NEW YORK, Aug. 09, 2019 (GLOBE NEWSWIRE) -- Sequential Brands Group, Inc. (“Sequential” or the “Company”) (Nasdaq:SQBG) today announced financial results for the second quarter ended June 30, 2019.
“Our second quarter results reflect a transformation currently underway at Sequential. The first phase of that transition included the completion of the divestiture of the Martha Stewart and Emeril Lagasse brands which occurred during the quarter. The second phase, which is currently underway, is right sizing our operational cost structure to ensure it is aligned with the current business. We are confident that we are on the right path to best position our business for 2020,” said Karen Murray, CEO of Sequential.
Second Quarter 2019 Results from Continuing Operations:
Total revenue from continuing operations for the second quarter ended June 30, 2019 was $26.4 million, compared to $33.1 million in the prior year quarter. On a GAAP basis, net loss from continuing operations for the second quarter 2019 was $(3.3) million or $(0.05) per diluted share compared to net income from continuing operations for the second quarter 2018 of $2.2 million or $0.03 per diluted share. Non-GAAP net loss from continuing operations for the second quarter 2019 was $(2.6) million, or $(0.04) per diluted share, compared to non-GAAP net income from continuing operations of $4.5 million, or $0.07 per diluted share, in the second quarter 2018. See Non-GAAP Financial Measure Reconciliation tables below for a reconciliation of GAAP to non-GAAP measures. Adjusted EBITDA from continuing operations (defined under “Non-GAAP Financial Measures” below) for the second quarter of 2019 was $13.3 million, compared to $21.2 million in the prior year quarter.
Year-to-Date 2019 Results from Continuing Operations:
Total revenue from continuing operations for the six months ended June 30, 2019 was $51.9 million, compared to $62.6 million in the prior year period. On a GAAP basis, net loss from continuing operations for the six months ended June 30, 2019 was $(8.1) million or $(0.13) per diluted share compared to a net loss from continuing operations for the six months ended June 30, 2018 of $(1.4) million or $(0.02) per diluted share. Non-GAAP net loss from continuing operations for the six months ended June 30, 2019 was $(6.9) million, or $(0.11) per diluted share, compared to non-GAAP net income from continuing operations of $5.8 million, or $0.08 per diluted share, in the prior year period. Adjusted EBITDA from continuing operations for the six months ended June 30, 2019 was $24.6 million, compared to $39.0 million in the prior year period.
Discontinued Operations:
On June 10, 2019, Sequential completed its previously announced sale of 100% of the issued and outstanding equity interests of Martha Stewart Living Omnimedia, Inc. (“MSLO”), a Delaware corporation and a wholly-owned subsidiary of Sequential, for approximately $166 million in cash consideration at closing, plus additional amounts in respect of pre-closing accounts receivable that are received after the closing, subject to certain adjustments, to Marquee Brands LLC. The sale was made pursuant to the equity purchase agreement (“Purchase Agreement”) entered into on April 16, 2019. In addition, the Purchase Agreement provides for an earnout of up to $40 million if certain performance targets are achieved during each of the three calendar years ending December 31, 2020, December 31, 2021 and December 31, 2022.
Sequential’s after-tax net loss from discontinued operations was $(1.3) million and $(121.9) million for the three and six months ended June 30, 2019, respectively.
Investor Call and Webcast:
Management will provide further commentary today, August 9, 2019, on the Company’s financial results and financial update via a conference call and webcast beginning at approximately 8:30 am ET. To join the conference call, please dial (877) 407-9208 or visit the investor relations page on the Company’s website www.sequentialbrandsgroup.com. A replay of the conference call is available on the Company’s website.
Non-GAAP Financial Measures:
This press release contains historical and projected measures of Adjusted EBITDA from continuing operations, non-GAAP net (loss) income from continuing operations and non-GAAP earnings per diluted share from continuing operations. The Company defines Adjusted EBITDA from continuing operations as net income from continuing operations attributable to Sequential Brands Group, Inc. and Subsidiaries, excluding provision for (benefit from) income taxes, interest income or expense, non-cash compensation, depreciation and amortization, deal advisory costs, debt refinancing costs, non-cash mark-to-market adjustments to equity securities, loss on sale of assets, non-cash mark-to-market adjustments on interest rate swaps, other non-cash items and severance. Non-GAAP net income and non-GAAP earnings per share from continuing operations are non-GAAP financial measures which represent net income (loss) from continuing operations attributable to Sequential Brands Group, Inc. and Subsidiaries, excluding deal advisory costs, non-cash mark-to-market adjustments to stock-based compensation provided to non-employees, debt refinancing costs, non-cash mark-to-market adjustments to equity securities, loss on sale of assets, non-cash mark-to-market adjustments on interest rate swaps, other non-cash items and adjustments to taxes. These non-GAAP metrics are an alternative to the information calculated under U.S. generally accepted accounting principles (“GAAP”), as provided in the reports the Company files with the Securities and Exchange Commission, may be inconsistent with similar measures presented by other companies and should only be used in conjunction with the Company’s results reported according to GAAP. Any financial measure other than those prepared in accordance with GAAP should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. We consider these measures to be useful measures of our ongoing financial performance because they adjust for certain costs and other events that the Company believes are not representative of its core licensing business. See below for a reconciliation of these non-GAAP metrics to the most directly comparable GAAP measure.
About Sequential Brands Group, Inc.
Sequential Brands Group, Inc. (Nasdaq:SQBG) owns, promotes, markets, and licenses a portfolio of consumer brands in the active and fashion categories. Sequential seeks to ensure that its brands continue to thrive and grow by employing strong brand management, design and marketing teams. Sequential has licensed and intends to license its brands in a variety of consumer categories to retailers, wholesalers and distributors in the United States and around the world. For more information, please visit Sequential’s website at: www.sequentialbrandsgroup.com. To inquire about licensing opportunities, please email: newbusiness@sbg-ny.com.
Forward-Looking Statements
Certain statements in this press release and oral statements made from time to time by representatives of the Company are forward-looking statements ("forward-looking statements") within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are made as of the date hereof and are based on current expectations, estimates, forecasts and projections as well as the beliefs and assumptions of management. The Company's actual results could differ materially from those stated or implied in forward-looking statements. Forward-looking statements include statements concerning estimates of GAAP net income, non-GAAP net income, Adjusted EBITDA, revenue (including guaranteed minimum royalties), and margins, guidance, plans, objectives, goals, strategies, expectations, intentions, projections, developments, future events, performance or products, underlying assumptions and other statements that are not historical in nature, including those that include the words "subject to," "believes," "anticipates," "plans," "expects," "intends," "estimates," "forecasts," "projects," "aims," "targets," "may," "will," "should," "can," "future," "seek," "could," "predict," the negatives thereof, variations thereon and similar expressions. Such forward-looking statements reflect the Company's current views with respect to future events, based on what the Company believes are reasonable assumptions. Whether actual results will conform to expectations and predictions is subject to known and unknown risks and uncertainties, including: (i) risks and uncertainties discussed in the reports that the Company has filed with the Securities and Exchange Commission (the "SEC"); (ii) general economic, market or business conditions; (iii) the Company's ability to identify suitable targets for acquisitions and to obtain financing for such acquisitions on commercially reasonable terms; (iv) the Company's ability to timely achieve the anticipated results of recent acquisitions and any potential future acquisitions; (v) the Company's ability to successfully integrate acquisitions into its ongoing business; (vi) the potential impact of the consummation of recent acquisitions or any potential future acquisitions on the Company's relationships, including with employees, licensees, customers and competitors; (vii) the Company's ability to achieve and/or manage growth and to meet target metrics associated with such growth; (viii) the Company's ability to successfully attract new brands and to identify suitable licensees for its existing and newly acquired brands; (ix) the Company's substantial level of indebtedness, including the possibility that such indebtedness and related restrictive covenants may adversely affect the Company's future cash flows, results of operations and financial condition and decrease its operating flexibility; (x) the Company's ability to achieve its guidance; (xi) continued market acceptance of the Company's brands; (xii) changes in the Company's competitive position or competitive actions by other companies; (xiii) licensees' ability to fulfill their financial obligations to the Company; (xiv) concentrations of the Company's licensing revenues with a limited number of licensees and retail partners; (xv) risks related to the effects of the Martha sale and (xvi) other circumstances beyond the Company's control. Refer to the section entitled "Risk Factors" set forth in the Company's Annual Report on Form 10-K and Quarterly Reports on Form 10-Q for a discussion of important risks, uncertainties and other factors that may affect the Company's business, results of operations and financial condition. The Company's stockholders are urged to consider such risks, uncertainties and factors carefully in evaluating the forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements. Forward-looking statements are not, and should not be relied upon as, a guarantee of future performance or results, nor will they necessarily prove to be accurate indications of the times at or by which any such performance or results will be achieved. As a result, actual outcomes and results may differ materially from those expressed in forward-looking statements. The Company is not under any obligation to, and expressly disclaims any such obligation to, update or alter its forward-looking statements, whether as a result of new information, future events or otherwise. Readers should understand that it is not possible to predict or identify all risks and uncertainties to which the Company may be subject. Consequently, readers should not consider such disclosures to be a complete discussion of all potential risks or uncertainties.
For Media and Investor Relations inquiries, contact:
Sequential Brands Group, Inc.
Katherine Nash
T: +1 512-757-2566
E: knash@sbg-ny.com
| SEQUENTIAL BRANDS GROUP, INC. AND SUBSIDIARIES | ||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
| (in thousands) | ||||||||
| June 30, | December 31, | |||||||
| 2019 | 2018 | |||||||
| (Unaudited) | ||||||||
| Assets | ||||||||
| Current Assets: | ||||||||
| Cash | $ | 6,919 | $ | 14,106 | ||||
| Restricted cash | 2,040 | 2,032 | ||||||
| Accounts receivable, net | 45,905 | 49,600 | ||||||
| Prepaid expenses and other current assets | 3,086 | 3,981 | ||||||
| Current assets held for disposition from discontinued operations | 10,219 | 23,845 | ||||||
| Total current assets | 68,169 | 93,564 | ||||||
| Property and equipment, net | 7,635 | 8,391 | ||||||
| Intangible assets, net | 633,937 | 634,827 | ||||||
| Right-of-use assets - operating leases | 48,862 | - | ||||||
| Other assets | 13,248 | 11,222 | ||||||
| Long-term assets held for disposition from discontinued operations | - | 330,664 | ||||||
| Total assets | $ | 771,851 | $ | 1,078,668 | ||||
| Liabilities and Equity | ||||||||
| Current Liabilities: | ||||||||
| Accounts payable and accrued expenses | $ | 10,382 | $ | 11,600 | ||||
| Current portion of long-term debt | 28,300 | 28,300 | ||||||
| Current portion of deferred revenue | 8,545 | 8,172 | ||||||
| Current portion of lease liabilities - operating leases | 2,883 | - | ||||||
| Current liabilities held for disposition from discontinued operations | 3,875 | 15,450 | ||||||
| Total current liabilities | 53,985 | 63,522 | ||||||
| Long-term debt, net of current portion | 417,582 | 582,487 | ||||||
| Long-term deferred revenue, net of current portion | 6,414 | 8,224 | ||||||
| Deferred income taxes | 22,772 | 32,064 | ||||||
| Lease liabilities - operating leases | 52,964 | - | ||||||
| Other long-term liabilities | 5,698 | 9,160 | ||||||
| Long-term liabilities held for disposition from discontinued operations | - | 38,567 | ||||||
| Total liabilities | 559,415 | 734,024 | ||||||
| Equity: | ||||||||
| Preferred stock | - | - | ||||||
| Common stock | 668 | 657 | ||||||
| Additional paid-in capital | 513,922 | 513,764 | ||||||
| Accumulated other comprehensive loss | (4,718 | ) | (1,554 | ) | ||||
| Accumulated deficit | (364,667 | ) | (234,723 | ) | ||||
| Treasury stock | (3,350 | ) | (4,226 | ) | ||||
| Total Sequential Brands Group, Inc. and Subsidiaries stockholders’ equity | 141,855 | 273,918 | ||||||
| Noncontrolling interests | 70,581 | 70,726 | ||||||
| Total equity | 212,436 | 344,644 | ||||||
| Total liabilities and equity | $ | 771,851 | $ | 1,078,668 | ||||
| SEQUENTIAL BRANDS GROUP, INC. AND SUBSIDIARIES | ||||||||||||||||
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
| (in thousands, except share and per share data) | ||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| Net revenue | $ | 26,415 | $ | 33,126 | $ | 51,939 | $ | 62,589 | ||||||||
| Operating expenses | 13,907 | 13,428 | 29,453 | 26,719 | ||||||||||||
| Loss on sale of assets | - | 1,975 | - | 7,117 | ||||||||||||
| Income from operations | 12,508 | 17,723 | 22,486 | 28,753 | ||||||||||||
| Other expense (income) | 829 | 31 | 427 | (104 | ) | |||||||||||
| Interest expense, net | 13,893 | 13,950 | 27,746 | 27,747 | ||||||||||||
| (Loss) income from continuing operations before income taxes | (2,214 | ) | 3,742 | (5,687 | ) | 1,110 | ||||||||||
| (Benefit from) provision for income taxes | (379 | ) | 441 | (620 | ) | (544 | ) | |||||||||
| Net (loss) income from continuing operations | (1,835 | ) | 3,301 | (5,067 | ) | 1,654 | ||||||||||
| Net income attributable to noncontrolling interest from continuing operations | (1,455 | ) | (1,102 | ) | (2,994 | ) | (3,062 | ) | ||||||||
| Net (loss) income from continuing operations attributable to Sequential Brands Group, Inc. and Subsidiaries | (3,290 | ) | 2,199 | (8,061 | ) | (1,408 | ) | |||||||||
| (Loss) income from discontinued operations, net of income taxes | (1,309 | ) | 1,388 | (121,883 | ) | 2,731 | ||||||||||
| Net (loss) income attributable to Sequential Brands Group, Inc. and Subsidiaries | $ | (4,599 | ) | $ | 3,587 | $ | (129,944 | ) | $ | 1,323 | ||||||
| (Loss) earnings per share - basic: | ||||||||||||||||
| Continuing operations | $ | (0.05 | ) | $ | 0.03 | $ | (0.13 | ) | $ | (0.02 | ) | |||||
| Discontinued operations | $ | (0.02 | ) | $ | 0.02 | $ | (1.89 | ) | $ | 0.04 | ||||||
| (Loss) earnings per share - diluted: | ||||||||||||||||
| Continuing operations | $ | (0.05 | ) | $ | 0.03 | $ | (0.13 | ) | $ | (0.02 | ) | |||||
| Discontinued operations | $ | (0.02 | ) | $ | 0.02 | $ | (1.89 | ) | $ | 0.04 | ||||||
| (Loss) earnings per share attributable to Sequential Brands Group, Inc. and Subsidiaries: | ||||||||||||||||
| Basic | $ | (0.07 | ) | $ | 0.06 | $ | (2.02 | ) | $ | 0.02 | ||||||
| Diluted | $ | (0.07 | ) | $ | 0.06 | $ | (2.02 | ) | $ | 0.02 | ||||||
| Weighted-average common shares outstanding: | ||||||||||||||||
| Basic | 64,685,188 | 63,583,280 | 64,454,718 | 63,408,679 | ||||||||||||
| Diluted | 64,685,188 | 64,029,972 | 64,454,718 | 64,329,308 | ||||||||||||
| SEQUENTIAL BRANDS GROUP, INC. AND SUBSIDIARIES | ||||||||
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| (in thousands) | ||||||||
| Six Months Ended June 30, | ||||||||
| 2019 | 2018 | |||||||
| Cash (Used In) Provided By Operating Activities | $ | (824 | ) | $ | 16,724 | |||
| Cash Provided By Investing Activities | 165,767 | 478 | ||||||
| Cash Used In Financing Activities | (172,122 | ) | (21,995 | ) | ||||
| Net Decrease In Cash and Restricted Cash | (7,179 | ) | (4,793 | ) | ||||
| Balance — Beginning of period | 16,138 | 20,433 | ||||||
| Balance — End of period | $ | 8,959 | $ | 15,640 | ||||
| Non-GAAP Financial Measure Reconciliation | |||||||||||||||
| (in thousands, except earnings per share data) | |||||||||||||||
| (Unaudited) | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
| 2019 | 2018 | 2019 | 2018 | ||||||||||||
| Reconciliation of GAAP net (loss) income to non-GAAP net (loss) income from continuing operations: | |||||||||||||||
| GAAP net (loss) income attributable to Sequential Brands Group, Inc. and Subsidiaries | $ | (4,599 | ) | $ | 3,587 | $ | (129,944 | ) | $ | 1,323 | |||||
| Discontinued operations, net of tax | (1,309 | ) | 1,388 | (121,883 | ) | 2,731 | |||||||||
| Net (loss) income from continuing operations | (3,290 | ) | 2,199 | (8,061 | ) | (1,408 | ) | ||||||||
| Adjustments: | |||||||||||||||
| Deal advisory costs (a) | 235 | 474 | 1,280 | 771 | |||||||||||
| Non-cash mark-to-market adjustments to stock-based compensation (b) | - | 76 | - | 82 | |||||||||||
| Debt refinancing costs (c) | - | - | - | 373 | |||||||||||
| Non-cash mark-to-market adjustments to equity securities (d) | - | - | (328 | ) | - | ||||||||||
| Loss on sale of assets (e) | - | 1,260 | - | 6,402 | |||||||||||
| Non-cash mark-to-market adjustments on interest rate swaps (f) | 872 | - | 872 | - | |||||||||||
| Other non-cash items (g) | - | 31 | - | 88 | |||||||||||
| Adjustment to taxes (h) | (379 | ) | 441 | (620 | ) | (544 | ) | ||||||||
| Total non-GAAP adjustments | 728 | 2,282 | 1,204 | 7,172 | |||||||||||
| Non-GAAP net (loss) income from continuing operations (1) | $ | (2,562 | ) | $ | 4,481 | $ | (6,857 | ) | $ | 5,764 | |||||
| Non-GAAP weighted-average diluted shares (i) | 65,216 | 64,030 | 65,167 | 64,329 | |||||||||||
| (Unaudited) | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
| 2019 | 2018 | 2019 | 2018 | ||||||||||||
| Reconciliation of GAAP Diluted EPS to non-GAAP Diluted EPS from continuing operations: | |||||||||||||||
| GAAP (loss) earnings per share attributable to Sequential Brands Group, Inc. and Subsidiaries | $ | (0.07 | ) | $ | 0.06 | $ | (1.99 | ) | $ | 0.02 | |||||
| GAAP (loss) earnings per share from discontinued operations | (0.02 | ) | 0.02 | (1.87 | ) | 0.04 | |||||||||
| GAAP (loss) earnings per share from continuing operations | $ | (0.05 | ) | $ | 0.03 | $ | (0.12 | ) | $ | (0.02 | ) | ||||
| Adjustments: | |||||||||||||||
| Deal advisory costs (a) | 0.00 | 0.01 | 0.02 | 0.01 | |||||||||||
| Non-cash mark-to-market adjustments to stock-based compensation (b) | - | 0.00 | - | 0.00 | |||||||||||
| Debt refinancing costs (c) | - | - | - | 0.01 | |||||||||||
| Non-cash mark-to-market adjustments to equity securities (d) | - | - | (0.01 | ) | - | ||||||||||
| Loss on sale of assets (e) | - | 0.02 | - | 0.10 | |||||||||||
| Non-cash mark-to-market adjustments on interest rate swaps (f) | 0.01 | - | 0.01 | - | |||||||||||
| Other non-cash items (g) | - | 0.00 | - | 0.00 | |||||||||||
| Adjustment to taxes (h) | (0.00 | ) | 0.01 | (0.01 | ) | (0.01 | ) | ||||||||
| Total non-GAAP adjustments | 0.01 | 0.04 | $ | 0.01 | $ | 0.11 | |||||||||
| Non-GAAP (loss) earnings per share from continuing operations (1) | $ | (0.04 | ) | $ | 0.07 | $ | (0.11 | ) | $ | 0.09 | |||||
| (Unaudited) | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
| 2019 | 2018 | 2019 | 2018 | ||||||||||||
| Reconciliation of GAAP net (loss) income to Adjusted EBITDA from continuing operations: | |||||||||||||||
| GAAP net (loss) income attributable to Sequential Brands Group, Inc. and Subsidiaries | $ | (4,599 | ) | $ | 3,587 | $ | (129,944 | ) | $ | 1,323 | |||||
| Discontinued operations, net of tax | (1,309 | ) | 1,388 | (121,883 | ) | 2,731 | |||||||||
| Net (loss) income from continuing operations | (3,290 | ) | 2,199 | (8,061 | ) | (1,408 | ) | ||||||||
| Adjustments: | |||||||||||||||
| (Benefit from) provision for income taxes | (379 | ) | 1,416 | (620 | ) | 1,375 | |||||||||
| Interest expense, net | 13,893 | 13,950 | 27,746 | 27,747 | |||||||||||
| Non-cash compensation | 450 | 897 | 1,109 | 2,029 | |||||||||||
| Depreciation and amortization | 866 | 582 | 1,762 | 1,225 | |||||||||||
| Deal advisory costs (a) | 235 | 474 | 1,280 | 771 | |||||||||||
| Debt refinancing costs (c) | - | - | - | 373 | |||||||||||
| Non-cash mark-to-market adjustments to equity securities (d) | - | - | (328 | ) | - | ||||||||||
| Loss on sale of assets (e) | - | 1,260 | - | 6,402 | |||||||||||
| Non-cash mark-to-market adjustments on interest rate swaps (f) | 872 | - | 872 | - | |||||||||||
| Other non-cash items (g) | - | 31 | - | 88 | |||||||||||
| Severance (j) | 659 | 393 | 820 | 383 | |||||||||||
| Total Adjustments | 16,596 | 19,003 | 32,641 | 40,393 | |||||||||||
| Adjusted EBITDA from continuing operations (2) | $ | 13,306 | $ | 21,202 | $ | 24,580 | $ | 38,985 | |||||||
| (1) Non-GAAP net income from continuing operations and non-GAAP earnings per share from continuing operations are non-GAAP financial measures which represent net income from continuing operations attributable to Sequential Brands Group, Inc. and Subsidiaries, excluding deal advisory costs, non-cash mark-to-market adjustments to stock-based compensation provided to non-employees, debt refinancing costs, non-cash mark-to-market adjustments on equity securities, loss on sale of assets, non-cash mark-to-market adjustments on interest rate swaps, other non-cash items and adjustment to taxes. Management uses this information to measure performance over time on a consistent basis and to identify business trends relating to the Company's financial condition and results of continuing operations. Management believes that these non-GAAP measures are useful measures of ongoing financial performance because they adjust for certain costs and other events that the Company believes are not representative of its core licensing business. | |||||||||||||||
| (2) Adjusted EBITDA from continuing operations is defined as net income from continuing operations attributable to Sequential Brands Group, Inc. and Subsidiaries, excluding (benefit from) provision for income taxes, interest income or expense, non-cash compensation, depreciation and amortization, deal advisory costs, debt refinancing costs, non-cash mark-to-market adjustments on equity securities, loss on sale of assets, non-cash mark-to-market adjustments on interest rate swaps, other non-cash items and severance. Management uses Adjusted EBITDA from continuing operations as a measure of operating performance to assist in comparing performance from period to period on a consistent basis and to identify business trends relating to the Company's financial condition and results of continuing operations. | |||||||||||||||
| (a) Represents deal advisory costs including legal, financial and accounting services that are not representative of the Company's day-to-day licensing business. | |||||||||||||||
| (b) Represents the non-cash mark-to-market adjustments to stock-based compensation provided to non-employees in 2018. In 2019, the Company adopted ASU No. 2018-07 “Improvements to Nonemployee Share-Based Payment Accounting” (“ASU 2018-07”) on a modified retrospective basis. In accordance with ASU 2018-07, the Company recognizes compensation cost for grants to non-employees on a straight-line basis over the service period. | |||||||||||||||
| (c) Represents expenses for professional fees associated with the Company's refinancing of its debt facilities in 2018. | |||||||||||||||
| (d) Represents the non-cash mark-to-market adjustments to equity securities. | |||||||||||||||
| (e) Represents the loss on sale of Revo and FUL trademarks completed in in 2018. | |||||||||||||||
| (f) Represents the non-cash mark-to-market adjustment on interest rate swaps. | |||||||||||||||
| (g) Adjustments to estimated accruals previously recorded in conjunction with acquisitions. | |||||||||||||||
| (h) The Company does not expect to pay material cash income taxes in 2019 or 2018 as the Company's net operating losses and other tax benefits are expected to reduce any additional tax obligation. | |||||||||||||||
| (i) Represents weighted-average diluted shares the Company reported in 2019. Represents weighted-average diluted shares the Company reported or would have reported if the Company had GAAP net income in 2018. | |||||||||||||||
| (j) Represents costs and adjustments to previously recorded costs associated with employee terminations not representative of the Company’s day-to-day compensation costs. | |||||||||||||||