(1)   Year ending December 31, 2022, includes $16.6 million expense on the repurchase of convertible senior notes, $13.7 million currency losses on acquisition-related intercompany loans and $7.5 million gain from the mark-to-market adjustment of contingent consideration associated with the World Programming acquisition.

The following table provides a reconciliation of projected Adjusted EBITDA to projected net loss, the most comparable GAAP financial measure:

		(Unaudited)
		Three Months Ending December 31, 2022								Year Ending December 31, 2022
(in thousands)		Low				High				Low				High
Net loss		$	(15,000	)		$	(12,100	)		$	(70,300	)		$	(67,400	)
Income tax expense			3,900				4,000				18,900				19,000
Stock-based compensation expense			21,600				21,600				84,100				84,100
Interest (income) expense			(300	)			(300	)			500				500
Depreciation and amortization			11,800				11,800				35,900				35,900
Special adjustments and other(1)			—				—				22,900				22,900
Adjusted EBITDA		$	22,000			$	25,000			$	92,000			$	95,000

« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14  Next Page »