UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT

Pursuant To Section 13 OR 15(d) Of The Securities Exchange Act Of 1934

Date of Report (Date of earliest event reported): May 19, 2020


THE DIXIE GROUP, INC.
(Exact name of Registrant as specified in its charter)

Tennessee
 
0-2585
 
62-0183370
(State or other jurisdiction of incorporation)
 
(Commission File Number)
 
(I.R.S. Employer Identification No.)
475 Reed Road, Dalton, Georgia
 
30720
(Address of principal executive offices)
 
(zip code)
(706) 876-5800
(Registrant's telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
[ ]  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[ ]  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[ ]  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[ ]  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))








Item 7.01    Regulation FD Disclosure.
The information attached as Exhibit 99.1 hereto supersedes the investor presentation previously furnished on Form 8-K dated March 5, 2020, and is being furnished pursuant to Item 7.01; such information, including the information excerpted below in this Item 7.01, shall not be deemed to be "filed" for any purpose.

These updated investor presentation materials may be found on the Company's website at www.thedixiegroup.com.

Item 9.01    Financial Statements and Exhibits.
(c)    Exhibits    
(99.1)    Presentation Materials, May 19, 2020.







SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date: May 19, 2020
 
THE DIXIE GROUP, INC.
 
 
 
 
 
   /s/ Allen L. Danzey
 
 
Allen L. Danzey
 
 
Chief Financial Officer










investorpresentation0519
Exhibit 99.1 May 2020 Investor Presentation Contact: Allen Danzey CFO The Dixie Group Phone: 706-876-5865 allen.danzey@dixiegroup.com


 
Forward Looking Statements The Dixie Group, Inc. • Statements in this presentation which relate to the future, are subject to risk factors and uncertainties that could cause actual results to differ materially from those indicated in such forward-looking statements. Such factors include the levels of demand for the products produced by the Company. Other factors that could affect the Company’s results include, but are not limited to, raw material and transportation costs related to petroleum prices, the cost and availability of capital, and general economic and competitive conditions related to the Company’s business. Issues related to the availability and price of energy may adversely affect the Company’s operations. Additional information regarding these and other factors and uncertainties may be found in the Company’s filings with the Securities and Exchange Commission. • General information set forth in this presentation concerning market conditions, sales data and trends in the U.S. carpet and rug markets are derived from various public and, in some cases, non-public sources. Although we believe such data and information to be accurate, we have not attempted to independently verify such information. 2


 
Dixie History • 1920 Began as Dixie Mercerizing in Chattanooga, TN • 1990’s Transitioned from textiles to floorcovering • 2003 Refined focus on upper- end floorcovering market • 2003 Launched Dixie Home - upper end residential line • 2005 Launched modular tile carpet line – new product category • 2012 Purchased Colormaster dye house and Crown Rugs • 2013 Purchased Robertex - wool carpet manufacturing • 2014 Purchased Atlas Carpet Mills – high-end commercial business • 2014 Purchased Burtco - computerized yarn placement for hospitality • 2016 Launched Calibré luxury vinyl flooring in Masland Contract • 2017 Launched Stainmaster® LVF in Masland and Dixie Home • 2018 Launched engineered wood in our Fabrica brand • 2018 Unified Atlas and Masland Contract into single business unit • 2019 Launched TRUCOR™ and TRUCOR Prime™ LVF in Dixie Home and Masland 3


 
COVID – 19 Response Health & Safety Cost Reductions Liquidity • Large scale COVID-19 • Temporary pay • Working with vendors, testing where necessary reductions have been landlords and providers • Monitoring and implemented for of debt to extend terms complying with all salaried workforce • Pursuing opportunities government regulations • We have placed a large through government • Restrictions percentage of our programs to provide implemented minimize associates either on additional sources of group meetings rotating layoff or funds • Remote work schedules furlough. • Amended our revolving have been implemented • Reduced 401k matching credit facility to provide • Deep cleaning and additional availability sanitizing on a frequent • All spending is under during this time basis in facilities and review with reductions offices and deferrals being • Reduction in capital • Daily temperature implemented in many spending and non- checks prior to the start areas essential cash outlays of work in all facilities and offices 4


 
Dixie Today • Commitment to brands in the upper- end market with strong growth potential. • Diversified between Commercial and Residential markets. • Diversified customer base (TTM Basis) – Top 10 carpet customers • 14% of sales – Top 100 carpet customers • 29% of sales 5


 
Dixie Group Drivers What affects our business? The market dynamics: • Residentially • The market is driven by home sales and remodeling. • New construction is a smaller effect. • Dixie is driven by the wealth effect. • The stock market and consumer confidence. • Commercially • The market is driven by remodeling of offices, schools, retail and hospitality as demonstrated by the investment in non-residential fixed structures. • Dixie is driven by upper-end remodeling in offices, retail remodeling, higher education, and upper-end hospitality that primarily involves a designer. 6


 
New and Existing Home Sales Seasonally Adjusted Annual Rate • “Unfortunately, we knew New 1,000 Existing 1,000 home sales would wane in 800 6,000 March due to the coronavirus outbreak. More 750 temporary interruptions to home sales should be 700 5,500 expected in the next couple of months, though home 650 prices will still likely rise. • “Earlier in the year, we 600 5,000 watched inventory gradually tick upward but 550 with the current quarantine recommendations in place, 500 4,500 fewer sellers are listing homes, which will limit 450 buyer choices. Significantly more listings are needed and more will come on to 400 4,000 the market once the economy steadily reopens.” 350 ”Lawrence Yun 300 3,500 Chief Economist Jan '13 Jan '14 Jan '15 Jan '16 Jan '17 Jan '18 Jan '19 Jan '20 National Association of Realtors April 21, 2020 7 Source: National Association of Realtors (existing) and census.gov/newhomesales


 
Remodeling Activity 8


 
Household Formations 9


 
Residential and Commercial Fixed Investment 10


 
The Industry as compared to The Dixie Group Source: U.S. Bureau of Economic Analysis and Company estimates 11


 
2018 U.S. Flooring Manufacturers Flooring $ in Flooring Market Flooring Manufacturers millions % Shaw (Berkshire Hathaway) 5,142 21.7% Mohawk (MHK) 5,213 22.0% Engineered Floors (Private) 1,015 4.3% Interface (TILE) 601 2.5% Dixie (DXYN) 405 1.7% Imports & All Others 11,304 47.7% U.S. Carpet & Rug Market 23,680 100.0% Source: Floor Focus - Flooring includes sales of carpet, rugs, ceramic floor tile, wood, laminate, resilient and rubber 12


 
Dixie versus the Industry 2020 First Quarter 2020 First Quarter U.S. Carpet & Rug Dixie sales Market of $10.6 billion High End Commercial, 25% Commercial, 44% High End Residential, 56% Residential, 75% Source: Floor Covering Weekly and Dixie Group estimate 13


 
Carpet Growth Dixie Market Share in Dollars and Units 14


 
Industry Positioning The Dixie Group • Strategically our residential and commercial businesses are driven by our relationship to the upper-end consumer and the design community • This leads us to: – Have a sales force that is attuned to design and customer solutions – Be a “product driven company” with emphasis on the most beautiful and up-to-date styling and design – Be quality focused with excellent reputation for building excellent products and standing behind what we make – And, unlike much of the industry, not manufacturing driven 15


 
Residential Brand Positioning The Dixie Group ESTIMATED WHOLESALE MARKET PRICE FOR CARPETS AND RUGS: VOLUME AND PRICE POINTS OR SALES DOLLARS Masland TOTAL MARKET: SQUARE YARDS SQUAREMARKET: YARDS TOTAL Dixie Home Fabrica $0 $8 $14 $21 $28 $35 $42 $49 INDUSTRY AVERAGE PRICE / SQ YD FOR CARPETS AND RUGS Note: Market share data based on internal company estimates – Industry average price based on sales reported through industry sources 16


 
Dixie Group High-End Residential Sales All Residential Brands Sales by Brand for Q1 2020 Fabrica Masland Dixie Home 17


 
Dixie Group High-End Residential Sales All Brands Sales by Channel for Q1 2020 Specialty - OEM Commercial Builder Mass Merchant Designer Retailer The company believes that a significant portion of retail sales also involve a designer. 18


 
• Well-styled moderate to upper priced residential broadloom line – Known for differentiated pattern and color selection • Dixie Home provides a “full line” to retailers – Sells specialty and mass merchant retailers • Growth initiatives – TRUCOR™ SPC and TRUCOR Prime™ WPC Luxury Vinyl Flooring – Stainmaster® PetProtect ® Fiber Technology 19


 
• Leading high-end brand with reputation for innovative styling, design and color • High-end retail / designer driven – Approximately 21% of sales directly involve a designer – Hand crafted and imported rugs • Growth initiative – TRUCOR Prime™ WPC Luxury Vinyl Flooring – Stainmaster® PetProtect ® Fiber Technology – Wool products in both tufted and woven constructions 20


 
• Premium high-end brand – “Quality without Compromise” • Designer focused – Approximately 29% of sales directly involve a designer – Hand crafted and imported rugs • Growth initiatives – Fabrica Fine Wood Flooring, a sophisticated collection of refined “best in class” wood flooring products. 21


 
Commercial Market Positioning The Dixie Group • We focus on the “high-end specified soft floorcovering contract market” • Our AtlasMasland products – Designer driven focused on the fashion oriented market space – Broad product line for diverse commercial markets • Our Masland eNergy products – Sells “main street commercial” through retailers • Our Masland Residential and AtlasMasland sales forces – Commercial design firms and select commercial retailers 22


 
• The consolidation of Atlas and Masland Contract provides an exciting opportunity for us to become a greater resource to our customers in the hyper competitive commercial flooring market. • AtlasMasland has become a comprehensive resource to the commercial flooring customer. Whether a project calls for broadloom carpet, modular carpet tile, area rugs, walk off material or luxury vinyl flooring, we have the product and expertise to service any market segment. 23


 
• Upper-end brand in the specified commercial marketplace – Corporate, End User, Store Planning, Hospitality, Health Care, Government and Education markets • Designer focused • Strong national account base • Growth initiatives – Sustaina™ cushion modular carpet backing with the ability to install in high relative humidity environments – The Crafted Collection with Sustaina™ cushion modular carpet backing, both PVC and polyeurathane free – over 80% recycled content – Calibré Luxury Vinyl Tile 24


 
Sales by Channel for Q1 2020 Other Health Care Hospitality Gov't Store Planning Education Corporate Channels: Interior Design Specifier and Commercial End User 25


 
Dixie Group Sales $ in millions Net Sales 450 422 412 407 397 405 400 375 367 345 350 331 321 300 283 270 266 250 231 205 200 150 100 50 0 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 TTM 2020 *2016 had 53 weeks. 26


 
Sales & Operating Income $ in millions Annual FY 2012 FY 2013 FY 2014 FY 2015 FY 2016 FY 2017 FY 2018 FY 2019 TTM 2020 Net Sales 266 344 407 422 397 412 405 375 367 Net Income (Loss) (0.9) 5.3 (1.4) (2.4) (5.3) (9.6) (21.4) 15.3 19.3 Operating Income 1.8 8.9 (5.2) 2.0 (3.4) 4.0 (15.6) 21.3 24.9 Non-GAAP Adjusted Op. Income 3.5 16.4 4.7 4.9 (2.0) 4.6 (1.1) 1.8 3.1 EBITDA 11.2 18.7 16.9 15.9 10.0 16.6 (3.1) 32.9 36.2 Non-GAAP Adjusted EBITDA 13.2 26.5 17.7 19.0 11.5 17.5 11.4 13.7 14.9 Quarterly Q1 2018 Q2 2018 Q3 2018 Q4 2018 Q12019 Q22019 Q32019 Q42019 Q12020 Net Sales 98.9 106.4 101.6 98.2 88.6 100.4 95.4 90.1 80.6 Net Income (Loss) (2.9) (1.8) (3.0) (13.7) (6.7) (1.2) (2.6) 25.7 (2.7) Operating Income (1.5) (0.2) (1.2) (12.8) (4.9) 0.6 (1.0) 26.7 (1.3) Non-GAAP Adjusted Op. Income (1.3) 2.0 0.7 (2.4) (2.6) 2.5 0.1 1.8 (1.3) EBITDA 1.6 3.0 1.9 (9.5) (1.8) 3.3 1.9 29.4 1.6 Non-GAAP Adjusted EBITDA 1.8 5.0 3.8 0.8 0.5 5.3 3.0 4.8 1.7 Change Year over Year Q1 2018 Q2 2018 Q3 2018 Q4 2018 Q12019 Q22019 Q32019 Q42019 Q12020 Net Sales 1.3 (0.7) (1.1) (6.9) (10.3) (6.0) (6.1) (8.0) (8.0) Net Sales % Change 1.4% -0.7% -1.1% -6.6% -10.4% -5.7% -6.0% -8.2% -9.1% Net Income (Loss) (2.3) (2.9) (2.4) (4.2) (3.8) 0.6 0.4 39.4 4.0 Operating Income (2.1) (3.3) (1.9) (12.2) (3.3) 0.7 0.1 39.4 3.5 Non-GAAP Adjusted Op. Income (1.9) (1.2) (0.1) (2.5) (1.3) 0.5 (0.6) 4.3 1.3 EBITDA (2.2) (3.3) (2.1) (12.2) (3.4) 0.4 0.0 38.9 3.4 Non-GAAP Adjusted EBITDA (2.0) (1.4) (0.2) (2.5) (1.3) 0.3 (0.7) 4.0 1.2 Note: 2016 has 53 operating weeks, all other periods had 52 operating weeks Note: Non-GAAP reconciliation starting on slide 27 27


 
Current Business Conditions 2020 Outlook In 2019: • We have consolidated our two commercial brands into AtlasMasland. • We launched Sustaina™, our 95% post-consumer recycled material, PVC free and polyurethane free, cushion modular carpet tile backing. • We launched TRUCOR™ and TRUCOR Prime™ luxury vinyl flooring. • In the last year, we have paid down $42 million in debt. • We returned to operating profitability in the fourth quarter of 2019. In 2020: • We are growing the number of items in our TRUCOR™ family of luxury vinyl flooring products by over 40%. We are featuring, “Integrated Grout Technology” where the locking system is engineered to simulate a real grout line. We are launching our new oversized planks in contemporary, clean visuals. • With the beginning of the pandemic, our orders and sales declined dramatically in late March and early April. The first few weeks of April were impacted the most and our sales and orders decreased over 50% for the month of April. Since the second week of April, our sales and orders have continued to improve and in May we anticipate sales and orders being down in the 35% range but continuing to improve sequentially. Many of our customers are reopening and beginning to generate business. We would expect business to continue improving and be at more normal levels later this year. 28


 


 
Non-GAAP Information Use of Non-GAAP Financial Information: The Company believes that non-GAAP performance measures, which management uses in evaluating the Company's business, may provide users of the Company's financial information with additional meaningful bases for comparing the Company's current results and results in a prior period, as these measures reflect factors that are unique to one period relative to the comparable period. However, the non-GAAP performance measures should be viewed in addition to, not as an alternative for, the Company's reported results under accounting principles generally accepted in the United States. The Company defines Adjusted Gross Profit as Gross Profit plus manufacturing integration expenses of new or expanded operations, plus acquisition expense related to the fair market write up of inventories, plus one time items so defined (Note 1) The Company defines Adjusted S,G&A as S,G&A less manufacturing integration expenses included in selling, general and administrative, less direct acquisition expenses, less one time items so defined. (Note 2) The Company defines Adjusted Operating Income as Operating Income plus manufacturing integration expenses of new or expanded operations, plus acquisition expense related to the fair market write up of inventories, plus facility consolidation and severance expenses, plus acquisition related expenses, plus impairment of assets, plus impairment of goodwill, plus one time items so defined. (Note 3) The company defines Adjusted Income from Continuing Operations as net income plus loss from discontinued operations net of tax, plus manufacturing integration expenses of new or expanded operations, plus facility consolidation and severance expenses, plus acquisition related expenses, plus impairment of assets, plus impairment of goodwill, plus one time items so defined , all tax effected. (Note 4) The Company defines Adjusted EBIT as net income plus taxes and plus interest. The Company defines Adjusted EBITDA as Adjusted EBIT plus depreciation and amortization, plus manufacturing in integration expenses of new or expanded operations, plus facility consolidation and severance expenses, plus acquisition related expenses, plus impairment of assets, plus impairment of goodwill, plus one time items so defined. (Note 5) The company defines Free Cash Flow as Net Income plus interest plus depreciation plus non-cash impairment of assets and goodwill minus the net change in working capital minus the tax shield on interest minus capital expenditures. The change in net working capital is the change in current assets less current liabilities between periods. (Note 6) The company defines Non-GAAP Earnings per Share (EPS) as the adjusted operating income less Interest and other expense, tax adjusted at a 35% rate, and divided by the number of fully diluted shares. (Note 7) The Company defines Net Sales as Adjusted as net sales less the last week of sales in a 53 week fiscal year. (Note 8) The Company defines Non-GAAP earnings per Share (EPS) for the Jobs Cut and Tax Act of 2017 as Net Income less discontinued operations minus the effect of the tax act and divided by the number of fully diluted shares. (Note 9) 30


 
Non-GAAP Information Three Months Ended Non-GAAP Gross Profit Q1 2018 Q2 2018 Q3 2018 Q4 2018 Q12019 Q22019 Q32019 Q42019 Q12020 Net Sales 98,858 106,438 101,562 98,175 88,606 100,394 95,447 90,134 80,578 Gross Profit 21,580 25,144 21,887 18,380 18,919 23,493 21,074 22,719 18,993 Plus: Unusual Workers Comp - 450 - - - - - - - Plus: Inventory write off for PIP - - 963 1,738 - 202 82 123 - Plus: Business integration expense - - - - - - - - - Plus: Amortization of inventory step up - - - - - - - - - Non-GAAP Adj. Gross Profit (Note 1) 21,580 25,594 22,850 20,118 18,919 23,695 21,156 22,843 18,993 Gross Profit as % of Net Sales 21.8% 23.6% 21.6% 18.7% 21.4% 23.4% 22.1% 25.2% 23.6% Non-GAAP Adj. Gross Profit % of Net Sales 21.8% 24.0% 22.5% 20.5% 21.4% 23.6% 22.2% 25.3% 23.6% Non-GAAP S,G&A Q1 2018 Q2 2018 Q3 2018 Q4 2018 Q12019 Q22019 Q32019 Q42019 Q12020 Net Sales 98,858 106,438 101,562 98,175 88,606 100,394 95,447 90,134 80,578 Selling and Administrative Expense 23,120 23,801 23,033 22,518 21,660 21,114 21,036 20,015 20,397 Plus: Business integration expense - - - - - - - - - Less: Acquisition expenses - - - - - - - - - Non-GAAP Adj. Selling and Admin. Expense 23,120 23,801 23,033 22,518 21,660 21,114 21,036 20,015 20,397 S,G&A as % of Net Sales 23.4% 22.4% 22.7% 22.9% 24.4% 21.0% 22.0% 22.2% 25.3% Non-GAAP S,G&A as % of Net Sales (Note 2) 23.4% 22.4% 22.7% 22.9% 24.4% 21.0% 22.0% 22.2% 25.3% 31


 
Non-GAAP Operating Income Q1 2018 Q2 2018 Q3 2018 Q4 2018 Q12019 Q22019 Q32019 Q42019 Q12020 Net Sales 98,858 106,438 101,562 98,175 88,606 100,394 95,447 90,134 80,578 Operating income (loss) (1,515) (165) (1,179) (12,765) (4,863) 574 (1,042) 26,681 (1,336) Plus: Unusual Workers Comp - 450 - - - - - - - Plus: Legal Settlement - 1,514 - - - - - - - Plus: Inventory write off for PIP - - 963 1,738 - 202 82 123 - Plus: Profit improvement plans 216 190 531 2,230 2,091 1,725 1,043 160 24 Plus: Impairment of assets - - 349 815 5 (1) 6 (25,121) - Plus: Impairment of goodwill and intangibles - - - 5,545 - - - - - Non-GAAP Adj. Operating Income (Loss) (Note 3) (1,299) 1,989 664 (2,437) (2,767) 2,500 89 1,843 (1,312) Operating income as % of net sales -1.5% -0.2% -1.2% -13.0% -5.5% 0.6% -1.1% 29.6% -1.7% Adjusted operating income as a % of net sales -1.3% 1.9% 0.7% -2.5% -3.1% 2.5% 0.1% 2.0% -1.6% Non-GAAP Income from Continuing Operations Q1 2018 Q2 2018 Q3 2018 Q4 2018 Q12019 Q22019 Q32019 Q42019 Q12020 Net income (loss) as reported (2,907) (1,815) (2,962) (13,699) (6,672) (1,216) (2,554) 25,712 (2,689) Less: (Loss) from discontinued, net tax (23) 157 (40) 1 (31) (35) 23 (305) (77) Income (loss) from Continuing Operations (2,884) (1,972) (2,922) (13,700) (6,641) (1,181) (2,577) 26,018 (2,612) Plus: Unusual Workers Comp - 450 - - - - - - - Plus: Legal Settlement - 1,514 - - - - - - - Plus: Inventory write off for PIP - - 963 1,738 - 202 82 123 - Plus: Profit improvement plans 216 190 531 2,230 2,091 1,725 1,043 160 24 Plus: Impairment of assets - - 349 815 5 (1) 6 (25,121) - Plus: Impairment of goodwill and intangibles - - - 5,545 - - - - - Plus: Tax effect of above - - - - - - - - - Plus: Tax credits, rate change and valuation allowance - - - - - (14) - - - Non-GAAP Adj. (Loss) / Inc from Cont. Op's (Note 4) (2,668) 182 (1,079) (3,372) (4,545) 731 (1,446) 1,180 (2,588) Adj diluted EPS from Cont. Op's (0.17) 0.01 (0.07) (0.21) (0.29) 0.05 (0.09) 0.08 (0.17) Wt'd avg. common shares outstanding - diluted 15,851 15,864 15,786 15,792 15,809 15,809 15,899 15,400 15,356 32


 
Non-GAAP EBIT and EBITDA Q1 2018 Q2 2018 Q3 2018 Q4 2018 Q12019 Q22019 Q32019 Q42019 Q12020 Net income (loss) as reported (2,907) (1,815) (2,962) (13,699) (6,672) (1,216) (2,554) 25,712 (2,689) Less: (Loss) from discontinued, net tax (23) 157 (40) 1 (31) (35) 23 (305) (77) Plus: Taxes (166) (26) 82 (721) 100 34 (109) (682) (4) Plus: Interest 1,533 1,642 1,664 1,651 1,720 1,717 1,648 1,359 1,285 Non-GAAP Adjusted EBIT (Note 5) (1,517) (356) (1,176) (12,770) (4,821) 570 (1,038) 26,694 (1,331) Plus: Depreciation and amortization 3,143 3,164 3,089 3,257 3,098 2,808 2,924 2,973 3,035 Non-GAAP EBITDA from Cont Op 1,626 2,808 1,913 (9,513) (1,723) 3,378 1,886 29,667 1,704 Plus: Legal Settlement - 1,514 - - - - - - - Plus: Inventory write off for PIP - - 963 1,738 - 202 82 123 - Plus: Profit improvement plans 216 190 531 2,230 2,091 1,725 1,043 160 24 Plus: Impairment of assets - - 349 815 5 (1) 6 (25,121) - Plus: Impairment of goodwill and intangibles - - - 5,545 - - - - - Non-GAAP Adj. EBITDA (Note 5) 1,842 4,962 3,756 815 373 5,304 3,017 4,830 1,728 Non-GAAP Adj. EBITDA as % of Net Sales 1.9% 4.7% 3.7% 0.8% 0.4% 5.3% 3.2% 5.4% 2.1% Management estimate of severe weather (not in above) - - - - - - - - - Non-GAAP Free Cash Flow Q1 2018 Q2 2018 Q3 2018 Q4 2018 Q12019 Q22019 Q32019 Q42019 Q12020 Non-GAAP Adjusted EBIT (from above) (1,517) (356) (1,176) (12,770) (4,821) 570 (1,038) 26,694 (1,331) Times: 1 - Tax Rate = EBIAT (1,517) (356) (1,176) (12,770) (4,821) 570 (1,038) 26,694 (1,331) Plus: Depreciation and amortization 3,143 3,164 3,089 3,257 3,098 2,808 2,924 2,973 3,035 Plus: Non Cash Impairment of Assets, Goodwill - - 349 6,360 5 (1) 6 (25,121) - Minus: Net change in Working Capital 2,138 5,416 2,356 (18,488) (1,022) (4,293) (4,376) 1,393 1,004 Non-GAAP Cash from Operations (512) (2,608) (94) 15,335 (696) 7,670 6,268 3,153 700 Minus: Capital Expenditures 752 745 1,627 1,317 (1,010) 1,029 1,078 319 794 Minus: Business / Capital acquisitions - - - - - - - - - Non-GAAP Free Cash Flow (Note 6) (1,264) (3,353) (1,721) 14,018 314 6,641 5,190 2,834 (94) 33