Attached files

file filename
8-K - FORM 8-K - Destination Maternity Corpd941492d8k.htm
EX-99.2 - EX-99.2 - Destination Maternity Corpd941492dex992.htm

Exhibit 99.1

 

DESTINATION MATERNITY CORPORATION
CONTACT:

Judd P. Tirnauer

Executive Vice President &

Chief Financial Officer

(856) 291-9777

For Immediate Release

DESTINATION MATERNITY REPORTS

FIRST QUARTER FISCAL 2015 FINANCIAL RESULTS

Moorestown, NJ, June 11, 2015 – Destination Maternity Corporation (NASDAQ: DEST), the world’s leading maternity apparel retailer, today announced results for the first quarter ended May 2, 2015. On May 28, 2015 the Company announced that its Board of Directors declared a regular quarterly cash dividend of $0.20 per share payable July 23, 2015.

For the first quarter of fiscal 2015, the Company reported income of $0.19 per diluted share on a GAAP basis, or $0.27 per diluted share, excluding other charges associated with relocation of the Company’s headquarters and distribution operations, and management and organizational changes. This compares to adjusted earnings per diluted share (non-GAAP) of $0.59 for the comparable three month period ended May 3, 2014. For a reconciliation of GAAP to non-GAAP financial information, refer to the financial tables at the end of this press release.

Anthony M. Romano, Chief Executive Officer of Destination Maternity Corporation, said, “While our adjusted EBITDA before other charges of $12.0 million was less than the prior year’s $18.1 million, our performance was about where we expected given this point in our turnaround. Our reported comparable sales for the quarter were down 1.1% versus the prior year’s down 4.0%, driven entirely by a slow February, which was significantly impacted by weather. The Easter sales shift performed in line with typical before and after sales builds and generated a slightly positive comp for the combined months of March and April versus a negative 3.6% comp in the prior year.

“Our gross margin declined year-over-year by approximately 400 basis points, driven by continued aggressive promotions to liquidate excess prior season inventory, including our adoption of a more typical markdown cadence and in-season clearance process. The promotional activity impacted most of the quarter as the excess prior season inventory was not removed from our stores and leased partners until after Easter. After the removal of the excess inventory, we have seen early signs of improvement, including stores with less inventory that are easier to shop, marketing messages that are visually more appealing, and higher average unit retail selling prices and increased conversion rates. We are also encouraged by the ongoing momentum and improving sales comp trend in several key classes at both Motherhood and A Pea in the Pod.

“We are keenly focused on appropriate inventory levels to generate modest comp sales with faster turns. However, inventory purchases for spring and summer were made under the old


DESTINATION MATERNITY REPORTS FIRST QUARTER FISCAL 2015 FINANCIAL RESULTS Page 2

 

methodology and thus have excess units in the pipeline relative to the needs of the current sales plan. This will continue to pressure margins in the second and third quarters, as we transition seasons and timely exit seasonal product to achieve healthy inventory levels. We have been aggressively changing our processes, refining our technology tool set and adding key talent to address the inventory productivity opportunities. We are in the final stages of the selection process for a new best-in-class allocation tool, which we anticipate will be live in early Fiscal 2016.

“We have also been busy developing a comprehensive real estate portfolio strategy, re-evaluating and re-engaging each of our third party strategic partners, and finalizing the relocation of our distribution center from Philadelphia to Florence, NJ.

“In summary, it has been a productive quarter. Our culture change is in full swing. Customer focused decisions are being made more consistently. We have ingrained inventory discipline into the culture with clear strategies and life cycle for each SKU. We have assembled a strong and diverse leadership team and have highly engaged and aligned corporate and store team members, all critical components of a strong foundation to support future success.”

First Quarter Fiscal 2015 Financial Results

Net sales for the first quarter of fiscal 2015 were $141.6 million compared with $143.5 million for the comparable three month period ended May 3, 2014. The slight decrease in total reported sales resulted primarily from decreased sales related to the Company’s continued efforts to close underperforming stores and a decrease in comparable sales, substantially offset by increased international sales. The primary driver of the comparable sales decrease was adverse weather conditions across much of the United States during February, which suppressed store traffic and adversely impacted sales, particularly sales of Spring merchandise, which represent a significantly larger percentage of the Company’s total sales for the first fiscal quarter than do sales of Fall merchandise.

Comparable sales for the first quarter of fiscal 2015 decreased 1.1%, compared to a 4.0% decrease for the three months ended May 3, 2014.

Gross margin for the first quarter of fiscal 2015 decreased to 50.4% from 54.4% for the three months ended May 3, 2014. The year-over-year decrease in gross margin is consistent with the Company’s previous estimates and reflects price promotional and markdown activity to spur sales and more aggressively manage inventory, including the Company’s continued efforts to dispose of out-of-season merchandise.

Selling, general and administrative expenses (“SG&A”) for the first quarter of fiscal 2015 decreased 0.7% to $64.0 million from $64.5 million for the three months ended May 3, 2014. As a percentage of net sales, SG&A increased to 45.2% for the first quarter of fiscal 2015 compared to 45.0% for the three months ended May 3, 2014. The slight decrease in expense reflects a non-recurring reduction of $1.2 million from settlement of certain unclaimed property matters, cost reductions resulting from the Company’s continued closure of underperforming stores, and lower marketing and advertising expense, substantially offset by higher expenses for self-insured employee healthcare benefits and variable incentive compensation (based on pro-rata financial projections).


DESTINATION MATERNITY REPORTS FIRST QUARTER FISCAL 2015 FINANCIAL RESULTS Page 3

 

Store closing, asset impairment and asset disposal expenses for the first quarter of fiscal 2015 increased to $1.0 million from $0.3 million for the three months ended May 3, 2014 primarily due to increased store asset impairments.

Adjusted EBITDA was $10.4 million for the first quarter of fiscal 2015, compared to $17.8 million for the three months ended May 3, 2014. Adjusted EBITDA before other charges was $12.0 million for the first quarter of fiscal 2015, compared to $18.1 million for the three months ended May 3, 2014. Adjusted EBITDA is defined in the financial tables at the end of this press release.

Net income for the first quarter of fiscal 2015 was $2.5 million, compared to net income of $7.7 million for the three months ended May 3, 2014. Adjusted net income for the first quarter of fiscal 2015, which is presented in the financial tables at the end of this press release, was $3.7 million, and excludes total other charges of $1.1 million, net of tax, comprised of $0.6 million, net of tax, or $0.05 per diluted share, related to the Company’s relocations of its headquarters and distribution operations and $0.5 million, net of tax, or $0.04 per diluted share, related to management and organizational changes. Adjusted net income for the three months ended May 3, 2014 was $8.0 million, and excludes total other charges of $0.3 million, net of tax, or $0.02 per diluted share, related to the Company’s relocations of its headquarters and distribution operations.

Credit Facility

In accordance with the terms of its Credit Facility, effective June 3, 2015 the Company’s permitted borrowings under Tranche A of the Credit Facility were increased by $15 million at the Company’s request to provide additional financial flexibility. After the increase, total permitted borrowings under the Credit Facility are $76 million, subject to the Company’s Borrowing Base formula.

Guidance for Fiscal 2015

Financial guidance for the full year fiscal 2015 is as follows:

 

    Comparable sales increase in the low single digits with greater comparable sales increases later in the fiscal year;

 

    Gross margins to increase slightly year-over-year, with greater increases later in the fiscal year, as the earlier comparable periods were affected by price promotional and markdown activity of prior season merchandise;

 

    Other charges of approximately $4 million, primarily related to the relocation of the Company’s distribution facilities and other management and organizational changes; and

 

    Approximately $25 million in capital expenditures, including $9 million related to the relocation and $16 million of capital expenditures related to new stores, store relocations and remodels, as well as continued investment in information systems and technology, including inventory allocation technology.


DESTINATION MATERNITY REPORTS FIRST QUARTER FISCAL 2015 FINANCIAL RESULTS Page 4

 

Relocations of Corporate Headquarters and Distribution Operations

The relocations of the Company’s corporate headquarters and distribution operations from Philadelphia, Pennsylvania to southern New Jersey continue to progress on schedule. In January 2015 the Company completed the relocation of its corporate headquarters into more modern, spacious, bright and open offices in Moorestown, New Jersey. Material handling equipment is currently being installed and tested at the Company’s now completed, state-of-the-art distribution facility in Florence, New Jersey. Relocation of the Company’s distribution operations is expected to be completed in mid-calendar 2015.

The Company projects additional charges of approximately $0.8 million pretax, or approximately $0.5 million after tax ($0.04 per diluted share) through completion of the relocations in mid-calendar 2015. The Company projects that, once it is fully operating in both its new headquarters and new distribution center facilities, its ongoing annualized after-tax earnings benefit from the relocations will be approximately $0.10 per diluted share, and its ongoing annualized after-tax cash benefit from the relocations will be approximately $4 million.

The Company had capital expenditures associated with these relocations of approximately $7 million in the first quarter of fiscal 2015 ($36 million cumulatively through May 2, 2015), and projects additional capital expenditures of approximately $2 million through completion of the relocations, with nearly $4 million of this amount offset by construction allowance contributions from the landlord for its new headquarters building. The Company previously received $15 million from capital equipment financing provided by the Company’s Credit Facility bank to partially finance the material handling equipment in the Florence facility.

Retail Locations

The tables below summarize store opening and closing activity for the three months ended May 2, 2015 and May 3, 2014, as well as the Company’s store, total retail location and total international franchised location count at the end of each fiscal period.

 

     Three Months Ended  
     May 2,
2015
     May 3,
2014
 

Store Openings (1)

     

Total

     8         7   

Multi-Brand Store Openings

     1         2   

Store Closings (1)

     

Total

     15         16   

Closings Related to Multi-Brand Store Openings

     —           1   

Period End Retail Location Count (1)

     

Stores

     557         577   

Leased Department Locations

     1,311         1,326   
  

 

 

    

 

 

 

Total Retail Locations (1)

  1,868      1,903   
  

 

 

    

 

 

 

 

(1) Excludes international franchised locations.


DESTINATION MATERNITY REPORTS FIRST QUARTER FISCAL 2015 FINANCIAL RESULTS Page 5

 

     Three Months Ended  
     May 2,      May 3,  
     2015      2014  

International Franchised Location Openings

     

Stores

     1         —     

Shop-in-Shop Locations (1)

     42         48   
  

 

 

    

 

 

 

Total International Franchised Location Openings

  43      48   
  

 

 

    

 

 

 

International Franchised Location Closings

Stores

  —        2   

Shop-in-Shop Locations (2)

  —        117   
  

 

 

    

 

 

 

Total International Franchised Location Closings

  —        119   
  

 

 

    

 

 

 

Period End International Franchised Location Count

Stores

  24      18   

Shop-in-Shop Locations

  104      58   
  

 

 

    

 

 

 

Total International Franchised Locations

  128      76   
  

 

 

    

 

 

 

 

(1) During April 2014 the Company commenced its expansion in Mexico. As of May 2, 2015 the Company’s merchandise is offered in 89 shop-in-shops and four franchise stores in Mexico.
(2) During March 2014 one franchise store and 116 shop-in-shop locations operated by the Company’s former India franchisee were closed.

Conference Call Information

As announced previously, the Company will hold a conference call today at 9:00 a.m. Eastern Time, regarding the Company’s first quarter fiscal 2015 financial results. You can participate in this conference call by calling (800) 299-8538 in the United States and Canada or (617) 786-2902 outside of the United States and Canada. Please call ten minutes prior to 9:00 a.m. Eastern Time. The conference call (listen only) will also be available on the investor section of our website at http://investor.destinationmaternity.com. The passcode for the conference call is “99020716.” In the event that you are unable to participate in the call, a replay will be available through Thursday, June 25, 2015 by calling (888) 286-8010 in the United States and Canada or (617) 801-6888 outside of the United States and Canada. The passcode for the replay is “72287857.”

About Destination Maternity

Destination Maternity Corporation is the world’s largest designer and retailer of maternity apparel. In the United States and Canada, as of May 2, 2015, Destination Maternity operates 1,868 retail locations, including 557 stores, predominantly under the trade names Motherhood Maternity®, A Pea in the Pod®, and Destination Maternity®, and 1,311 leased department locations, and sells on the web through its DestinationMaternity.com and brand-specific websites. Destination Maternity also distributes its Oh Baby by Motherhood® collection through a licensed arrangement at Kohl’s® stores throughout the United States and on Kohls.com. In addition, Destination Maternity has international store franchise and product supply relationships in the Middle East, South Korea, Mexico and Israel. As of May 2, 2015 Destination Maternity has 128 international franchised locations, including 24 Destination Maternity branded stores and 104 shop-in-shop locations. Destination Maternity expects its first franchised locations in Israel to open in the second quarter of fiscal 2015, pursuant to its franchise agreement with H&O Fashion Ltd., one of Israel’s largest and dominant fashion-retail chains.


DESTINATION MATERNITY REPORTS FIRST QUARTER FISCAL 2015 FINANCIAL RESULTS Page 6

 

Reconciliation of Non-GAAP Financial Measures

This press release and the accompanying financial tables contain non-GAAP financial measures within the meaning of the SEC’s Regulation G, including 1) Adjusted net income, 2) Adjusted net income per share (diluted), 3) Adjusted EBITDA, 4) Adjusted EBITDA before other charges, 5) Adjusted EBITDA margin, 6) Adjusted EBITDA margin before other charges, and 7) Net (debt) cash. In the accompanying financial tables, we have provided reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures. Our management believes that each of these non-GAAP financial measures provides useful information about the Company’s results of operations and/or financial position to both investors and management. Each non-GAAP financial measure is provided because management believes it is an important measure of financial performance used in the retail industry to measure operating results, to determine the value of companies within the industry and to define standards for borrowing from institutional lenders. We use each of these non-GAAP financial measures as a measure of the performance of the Company. We provide these measures to investors to assist them in performing their analysis of our historical operating results. Each of these non-GAAP financial measures, except net (debt) cash, reflects a measure of the Company’s operating results before consideration of certain charges and consequently, none of these measures should be construed as an alternative to net income or operating income as an indicator of the Company’s operating performance, or as an alternative to cash flows from operating activities as a measure of the Company’s liquidity, as determined in accordance with generally accepted accounting principles. We may calculate each of these non-GAAP financial measures differently than other companies.

Forward-Looking Statements

The Company cautions that any forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995) contained in this press release or made from time to time by management of the Company, including those regarding earnings, net sales, comparable sales, other results of operations, liquidity and financial condition, potential acquisitions and various business initiatives, involve risks and uncertainties, and are subject to change based on various important factors. The following factors, among others, in some cases have affected and in the future could affect the Company’s financial performance and actual results and could cause actual results to differ materially from those expressed or implied in any such forward-looking statements: the continuation of the economic recovery of the retail industry in general and of apparel purchases in particular, our ability to successfully manage our various business initiatives, our ability to successfully pursue, complete and manage any acquisitions and related matters, adverse effects on the market price of our common stock and on our operating results because of a failure to complete any proposed acquisition, failure to realize any benefits of any proposed acquisition, the success of our international business and its expansion, our ability to successfully manage and retain our leased department and licensed relationships and marketing partnerships, future sales trends in our existing retail locations and through the Internet, unusual weather patterns, changes in consumer spending patterns, raw material price increases, overall economic conditions and other factors affecting consumer confidence, demographics and other macroeconomic factors that may impact the level of spending for apparel, expense savings initiatives, our ability to anticipate and respond to fashion trends and consumer preferences, unanticipated fluctuations in our operating results, the impact of competition and fluctuations in the price, availability and quality of raw materials and contracted products, availability of suitable store locations, continued availability of capital and financing, our ability to hire and develop senior management and sales associates, our ability to develop and source merchandise, our ability to receive production from foreign sources on a timely basis, potential stock repurchases, our ability to continue our regular quarterly cash dividend, the trading liquidity of our common stock, changes in market interest rates, our ability to successfully manage and accomplish our planned relocations of our headquarters and distribution operations with minimal disruption to our overall operations, war or acts of terrorism and other factors set forth in the Company’s periodic filings with the U.S. Securities and Exchange Commission (the “SEC”), or in materials incorporated therein by reference. Although it is believed that the expectations reflected in such forward-looking statements are reasonable, no assurance can be given that such expectations will prove to have been correct and persons reading this announcement are therefore cautioned not to place undue reliance on these forward-looking statements which speak only as at the date of this announcement. The Company assumes no obligation to update or revise the information contained in this announcement (whether as a result of new information, future events or otherwise), except as required by applicable law.

– Financial Tables to Follow –


Page 7

 

DESTINATION MATERNITY CORPORATION AND SUBSIDIARIES

Consolidated Statements of Income

(in thousands, except percentages and per share data)

(unaudited)

 

     Three Months Ended  
     May 2,     May 3,  
     2015     2014  

Net sales

   $ 141,612      $ 143,476   

Cost of goods sold

     70,209        65,455   
  

 

 

   

 

 

 

Gross profit

  71,403      78,021   

Gross margin

  50.4   54.4

Selling, general and administrative expenses (SG&A)

  64,036      64,519   

SG&A as a percentage of net sales

  45.2   45.0

Store closing, asset impairment and asset disposal expenses

  1,008      333   

Other charges

  1,808      531   
  

 

 

   

 

 

 

Operating income

  4,551      12,638   

Interest expense, net

  429      101   
  

 

 

   

 

 

 

Income before income taxes

  4,122      12,537   

Income tax provision

  1,587      4,827   
  

 

 

   

 

 

 

Net income

$ 2,535    $ 7,710   
  

 

 

   

 

 

 

Net income per share – basic

$ 0.19    $ 0.57   
  

 

 

   

 

 

 

Average shares outstanding – basic

  13,581      13,472   
  

 

 

   

 

 

 

Net income per share – diluted

$ 0.19    $ 0.57   
  

 

 

   

 

 

 

Average shares outstanding – diluted

  13,624      13,575   
  

 

 

   

 

 

 

Supplemental information:

Net income, as reported

$ 2,535    $ 7,710   

Add: other charges for relocations, net of tax

  627      331   

Add: other charges for management and organizational changes, net of tax

  500      —     
  

 

 

   

 

 

 

Adjusted net income

$ 3,662    $ 8,041   
  

 

 

   

 

 

 

Adjusted net income per share – diluted

$ 0.27    $ 0.59   
  

 

 

   

 

 

 


   Page 8

 

DESTINATION MATERNITY CORPORATION AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

     May 2,
2015
     January 31,
2015
 
ASSETS      

Current assets:

     

Cash and cash equivalents

   $ 1,978       $ 1,349   

Trade receivables, net

     13,348         9,203   

Inventories

     80,956         75,759   

Deferred income taxes

     12,820         14,281   

Prepaid expenses and other current assets

     17,246         12,986   
  

 

 

    

 

 

 

Total current assets

  126,348      113,578   

Property, plant and equipment, net

  92,578      90,135   

Other assets

  16,852      16,347   
  

 

 

    

 

 

 

Total assets

$ 235,778    $ 220,060   
  

 

 

    

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities:

Line of credit borrowings

$ 18,700    $ —     

Current portion of long-term debt

  2,593      2,801   

Accounts payable

  26,717      26,482   

Accrued expenses and other current liabilities

  43,549      46,862   
  

 

 

    

 

 

 

Total current liabilities

  91,559      76,145   

Long-term debt

  11,484      12,199   

Deferred rent and other non-current liabilities

  26,141      25,714   
  

 

 

    

 

 

 

Total liabilities

  129,184      114,058   

Stockholders’ equity

  106,594      106,002   
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity

$ 235,778    $ 220,060   
  

 

 

    

 

 

 

Selected Consolidated Balance Sheet Data

(in thousands)

(unaudited)

 

     May 2,     January 31,     May 3,  
     2015     2015     2014  

Cash and cash equivalents

   $ 1,978      $ 1,349      $ 15,203   

Inventories

     80,956        75,759        89,762   

Property, plant and equipment, net

     92,578        90,135        61,779   

Line of credit borrowings

     18,700        —          —     

Total debt

     32,777        15,000        —     

Net (debt) cash (1)

     (30,799     (13,651     15,203   

Stockholders’ equity

     106,594        106,002        130,211   

 

(1) Net (debt) cash represents cash and cash equivalents minus total debt.


Page 9

 

DESTINATION MATERNITY CORPORATION AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

     Three Months Ended  
     May 2,     May 3,  
     2015     2014  

Operating Activities

    

Net income

   $ 2,535      $ 7,710   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and amortization

     4,010        3,870   

Stock-based compensation expense

     847        1,065   

Loss on impairment of long-lived assets

     792        315   

Loss (gain) on disposal of assets

     154        (81

Deferred income tax benefit (provision)

     631        (746

Amortization of deferred financing costs

     49        50   

Changes in assets and liabilities:

    

Decrease (increase) in:

    

Trade receivables

     (4,145     (5,693

Inventories

     (5,197     (1,939

Prepaid expenses and other current assets

     (4,260     (4,176

Other non-current assets

     182        (35

Increase (decrease) in:

    

Accounts payable, accrued expenses and other current liabilities

     (2,990     7,932   

Deferred rent and other non-current liabilities

     331        4,368   
  

 

 

   

 

 

 

Net cash (used in) provided by operating activities

  (7,061   12,640   
  

 

 

   

 

 

 

Investing Activities

Capital expenditures

  (12,909   (10,335

Proceeds from sale of property, plant and equipment

  8      22   

Additions to intangible assets

  (44   (202
  

 

 

   

 

 

 

Net cash used in investing activities

  (12,945   (10,515
  

 

 

   

 

 

 

Financing Activities

Increase (decrease) in cash overdraft

  5,637      (1,758

Increase in line of credit borrowings

  18,700      —     

Repayment of long-term debt

  (923   —     

Withholding taxes on stock-based compensation paid in connection with repurchase of common stock

  (51   (115

Cash dividends paid

  (2,761   (2,735

Proceeds from exercise of stock options

  37      9   

Excess tax benefit from exercise of stock options and restricted stock vesting

  —        99   
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

  20,639      (4,500
  

 

 

   

 

 

 

Effect of exchange rate changes on cash and cash equivalents

  (4   4   
  

 

 

   

 

 

 

Net Increase (Decrease) in Cash and Cash Equivalents

  629      (2,371

Cash and Cash Equivalents, Beginning of Period

  1,349      17,574   
  

 

 

   

 

 

 

Cash and Cash Equivalents, End of Period

$ 1,978    $ 15,203   
  

 

 

   

 

 

 


Page 10

 

DESTINATION MATERNITY CORPORATION AND SUBSIDIARIES

Supplemental Financial Information

Reconciliation of Net Income to Adjusted EBITDA(1)

and Adjusted EBITDA Before Other Charges,

and Operating Income Margin to Adjusted EBITDA Margin

and Adjusted EBITDA Margin Before Other Charges

(in thousands, except percentages)

(unaudited)

 

     Three Months Ended  
     May 2,     May 3,  
     2015     2014  

Net income

   $ 2,535      $ 7,710   

Add: income tax (benefit) provision

     1,587        4,827   

Add: interest expense, net

     429        101   
  

 

 

   

 

 

 

Operating income

  4,551      12,638   

Add: depreciation and amortization expense

  4,010      3,870   

Add: loss on impairment of long-lived assets

  792      315   

Add: loss (gain) on disposal of assets

  154      (81

Add: stock-based compensation expense

  847      1,065   
  

 

 

   

 

 

 

Adjusted EBITDA (1)

  10,354      17,807   

Add: other charges for relocations (2)

  867      250   

Add: other charges for management and organizational changes

  801      —     
  

 

 

   

 

 

 

Adjusted EBITDA before other charges

$ 12,022    $ 18,057   
  

 

 

   

 

 

 

Net sales

$ 141,612    $ 143,476   
  

 

 

   

 

 

 

Operating income margin (operating income as a percentage of net sales)

  3.2   8.8

Adjusted EBITDA margin (adjusted EBITDA as a percentage of net sales)

  7.3   12.4

Adjusted EBITDA margin before other charges (adjusted EBITDA before other charges as a percentage of net sales)

  8.5   12.6

 

(1) Adjusted EBITDA represents operating income before deduction for the following non-cash charges: (i) depreciation and amortization expense; (ii) loss on impairment of tangible and intangible assets; (iii) loss (gain) on disposal of assets; and (iv) stock-based compensation expense.
(2) Other charges, related to the Company’s relocations of its headquarters and distribution operations, excludes accelerated depreciation expense of $140 and $281 included in depreciation and amortization expense above.

#            #             #