV / LTM EBITDA 9,300 10,450 $11.00 $15.25 Reference Only (4) Sellside Analyst Price Targets (Undiscounted) $10.50 $21.00 (5) 52-Week Trading Range $10.25 $16.32 $0 $5 $10 $15 $20 $25 $30 Source: Management Forecast as of August 2022, Company Filings, Capital IQ as of August 31, 2022, Broker Reports, Bloomberg 2. Share price rounded to the nearest $0.25 with exception of 52-Week Trading Range Notes: 3. Assumes mid-year convention and June 30, 2022 valuation date; Seaspan valuation based on 15.5-year DCF; APR valuation 1. Balance sheet items as of 6/30/2022; net debt includes $5,714MM total debt (excluding operating leases), $401MM cash and based on 4.5-year DCF cash equivalents, and $803MM of preferred stock; basic share count of 282MM, 3.1MM RSU, 0.5MM PSUs, 8.0MM outstanding 4. Based on 6 brokers as of August 4, 2022 (unaffected date) options and other dilutive securities as provided by Anchor management on August 19, 2022. Assumes no dilution from 5. Based on 52-week closing price range exchangeable notes from $13.01 to $17.85 due to hedging from associated capped call; for share prices above $17.85, assumes additional dilution from exchangeable notes due to net share settlement PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 24


Illustrative Seaspan Sensitivity Analysis Based on Seaspan Management Forecast as of August 2022 (1) Scenario Implied Agg. Value Impact ($MM) (2) Input Impacted Downside Base Case Upside Implied Share Price Impact ($MM) Discount to Existing Fleet / Growth $1,361 (20%) / (22%) (15%) / (22%) (10%) / (10%) ($1,046) $2,401 Fleet $4.47 MSI Rates (%) ($3.53) $7.88 (15%) / (10%) Utilization Contracted Utilization / 97.0% / 95.0% 98.9% / 98.9% 98.9% / 98.9% ($1,118) Spot Utilization Rates (%) ($3.78) Vessel Useful Life Conventional Vessels / 23 years / 25 years 25 years / 30 years 25 years / 30 years ($818) LNG Vessels (Years) ($2.75) Cost of Base Year Capex $117MM $111MM $111MM Newbuild ($306) ($1.00) ($MM) Scrap Value Residual Value $300 / LWT $350 / LWT $350 / LWT ($41) ($ / LWT) ($0.10) Downside Sensitivity Upside Sensitivity Source: Management Forecast as of August 2022 Notes: 1. Balance sheet items as of 6/30/2022; net debt includes $5,714MM total debt (excluding operating leases), $401MM cash and cash equivalents, and $803MM of preferred stock; basic share count of 282MM, 3.1MM RSU, 0.5MM PSUs, 8.0MM outstanding options and other dilutive securities as provided by Anchor management on August 19, 2022. Assumes no dilution from exchangeable notes from $13.01 to $17.85 due to hedging from associated capped call; for share prices above $17.85, assumes additional dilution from exchangeable notes due to net share settlement 2. APR Aggregate Value held constant at the midpoint WACC of 8.9% and midpoint exit multiple of 5.8x PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 25


Illustrative Valuation Matrix | Consolidated Company (1) Based on Seaspan and APR Management Forecast as of August 2022 $MM, Unless Otherwise Noted Prem. / (Disc.) to Implied DCF Implied Premium / (Discount) to AV / Revenue AV / EBITDA Share Price 52-Week 30-Day 60-Day Share Unaffected Equity Agg. 2022E 2023E 2022E 2023E Low Midpoint High (2) (3) (3) Price (8.4.2022) Value Value High VWAP VWAP $14.35 $11.57 $16.32 $10.85 $11.80 1,632 1,978 1,098 1,416 $11.75 $16.43 $22.91 $11.57 0.0% (29.1%) 6.6% (2.0%) 3,311 9,427 5.8x 4.8x 8.6x 6.7x (1.5%) (29.6%) (49.5%) $14.35 24.0% (12.1%) 32.2% 21.6% 4,118 10,234 6.3x 5.2x 9.3x 7.2x 22.1% (12.6%) (37.4%) 24.9% (11.5%) 33.2% 22.4% 4,147 10,263 6.3x 5.2x 9.3x 7.2x 23.0% (12.0%) (36.9%) $14.45 $15.00 29.6% (8.1%) 38.2% 27.1% 4,308 10,425 6.4x 5.3x 9.5x 7.4x 27.7% (8.7%) (34.5%) $16.00 38.3% (2.0%) 47.4% 35.5% 4,602 10,718 6.6x 5.4x 9.8x 7.6x 36.2% (2.6%) (30.2%) $17.00 46.9% 4.2% 56.7% 44.0% 4,895 11,012 6.7x 5.6x 10.0x 7.8x 44.7% 3.5% (25.8%) $18.00 55.6% 10.3% 65.9% 52.5% 5,191 11,308 6.9x 5.7x 10.3x 8.0x 53.2% 9.6% (21.4%) $19.00 64.2% 16.4% 75.1% 61.0% 5,500 11,617 7.1x 5.9x 10.6x 8.2x 61.7% 15.7% (17.1%) $20.00 72.9% 22.5% 84.3% 69.4% 5,809 11,926 7.3x 6.0x 10.9x 8.4x 70.2% 21.7% (12.7%) Source: Management Forecast as of August 2022, Company Filings, Capital IQ as of August 31, 2022 Notes: 1. Balance sheet items as of 6/30/2022; net debt includes $5,714MM total debt (excluding operating leases), $401MM cash and cash equivalents, and $803MM of preferred stock; basic share count of 282MM, 3.1MM RSU, 0.5MM PSUs, 8.0MM outstanding options and other dilutive securities as provided by Anchor management on August 19, 2022. Assumes no dilution from exchangeable notes from $13.01 to $17.85 due to hedging from associated capped call; for share prices above $17.85, assumes additional dilution from exchangeable notes due to net share settlement 2. Based on 52-week closing price range 3. Represents premium to 30-Day and 60-Day VWAP as of unaffected date of August 4, 2022 PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 26 Offer Current Unaffected Price Price Price


APPENDIX A Supplemental Preliminary Valuation Materials 27


Seaspan Operational Benchmarking Vs. Peers Containership Lessors Other Lessors (1) (1)(3) Revenue Growth 2022E-2023E Cumulative Capex (as a % of 2021 Revenue) 2021-2023 % % 311% 2021-2024 24% Median: 18% Median: 14% 19% 16% 16% 16% 16% 13% 13% 159% 11% 10% Median: 121% 123% 120% 116% 7% 6% 4% Median: 2% 1% Median: 11% 24% 18% 3% n.a. (2%) Seasppan NYSE:SFL NYSE:DAC NYSE:GSL NYSE:CMRE NYSE:TGH NYSE:GATX NYSE:TRTN NYSE:AER (2) Seasppan NYSE:GSL NYSE:CMRE NYSE:DAC NYSE:SFL NYSE:AER NYSE:GATX NYSE:TRTN NYSE:TGH (1) (1) EBITDA Growth EBITDA Margin 2023E % % 2021-2023 36% 96% 2021-2024 Median: 87% 90% 83% 79% 28% Median: 69% Median: 24% 73% 71% 69% 68% 67% Median: 17% 23% 22% 21% 20% 18% 15% 15% 14% 12% 12% Median: 2% 2% 1% 1% Seasppan NYSE:DAC NYSE:GSL NYSE:CMRE NYSE:SFL NYSE:TRTN NYSE:TGH NYSE:AER NYSE:GATX Seasppan NYSE:GSL NYSE:DAC NYSE:CMRE NYSE:SFL NYSE:GATX NYSE:AER NYSE:TRTN NYSE:TGH (2) Notes: 1. Estimates as of August 31, 2022; Seaspan data per management forecast as of August 16, 2022 2. AerCap growth represents 22-23 and 22-24 growth rates, respectively, due to lack of availability of pro forma EBITDA information in 2021 post acquisition of GECAS 3. 2022E-2023E cumulative capex based on Capital IQ estimates; metric calculated as cumulative capex divided by 2021 revenue; Costamare “n.a” due to limited availability of broker estimates PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 28


Seaspan Peer Valuation Benchmarking Containership Lessors Other Lessors (1) AV / 2022E EBITDA x Median: 9.9x 10.6x 9.9x 9.8x 8.6x 8.5x 8.2x 7.6x Median: 4.3x 4.6x 4.0x 2.3x Anchor (Consensus) Anchor (Management) NYSE:SFL NYSE:CMRE NYSE:GSL NYSE:DAC NYSE:GATX NYSE:AER NYSE:TGH NYSE:TRTN Anchor Anchor (2) (2) (Consensus) (Management) (1) AV / 2023E EBITDA x Median: 9.8x 10.0x 9.9x 9.7x 8.2x 7.9x 7.6x 6.7x 4.6x Median: 4.1x 3.7x 2.5x Anchor (Consensus) Anchor (Management) NYSE:SFL NYSE:CMRE NYSE:GSL NYSE:DAC NYSE:GATX NYSE:TGH NYSE:AER NYSE:TRTN Anchor Anchor (2) (2) (Consensus) (Management) Notes: 1. Market data as of August 31, 2022 2. As of the unaffected date of August 4, 2022, reflecting the unaffected trading day before the proposed takeover announcement. Figures represent consolidated Anchor multiples. Consensus EBITDA numbers based off Capital IQ, Management EBITDA per management forecast as of August 16, 2022 PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 29


APR Operational Benchmarking Vs. Peers Specialty Rental General Rental (1) (1)(2) Revenue Growth 2021-2023E 2022E-2023E Cumulative Capex (as a % of 2021 Revenue) 2021-2023 % % 20% 99% 2021-2024 96% 17% 17% Median: 14% Median: 12% 14% 13% 12% 12% Median: 50% 11% 51% 49% Median: 11% 9% 9% 45% 8% 7% 36% Median: 10% 7% 5% n.a. APR NasdaqCM:WSC NasdaqGS:MGRC NYSE: HRI NYSE: URI NASDAQ: HEES LSE:AHT APR NasdaqCM:WSC NasdaqGS:MGRC NYSE: HRI LSE:AHT NYSE: URI NASDAQ: HEES (1) (1) EBITDA Growth 2021-2023E EBITDA Margin 2023E % % 2021-2023 2021-2024 25% 60% Median: 18% 20% 19% Median: 14% Median: 46% 47% 17% Median: 41% 46% 45% 16% 16% 14% 42% 41% 13% 40% Median: 12% 13% 11% Median: 11% 9% 8% 1% (5%) APR NasdaqCM:WSC NasdaqGS:MGRC NYSE: HRI LSE:AHT NASDAQ: HEES NYSE: URI APR NasdaqCM:WSC NasdaqGS:MGRC NYSE: URI LSE:AHT NYSE: HRI NASDAQ: HEES Notes: 1. Estimates as of August 31, 2022; APR Energy data per management forecast as of August 30, 2022; URI 2021 revenue figure pro forma for General Finance acquisition in May 2025 – EBITDA figured calculated by taking 2021 adjusted EBITDA and adding General Finance reported Q1 2021 EBITDA; Herc Holdings 2021 revenue figure pro forma for 2021 acquisitions – EBITDA figure does not include impact of CBS and Rapid acquisitions (completed in August and November of 2021 respectively) 2. 2022E-2023E cumulative capex based on Capital IQ estimates; metric calculated as cumulative capex divided by 2021 revenue; McGrath “n.a” due to limited availability of broker estimates PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 30


APR Peer Valuation Benchmarking Specialty Rental General Rental (1) AV / 2022E EBITDA x 12.7x Median: 11.0x 9.3x 8.6x 8.5x 8.0x Median: 5.2x 5.6x 4.9x 4.4x Anchor Anchor (Management) NasdaqCM:WSC NasdaqGS:MGRC LSE:AHT NYSE: URI NYSE: HRI NASDAQ: HEES Anchor Anchor (2) (2) (Consensus) (Management) (1) AV / 2023E EBITDA x 11.6x Median: 10.2x 8.9x 7.6x 6.9x 6.7x Median: 4.7x 5.2x 4.2x 4.0x Anchor Anchor (Management) NasdaqCM:WSC NasdaqGS:MGRC LSE:AHT NYSE: URI NYSE: HRI NASDAQ: HEES Anchor Anchor (2) (2) (Consensus) (Management) Notes: 1. Market data as of August 31, 2022 2. As of the unaffected date of August 4, 2022, reflecting the unaffected trading day before the proposed takeover announcement. Figures represent consolidated Anchor multiples. Consensus EBITDA numbers based off Capital IQ, Management EBITDA per management forecast as of August 30, 2022 PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 31


Seaspan Comparable Companies Market Data As Of August 31, 2022 Agg. Val. / EBITDA Price / Earnings Share Price % of 52-Week High Equity Value Agg. Val. Company Name ($) (%) ($MM) ($MM) 2022E 2023E 2024E 2022E 2023E 2024E (1) Anchor 11.57 (29.1%) 3,311 9,427 8.5x 7.6x 5.8x 7.3x 6.5x 5.2x Containership Lessors Costamare Inc. 11.28 (37.4%) 1,401 3,530 4.6x 4.6x 4.8x 3.0x 2.9x 2.5x Danaos Corporation 69.25 (35.6%) 1,424 1,792 2.3x 2.5x 2.3x 2.4x 2.6x 2.4x Global Ship Lease, Inc. 18.56 (38.2%) 710 1,613 4.0x 3.7x 3.6x 2.5x 2.2x 2.1x SFL Corporation Ltd. 10.70 (7.7%) 1,358 3,576 8.2x 8.2x 7.1x 8.4x 9.6x 6.6x Containership Lessors Mean 4.8x 4.7x 4.4x 4.1x 4.3x 3.4x Containership Lessors Median 4.3x 4.1x 4.2x 2.8x 2.7x 2.5x Other Lessors AerCap Holdings N.V. 44.05 (38.3%) 10,967 58,151 9.9x 9.7x 7.6x 6.1x 5.3x 4.1x GATX Corporation 96.61 (24.3%) 3,457 9,268 10.6x 10.0x na 16.2x 14.8x na Triton International Limited 59.59 (17.6%) 3,731 12,874 7.6x 7.9x na 5.3x 5.6x na Textainer Group Holdings Limited 30.38 (27.5%) 1,443 7,265 9.8x 9.9x na 5.0x 5.2x na Other Lessors Mean 9.5x 9.4x 7.6x 8.2x 7.7x 4.1x Other Lessors Median 9.9x 9.8x 7.6x 5.7x 5.5x 4.1x Source: Capital IQ Notes: 1. Unaffected date of August 4, 2022, reflecting the unaffected trading day before the proposed takeover announcement; EBITDA and earnings projections based off Capital IQ PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 32


APR Comparable Companies Market Data As Of August 31, 2022 Agg. Val. / EBITDA Price / Earnings Share Price % of 52-Week High Equity Value Agg. Val. Company Name ($) (%) ($MM) ($MM) 2022E 2023E 2024E 2022E 2023E 2024E (1) Anchor 11.57 (29.1%) 3,311 9,427 8.5x 7.6x 5.8x 7.3x 6.5x 5.2x Specialty Rental WillScot Mobile Mini Holdings Corp. 40.14 (8.2%) 8,738 11,744 12.7x 11.6x 11.1x 29.5x 23.4x 17.8x McGrath RentCorp 84.52 (7.5%) 2,094 2,534 9.3x 8.9x 8.0x 19.5x 18.4x na Specialty Rental Mean 11.0x 10.2x 9.5x 24.5x 20.9x 17.8x Specialty Rental Median 11.0x 10.2x 9.5x 24.5x 20.9x 17.8x General Rental United Rentals, Inc. 292.04 (29.6%) 20,562 30,315 5.6x 5.2x 5.0x 9.3x 8.6x 7.7x Ashtead Group plc 49.47 (35.3%) 21,738 28,898 8.0x 6.9x 6.4x 15.2x 11.9x 10.5x H&E Equipment Services, Inc. 31.66 (37.5%) 1,160 2,130 4.4x 4.0x 3.7x 11.3x 9.4x 8.1x Herc Holdings Inc. 112.53 (44.6%) 3,458 5,926 4.9x 4.2x 3.9x 9.7x 8.0x 7.2x General Rental Mean 5.7x 5.1x 4.8x 11.4x 9.5x 8.4x General Rental Median 5.2x 4.7x 4.5x 10.5x 9.0x 7.9x Source: Capital IQ Notes: 1. Unaffected date of August 4, 2022, reflecting the unaffected trading day before the proposed takeover announcement; EBITDA and earnings projections based off Capital IQ PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 33


Maritime Precedent Transactions AV / LTM EBITDA Multiples (2) 9.4x x 9.2x Median: 8.4x (1) 8.4x 8.4x Mean: 8.3x 6.3x 10/4/2021 9/13/2021 3/8/2021 2/22/2021 1/13/2021 (3) (4) Target Teekay LNG Ocean Yield Hoegh LNG GasLog Golar LNG Partners Acquirer Stonepeak KKR MSIP / LHC Blackrock New Fortress Energy (5) (6)(7) (8) Price per Share $17.00 $4.75 $2.76 $5.80 $3.55 Premium to Spot ~8% ~26% ~36% ~17% ~27% Transaction Value $6.2Bn (100%) $2.3Bn (100%) $2.1Bn (100%) $4.4Bn (100%) $1.9Bn (100%) 63 (VLCCs, Tankers, Carriers, Number of Vessels 47 LNG | 30 LPG (JV) 6 LNGCs | 6 FSRUs 33 LNGCs 6 LNGCs | 1 FLNG LEGs) % Fleet Contracted 98% 94% 67% 52% 33% Avg. Contract Length ~10 Years ~8 Years 8+ Years ~3 Years Not Disclosed Charter Counterparty Investment Grade & High Yield High Yield Investment Grade & High Yield Investment Grade & High Yield Investment Grade Credit Source: Company Filings, Company Information, MergerMarket, Capital IQ, Refinitiv, Press Releases Notes: 5. Assumes a conversion of ~8.63 NOK per 1 USD as of September 13, 2021. Multiple reflects reported EBITDA adjusted for 1. Enterprise value includes Hybrid Capital. LTM EBITDA adjusted for finance lease effects as of Q2 2021 finance lease effects 2. Aggregate value includes non-controlling interest based on market value of public unitholders’ ownership in GLOP as of 6. Assumes a conversion of ~8.51 NOK per 1 USD as of March 8, 2021 February 19, 2021 7. Transaction for 50.40% stake in Hoegh LNG Holdings Ltd. 3. Hoegh LNG includes Hoegh LNG Holding and Hoegh LNG Partners; 8. Transaction for 45% stake in GasLog Ltd. 4. GasLog includes GasLog Ltd and GasLog Partners PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 34


General and Specialty Rental Precedent Transactions General Rental Precedent Transactions Specialty Rental Precedent Transactions AV / LTM Adj. EBITDA (x) AV / LTM Adj. EBITDA (x) 12.0x 12.0x 11.3x 10.4x 9.1x 9.0x 9.0x 7.8x 6.7x 6.7x 6.2x (1) 5.9x 6.0x 6.0x 5.5x 3.0x 3.0x 0.0x 0.0x NES / Neff / BlueLine / Target / APR Energy / Baker APR Energy / Mobile Aggreko / General URI URI URI Fairfax Corp / Seaspan Mini / TDR & Finance / Acquirer: Holdings URI WillScot I Squared URI Date Jan-17 Aug-17 Sep-18 Oct-15 Jul-18 Nov-19 Mar-20 Mar-21 Apr-21 Announced: Deal Value ($Bn): 1.0 1.3 2.1 0.8 0.7 0.8 2.8 3.2 1.0 Notes: Greater Relevance Transaction 1. Based on FY2020 EBITDA of $127MM due to unavailability of LTM EBITDA PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 35


Seaspan DCF Valuation | Based on Management Case 15.50 Year DCF | Seaspan Perpetuity Growth Method with Illustrative PGR Range of 0.0% – 2.0% Discounted Cash Flow Summary – 15.50 Year Model Based on Perpetuity Growth Method Key Assumptions: $MM, Unless Otherwise Stated • Preliminary valuation date of June 30, 2022 Perpetuity Growth Rate 0.0% 1.0% 2.0% • Seaspan management forecast as of August 16, 2022 Discount Rate 7.0% 7.4% 7.7% 7.0% 7.4% 7.7% 7.0% 7.4% 7.7% • Illustrative WACC range of 7.0% to PV of Cash Flows 5,370 5,183 5,002 5,370 5,183 5,002 5,370 5,183 5,002 7.7% • Assume no cash taxes paid at PV of Terminal Value 4,677 4,257 3,884 5,509 4,977 4,509 6,673 5,965 5,354 Seaspan, per Anchor mgmt. Seaspan Aggregate Value 10,047 9,440 8,885 10,879 10,159 9,511 12,043 11,148 10,356 • Assumes terminal year capex of $1.5Bn, per Anchor mgmt. • Terminal year D&A equal to capex • Assumes mid-year discount convention Seaspan Unlevered Free Cash Flow Summary $MM Management Base Case $MM, December Year End Q3 - Q4 2022E FY2023E FY2024E FY2025E FY2026E FY2027E FY2028E FY2029E FY2030E FY2031E FY2032E FY2033E FY2034E FY2035E FY2036E FY2037E Terminal Revenue 772 1,773 2,271 2,486 2,385 2,360 2,420 2,514 2,566 2,659 2,748 2,850 2,909 2,995 3,070 3,162 3,162 % Growth N.A. 16% 22% 9% (4%) (1%) 3% 4% 2% 3% 3% 4% 2% 3% 2% 3% EBITDA 538 1,292 1,776 1,966 1,867 1,820 1,854 1,921 1,951 2,016 2,086 2,158 2,205 2,283 2,352 2,407 2,407 % Margin 70% 73% 78% 79% 78% 77% 77% 76% 76% 76% 76% 76% 76% 76% 77% 76% 76% (-) Depreciation & Amortization (237) (544) (709) (772) (788) (815) (839) (877) (906) (937) (952) (987) (1,017) (1,037) (1,028) (1,022) (1,500) (-) Tax Expense -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- % Tax Rate -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- NOPAT 301 749 1,066 1,194 1,080 1,005 1,015 1,044 1,044 1,079 1,134 1,171 1,187 1,246 1,324 1,385 907 % Margin 39% 42% 47% 48% 45% 43% 42% 42% 41% 41% 41% 41% 41% 42% 43% 44% 29% (+) Depreciation & Amortization 237 544 709 772 788 815 839 877 906 937 952 987 1,017 1,037 1,028 1,022 1,500 (-) Capital Expenditures (1,311) (2,801) (2,498) (493) (720) (696) (754) (807) (987) (913) (1,194) (1,036) (1,376) (1,772) (1,821) (878) (1,500) (-/+) Increase/Decrease in NWC 0 3 9 7 3 4 4 4 3 3 3 4 2 (2) 1 8 -- (+) Residual Value -- -- -- -- 7 14 -- 14 22 40 54 35 59 189 220 156 -- Unlevered FCF (772) (1,505) (713) 1,479 1,157 1,141 1,104 1,133 988 1,146 949 1,161 890 698 751 1,693 907 Source: Management Forecast as of August 2022 PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 36


APR DCF Valuation | Based on Management Case 4.50 Year DCF | APR Terminal Exit Method with Illustrative PGR Range of 0.0% – 1.0% Key Assumptions: Discounted Cash Flow Summary – 4.50 Year Model Based on Terminal Exit Method $MM, Unless Otherwise Stated • Preliminary valuation date of June 30, 2022 LTM EBITDA Exit Multiple 5.0x 5.8x 6.5x • APR management forecast Discount Rate 8.2% 8.9% 9.6% 8.2% 8.9% 9.6% 8.2% 8.9% 9.6% as of August 30, 2022 PV of Cash Flows 116 113 110 116 113 110 116 113 110 • Tax rate of 25% as per management guidance PV of Terminal Value 511 497 484 588 572 556 665 647 629 • Illustrative WACC range of APR Aggregate Value 627 610 593 704 684 666 780 759 738 8.2% to 9.6% • Assumes mid-year discounting convention APR Unlevered Free Cash Flow Summary $MM Management Base Case $MM, December Year End Q3 - Q4 2022E FY2023E FY2024E FY2025E FY2026E Terminal Revenue 54 205 225 232 232 232 % Growth N.A. 90% 9% 3% -- EBITDA 21 123 141 146 146 146 % Margin 39% 60% 62% 63% 63% 63% (-) Depreciation & Amortization (21) (54) (61) (60) (61) (-) Tax Expense (0) (17) (20) (21) (21) % Tax Rate 25% 25% 25% 25% 25% NOPAT 0 52 60 64 64 % Margin 0% 25% 26% 28% 27% (+) Depreciation & Amortization 21 54 61 60 61 (-) Capital Expenditures (11) (157) (112) (29) (29) (-/+) Increase/Decrease in NWC -- -- -- -- -- Unlevered FCF 10 (51) 9 96 96 Source: Management Forecast as of August 2022 PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 37


Seaspan Weighted Average Cost of Capital Seaspan Weighted Average Cost of Capital WACC Calculation Peer Levered Beta Calculation Assumption Notes Base Low High Market Risk Premium (MRP) Morgan Stanley Estimated Market Risk Premium 6.0% 6.0% 6.0% Peer Avg. Unlevered Beta 0.449 Risk Free Rate (Rf) Spot Rate on 10-Year U.S. Treasury as of 08/31/2022 3.2% 3.2% 3.2% Anchor % Debt to Equity 172.6% Effective Tax Rate -- Predicted Beta Seaspan Peer Levered Beta as of 08/31/2022 1.22 1.22 1.22 Peer Levered Beta 1.223 Sensitivity Adjustment +/- 1.0% from Base (1.0%) 1.0% Cost of Equity (KE) Calculated Using the Capital Asset Pricing Model 10.5% 9.5% 11.5% Cost of Preferred (KP) Current Reported Weighted Average Cost of Preferred 7.6% 7.6% 7.6% Pre-tax Cost of Debt (KD) Based on Indicative Cost of Debt 5.5% 5.5% 5.5% Tax Rate (t) Per Anchor Management -- -- -- Post-tax Cost of Debt (KD) 5.5% 5.5% 5.5% Debt / Total Capitalization Seaspan Capital Structure 58.1% 58.1% 58.1% Preferred / Total Capitalization Seaspan Capital Structure 8.2% 8.2% 8.2% (1) Common Equity / Total Capitalization Seaspan Capital Structure 33.7% 33.7% 33.7% WACC KE * E/(D+P+E) + KP * P/(D+P+E) + KD * (1-t) * D/(D+P+E) 7.4% 7.0% 7.7% Source: Management Forecast as of August 2022, Company Filings, Capital IQ as of August 31, 2022 Notes: 1. Based on unaffected Anchor share price as of August 4, 2022 PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 38


APR Weighted Average Cost of Capital APR Weighted Average Cost of Capital WACC Calculation Peer Levered Beta Calculation Assumption Notes Base Low High Market Risk Premium (MRP) Morgan Stanley Estimated Market Risk Premium 6.0% 6.0% 6.0% Peer Avg. Unlevered Beta 0.877 Risk Free Rate (Rf) Spot Rate on 10-Year U.S. Treasury as of 08/31/2022 3.2% 3.2% 3.2% Peer Avg. % Debt to Equity 52.8% Effective Tax Rate 25.0% Predicted Beta APR Peer Levered Beta 08/31/2022 1.22 1.22 1.22 Peer Levered Beta 1.225 Size Premium Adjustment Size Premia - Duff & Phelps 0.7% 0.7% 0.7% Sensitivity Adjustment +/- 1.0% from Base (1.0%) 1.0% Cost of Equity (KE) Calculated Using the Capital Asset Pricing Model 11.2% 10.2% 12.2% Pre-tax Cost of Debt (KD) Based on Indicative Cost of Debt 5.5% 5.5% 5.5% Tax Rate (t) Per Anchor Management 25.0% 25.0% 25.0% Post-tax Cost of Debt (KD) 4.1% 4.1% 4.1% Debt / Total Capitalization Average of Peers 32.4% 32.4% 32.4% Common Equity / Total Capitalization Average of Peers 67.6% 67.6% 67.6% WACC KE * E/(D+P+E) + KD * (1-t) * D/(D+P+E) 8.9% 8.2% 9.6% Source: Management Forecast as of August 2022, Company Filings, Capital IQ as of August 31, 2022 PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 39


APPENDIX B Additional Supplemental Materials 40


Anchor Share Price Average Daily Trading Volume (ADTV) In 2022 Volume Has Gradually Ticked Down Amidst Share Price Weakness, Consistent With Equity Markets Broadly • Trading volumes have Share Price ($) Volume Traded (shares in mm) decreased in every consecutively analyzed 20 2.0 period year-to-date, indicative of lighter investor positioning over time 15 1.5 • Decline in trading volumes is most pronounced over 11.57 the last 10 and 30 trading 10 1.0 days, with an ADTV below 375K in each 0.67 0.61 – 2022 YTD has seen an 0.50 ADTV of roughly 670K 5 0.5 0.37 0.30 - - 1/3/2022 2/3/2022 3/3/2022 4/3/2022 5/3/2022 6/3/2022 7/3/2022 8/3/2022 Volume ATCO Price ATCO Has Largely Seen Between 250K and 750K Shares Traded Daily in 2022 Daily ADTV; No. of Observations: 148 ~85% Period ADTV 37.8% 33.1% YTD 669,321 40.0% 30.0% L90D 611,430 14.2% 20.0% 6.8% 2.7% 2.7% 10.0% 1.4% 1.4% L60D 504,127 0.0% L30D 373,502 Under 250 - 500K - 750K - 1mm - 1.25mm - 1.5mm - Over 250K 500K 750K 1mm 1.25mm 1.5mm 1.75mm 1.75mm L10D 300,426 Source: Capital IQ; as of August 4, 2022 PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 41


Overview of Anchor’s Shareholder Base As of 2Q’22 Filings (1) (1) Top Active Buyers (Last 1Q) Top Active Institutional Holders of Anchor AUM % Pos. Δ % of AUM Position in Shares (000s) Investor TSO ($Bn) City Style 2nd Qtr '22 1st Qtr '22 4th Qtr '21 3rd Qtr '21 Investor ($Bn) Style TSO (Shares) Hamblin Watsa Investment Counsel Ltd. 44.5 4 Toronto GARP 125,081 100,038 99,989 99,981 Hamblin Watsa Investment Counsel Ltd. 4 GARP 44.5 25,043,459 Washington (Dennis R) 17.0 Other 47,951 47,951 47,951 47,951 Capital Research Global Investors 992 Growth 4.1 918,521 Copper Lion, Inc. 5.0 0 Evansville Other 14,007 14,007 14,007 14,007 Tschetter Group 1 Other 0.7 731,493 Capital Research Global Investors 4.1 992 Los Angeles Growth 11,528 10,610 8,343 8,122 Nuveen LLC / TIAA-CREF 412 GARP 0.3 617,182 Sokol (David L) 1.1 Other 3,000 3,000 2,425 2,425 Tschetter Group 0.7 1 Bellevue Other 2,040 1,308 999 580 Mackenzie Financial Corporation 91 Growth 0.1 255,631 BMO Capital Markets (US) 0.7 58 New York Other 1,954 1,976 1,975 1,935 BMO Nesbitt Burns Inc. 13 Growth 0.2 236,800 Arrowstreet Capital, Limited Partnership 0.7 75 Boston Hedge Fund 1,890 1,876 2,351 2,382 Morgan Stanley & Co. LLC 112 Other 0.5 235,005 BlackRock Institutional Trust Company, N.A. 0.6 2,939 San Francisco Value 1,573 1,630 1,879 1,779 HOOPP Investment Management 22 GARP 0.1 230,900 Morgan Stanley & Co. LLC 0.5 112 New York Other 1,421 1,186 1,128 1,005 SKBA Capital Management, LLC 1 Value 0.4 149,600 Morgan Stanley Smith Barney LLC 0.5 374 Seattle Growth 1,403 1,962 1,954 2,022 Punch & Associates Investment Management, Inc. 0.4 1 Edina Value 1,122 1,114 1,129 1,117 Credit Suisse Securities (USA) LLC 5 Other 0.3 95,017 SKBA Capital Management, LLC 0.4 1 San Francisco Value 1,059 910 926 887 Total 51.1 28,513,608 Equitable Holdings, Inc. 0.3 5 New York Other 871 792 733 696 Nuveen LLC / TIAA-CREF 0.3 412 New York GARP 723 106 326 363 Credit Suisse Securities (USA) LLC 0.3 5 New York Other 710 615 637 594 (1) Top Active Sellers (Last 1Q) Watsa (Prem V) 0.2 Other 678 678 678 678 AUM % Pos. Δ BMO Nesbitt Burns Inc. 0.2 13 Toronto Growth 662 425 0 0 Investor ($Bn) Style TSO (Shares) Norges Bank Investment Management (NBIM) 0.2 1,001 Oslo Value 638 638 638 820 Kempen Capital Management N.V. 7 Growth 0.0 (566,958) State Street Global Advisors (US) 0.2 1,751 Boston Value 630 637 645 619 Morgan Stanley Smith Barney LLC 374 Growth 0.5 (558,770) Schwerin Boyle Capital Management, Inc. 0.2 1 Springfield GARP 584 584 537 527 Millennium Management LLC 76 Hedge Fund 0.1 (472,215) Envestnet Asset Management, Inc. 0.2 179 Chicago Growth 453 385 374 326 BofA Global Research (US) 449 Other 0.0 (275,033) Group One Trading, L.P. 0.2 5 Chicago Other 435 481 150 96 Susquehanna International Group, LLP 46 Other 0.0 (213,247) D.A. Davidson & Co. 0.2 8 Lake Oswego Other 427 429 421 418 Citadel Advisors LLC 0.1 68 Chicago Hedge Fund 400 393 254 219 Tudor Investment Corporation 3 Hedge Fund 0.0 (189,749) RBC Dominion Securities, Inc. 0.1 71 Toronto Other 391 423 662 596 BlackRock Advisors (UK) Limited 267 Value 0.0 (157,587) Old West Investment Management, LLC 0.1 0 Los Angeles Growth 386 389 366 187 GSA Capital Partners LLP 1 Hedge Fund 0.0 (154,678) Raymond James & Associates, Inc. 0.1 102 St. Petersburg Other 364 378 409 408 People's United Bank 3 GARP 0.0 (122,031) RBC Wealth Management, International 0.1 44 New York Growth 356 332 332 332 Jane Street Capital, L.L.C. 49 Other 0.0 (108,526) The Vanguard Group, Inc. 0.1 5,207 Malvern Value 340 298 315 319 Total 79.3 223,082 195,553 192,532 191,392 Total 0.7 (2,818,794) Source: Thomson Eikon Member of Investor Consortium Note: 1. As of 2Q 2022 filings PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 42


Legal Disclaimer We have prepared this document solely for the Special Committee of the Board of Directors of Atlas Corporation (“you”). These materials are solely for use by you and may not be shared with, or relied on by, any other party or for any purpose other than as specifically contemplated by a written agreement between you and Morgan Stanley. You and Atlas Corporation's directors, officers, employees, agents and affiliates must hold this document and any oral information provided in connection with this document in strict confidence and may not communicate, reproduce, distribute or disclose it to any other person, or refer to it publicly, in whole or in part at any time except with our prior written consent. If you are not the intended recipient of this document, please delete and destroy all copies immediately. We have prepared this document and the analyses contained in it based, in part, on certain assumptions and information obtained by us from the recipient, its directors, officers, employees, agents, affiliates and/or from other sources. Our use of such assumptions and information does not imply that we have independently verified or necessarily agree with any of such assumptions or information, and we have assumed and relied upon the accuracy and completeness of such assumptions and information for purposes of this document. Neither we nor any of our affiliates, or our or their respective officers, employees or agents, make any representation or warranty, express or implied, in relation to the accuracy or completeness of the information contained in this document or any oral information provided in connection herewith, or any data it generates and accept no responsibility, obligation or liability (whether direct or indirect, in contract, tort or otherwise) in relation to any of such information. We and our affiliates and our and their respective officers, employees and agents expressly disclaim any and all liability which may be based on this document and any errors therein or omissions therefrom. Neither we nor any of our affiliates, or our or their respective officers, employees or agents, make any representation or warranty, express or implied, that any transaction has been or may be effected on the terms or in the manner stated in this document, or as to the achievement or reasonableness of future projections, management targets, estimates, prospects or returns, if any. Any views or terms contained herein are preliminary only, and are based on financial, economic, market and other conditions prevailing as of the date of this document and are therefore subject to change. We undertake no obligation or responsibility to update any of the information contained in this document. Past performance does not guarantee or predict future performance. This document and the information contained herein do not constitute an offer to sell or the solicitation of an offer to buy any security, commodity or instrument or related derivative, nor do they constitute an offer or commitment to lend, syndicate or arrange a financing, underwrite or purchase or act as an agent or advisor or in any other capacity with respect to any transaction, or commit capital, or to participate in any trading strategies, and do not constitute legal, regulatory, accounting or tax advice to the recipient. We recommend that the recipient seek independent third party legal, regulatory, accounting and tax advice regarding the contents of this document. This document does not constitute and should not be considered as any form of financial opinion or recommendation by us or any of our affiliates. This document is not a research report and was not prepared by the research department of Morgan Stanley or any of its affiliates. Notwithstanding anything herein to the contrary, each recipient hereof (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the proposed transaction and all materials of any kind (including opinions or other tax analyses) that are provided relating to the tax treatment and tax structure. For this purpose, tax structure is limited to facts relevant to the U.S. federal and state income tax treatment of the proposed transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors. This document is provided by Morgan Stanley & Co. LLC and/or certain of its affiliates or other applicable entities, which may include Morgan Stanley Realty Incorporated, Morgan Stanley Senior Funding, Inc., Morgan Stanley Bank, N.A., Morgan Stanley & Co. International plc, Morgan Stanley Securities Limited, Morgan Stanley Bank AG, Morgan Stanley MUFG Securities Co., Ltd., Mitsubishi UFJ Morgan Stanley Securities Co., Ltd., Morgan Stanley Asia Limited, Morgan Stanley Australia Securities Limited, Morgan Stanley Australia Limited, Morgan Stanley Asia (Singapore) Pte., Morgan Stanley Services Limited, Morgan Stanley & Co. International plc Seoul Branch and/or Morgan Stanley Canada Limited Unless governing law permits otherwise, you must contact an authorized Morgan Stanley entity in your jurisdiction regarding this document or any of the information contained herein. © Morgan Stanley and/or certain of its affiliates. All rights reserved. PROJECT ANCHOR PRELIMINARY AND CONFIDENTIAL DRAFT 43