HSN, Inc. Reports Second Quarter 2013 Results

Highlights for the Second Quarter 2013:

  • Diluted EPS From Continuing Operations Increased 30% to $0.79 Per Share
  • Net Sales Increased 6% With Digital Sales Up 10%
  • Adjusted EBITDA Increased 7%

ST. PETERSBURG, Fla.,ÌýAug. 1, 2013 (GLOBE NEWSWIRE) -- HSN, Inc. (Nasdaq:HSNI) reported results for the second quarter ended June 30, 2013 for HSN, Inc. ("HSNi" or "Company") and its two operating segments, HSN and Cornerstone.

Table 1
SUMMARY RESULTS AND KEY OPERATING METRICS (a)
($ in millions, except per share and average price point amounts)
Ìý Ìý Ìý Ìý
Ìý ÌýQ2 2013Ìý ÌýQ2 2012Ìý ÌýChangeÌý
Ìý Ìý Ìý Ìý
Net Sales Ìý$Ìý812.6 Ìý$Ìý767.2 6%
Adjusted EBITDA (Non-GAAP) Ìý$Ìý85.2 Ìý$Ìý79.6 7%
GAAP: Ìý Ìý Ìý
Operating IncomeÌý Ìý$Ìý71.3 Ìý$Ìý65.3 9%
Income from continuing operationsÌý Ìý$Ìý43.3 Ìý$Ìý35.6 22%
Diluted EPS from continuing operationsÌý Ìý$Ìý0.79 Ìý$Ìý0.61 30%
HSNi: Ìý Ìý Ìý
Average price point Ìý$Ìý64.25 Ìý$Ìý64.54 (0%)
Units shipped (millions) Ìý14.2 Ìý13.5 5%
Gross margin Ìý38.0% Ìý38.2% (20 bps)
Return rateÌý Ìý17.0% Ìý17.8% 80 bps
Digital sales penetrationÌý Ìý45.1% Ìý43.4% 170 bps
Ìý Ìý Ìý Ìý
(a)Ìý HSNi's two operating segments, HSN and Cornerstone, are presented separately in Tables 2 and 3 of this release.
Ìý Ìý Ìý Ìý
See reconciliation of Non-GAAP to GAAP measures in Table 4.

Second Quarter 2013 Results vs Second Quarter 2012 Results

  • HSNi's net sales grew 6% over the prior year to $812.6 million.ÌýHSN's net sales increased 5% to $526.2 million, including 10% growth in digital sales.ÌýCornerstone's net sales increased 8% to $286.4 million, including 10% growth in digital sales.
    Ìý
  • HSNi's Adjusted EBITDA increased 7% to $85.2 million.ÌýThese results were driven by a 6% increase in net sales offset by a 20 basis point decrease in gross margin and a 5% increase in operating expenses (excluding non-cash charges).ÌýOperating income increased 9% to $71.3 million.Ìý
    Ìý
  • Diluted EPS from continuing operations increased 30% to $0.79 compared to $0.61 in the prior year.
    Ìý
  • During the second quarter, HSNi repurchased approximately 0.9 million shares of its common stock at a cost of $49.8 million, or an average cost of $52.95 per share.ÌýFrom inception of the share repurchase program in September 2011 through July 31, 2013, HSNi repurchased a total of 8.4 million shares at an aggregate cost of $365.5 million, representing an average cost of $43.31 per share.

"Our strong financial performance during the second quarter is a result of the uniqueness of our customer experiences, the power of our digital platforms and the quality of our brands and products," said Mindy Grossman, CEO of HSN, Inc. "Sales for the quarter were up 6%, digital sales increased 10% and EPS grew 30%. In addition, we continued returning value to shareholders through our share repurchase and cash dividend programs."

Table 2
SEGMENT RESULTS
($ in millions)
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Three Months Ended
June 30, (a)
Six Months Ended
June 30, (b)
Ìý 2013 2012 Change 2013 2012 Change
Net Sales Ìý Ìý Ìý Ìý Ìý Ìý
HSN Ìý$Ìý526.2 Ìý$Ìý501.9 5% Ìý$Ìý1,076.3 Ìý$Ìý1,043.9 3%
Cornerstone Ìý286.4 Ìý265.3 8% Ìý508.9 Ìý461.2 10%
Total HSNi Ìý$Ìý812.6 Ìý$Ìý767.2 6% Ìý$Ìý1,585.3 Ìý$Ìý1,505.1 5%
Gross Profit Ìý Ìý Ìý Ìý Ìý Ìý
HSN Ìý$Ìý187.5 Ìý$Ìý181.7 3% Ìý$Ìý379.8 Ìý$Ìý370.1 3%
Cornerstone Ìý121.3 Ìý111.7 9% Ìý209.1 Ìý190.3 10%
Total HSNi Ìý$Ìý308.8 Ìý$Ìý293.4 5% Ìý$Ìý588.9 Ìý$Ìý560.4 5%
Adjusted EBITDA (Non-GAAP measure) Ìý Ìý Ìý Ìý Ìý Ìý
HSN Ìý$Ìý57.1 Ìý$Ìý52.7 8% Ìý$Ìý116.1 Ìý$Ìý110.0 5%
Cornerstone Ìý28.0 Ìý26.9 4% Ìý35.9 Ìý35.8 0%
Total HSNi Ìý$Ìý85.2 Ìý$Ìý79.6 7% Ìý$Ìý152.0 Ìý$Ìý145.9 4%
Operating Income Ìý Ìý Ìý Ìý Ìý Ìý
HSN Ìý$Ìý47.0 Ìý$Ìý43.3 8% Ìý$Ìý95.6 Ìý$Ìý90.8 5%
Cornerstone Ìý24.3 Ìý22.0 10% Ìý28.2 Ìý25.8 9%
Total HSNi Ìý$Ìý71.3 Ìý$Ìý65.3 9% Ìý$Ìý123.8 Ìý$Ìý116.6 6%
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
(a)Ìý Chasing Fireflies was acquired on April 1, 2012; therefore, the acquisition had no impact on the comparability of periods for the three months ended June 30.
(b)Ìý HSN's results for the six months ended June 30, 2012 included one extra day versus the current period because of leap year.
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
See reconciliation of Non-GAAP to GAAP measures in Table 4.
Ìý
Ìý
Table 3
SEGMENT KEY OPERATING METRICS
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Three Months Ended
June 30,
Six Months Ended
June 30,
Ìý 2013 2012 ÌýChangeÌý 2013 2012 ÌýChangeÌý
HSN: Ìý Ìý Ìý Ìý Ìý Ìý
Average price point Ìý$Ìý56.49 Ìý$Ìý58.64 (4%) Ìý$Ìý57.17 Ìý$Ìý60.95 (6%)
Units shipped (millions) Ìý10.9 Ìý10.2 7% Ìý22.3 Ìý20.4 10%
Gross margin Ìý35.6% Ìý36.2% (60 bps) Ìý35.3% Ìý35.5% (20 bps)
Return rate Ìý19.1% Ìý19.9% 80 bps Ìý19.6% Ìý19.6% 0 bps
Digital sales penetration Ìý35.4% Ìý33.8% 160 bps Ìý35.5% Ìý34.4% 110 bps
Cornerstone: Ìý Ìý Ìý Ìý Ìý Ìý
Average price point Ìý$Ìý89.03 Ìý$Ìý81.73 9% Ìý$Ìý80.64 Ìý$Ìý76.59 5%
Units shipped (millions) Ìý3.3 Ìý3.3 0% Ìý6.5 Ìý6.2 5%
Gross margin Ìý42.4% Ìý42.1% 30 bps Ìý41.1% Ìý41.3% (20 bps)
Return rate Ìý12.6% Ìý13.3% 70 bps Ìý13.1% Ìý13.7% 60 bps
Digital sales penetration Ìý62.9% Ìý61.7% 120 bps 64.7% 62.6% 210 bps
Catalog circulation (millions) Ìý79.1 Ìý77.2 2% Ìý154.8 Ìý145.8 6%

HSN Segment Results for the Second Quarter 2013

HSN's net sales were $526.2 million, an increase of 5% from the prior year.ÌýDigital sales grew 10% with penetration increasing 160 basis points to 35.4%.Ìý Sales grew in home design, household, electronics and apparel & accessories, offset by lower sales in jewelry and culinary.ÌýNet sales were favorably affected by lower return rates.ÌýThe average price point decreased 4% while units shipped increased 7% primarily due to an increase in clearance activity.ÌýÌýÌý

Gross profit increased 3% to $187.5 million.ÌýGross margin decreased 60 basis points to 35.6% primarily due to an increase in shipping and handling promotions.Ìý

Operating expenses (excluding non-cash charges) increased 1% to $130.3 million.ÌýAdjusted EBITDA increased 8% to $57.1 million compared to $52.7 million in the prior year.ÌýOperating income increased 8% to $47.0 million compared to $43.3 million in the prior year.

Cornerstone Segment Results for the Second Quarter 2013

Cornerstone's net sales were $286.4 million, an increase of 8% from the prior year.ÌýThe increase in net sales was driven by sales growth in the home brands. Digital sales grew 10% with penetration increasing 120 basis points to 62.9%.Ìý

Gross profit increased 9% to $121.3 million.ÌýGross margin increased 30 basis points to 42.4% primarily due to higher product margins.Ìý

Operating expenses (excluding non-cash charges) increased 10% to $93.3 million largely due to an increase in selling and marketing costs, particularly catalog production and distribution costs, and reorganization costs.ÌýAdjusted EBITDA increased 4% to $28.0 million.ÌýOperating income, which was positively impacted by a decrease in stock-based compensation expense, increased 10% to $24.3 million.

Liquidity and Capital Resources

As of June 30, 2013, HSNi had cash and cash equivalents of $92.0 million compared to $222.1 million at December 31, 2012 and $181.3 million at June 30, 2012. ÌýNet cash provided by operating activities in the six months ended June 30, 2013 was $31.4 million compared to cash used of $3.0 million in the prior year, an improvement of $34.4 million, primarily due to improved operating performance and changes in working capital.Ìý

Effective August 1, 2013, HSNi's board of directors approved a quarterly cash dividend of $0.18 per share payable September 18, 2013 to shareholders of record as of September 4, 2013.Ìý

During the second quarter, HSNi repurchased approximately 0.9 million shares of its common stock at a cost of $49.8 million, or an average cost of $52.95 per share.ÌýFrom inception of the share repurchase program in September 2011 through July 31, 2013, HSNi repurchased a total of 8.4 million shares at an aggregate cost of $365.5 million, representing an average cost of $43.31 per share. ÌýHSNi is authorized to purchase up to 10 million shares under the repurchase program authorized in September 2011.

OTHER INFORMATION

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995

This press release may contain forward-looking statements relating to the future performance of HSNi, its operating segments and its consolidated subsidiaries that are based on current expectations, forecasts and assumptions. These statements relate to expectations concerning matters that are not historical fact.ÌýThese forward-looking statements are based largely on information currently available to our management and on our current expectations, assumptions, plans, estimates, judgments and projections about our business and our industry, and such statements involve inherent risks and uncertainties.ÌýAlthough we believe our expectations are based on reasonable estimates and assumptions, they are not guarantees of performance and there are a number of known and unknown risks, uncertainties, contingencies and other factors (many of which are outside our control) that could cause actual results to differ materially from those expressed or implied by such forward-looking statements.ÌýFactors that could cause or contribute to such differences include but are not limited to:Ìýthe influence of the macroeconomic environment and its impact on consumer confidence and spending levels; changes in our relationships with pay television operators, vendors, manufacturers and other third parties; changes in shipping and handling costs, particularly if we are unable to offset them; any technological or regulatory developments that could negatively impact the way we do business, including developments requiring us to collect and remit state and local sales and use taxes; risks associated with possible systems failures and/or security breaches, including any security breach that results in the theft, transfer or unauthorized disclosure of customer, employee or company information, or the failure to comply with various laws applicable to HSNi in the event of such a breach; HSNi's business prospects and strategy, including whether HSNi's initiatives and investments will be effective; our ability to offer new or innovative products and services through various platforms in a cost effective manner and consumer acceptance of these products and services; and the loss of any key member of our senior management team. ÌýMore information about potential factors that could affect HSNi's business and financial results is included in our filings with the U.S. Securities and Exchange Commission.Ìý Other unknown or unpredictable factors that could also adversely affect HSNi's business, financial condition and results of operations may arise from time to time. ÌýIn light of these risks and uncertainties, any forward-looking statements may not prove to be accurate.ÌýAll written or oral forward-looking statements that are made or attributable to us are expressly qualified in their entirety by this cautionary notice.ÌýAccordingly, you should not place undue reliance on any forward-looking statements, which only reflect the views of HSNi management as of the date of this press release.ÌýSuch statements speak only to the date such statements are made and HSNi does not undertake to update any forward-looking statements.ÌýHistorical results should not be considered as an indication of future performance.

Conference Call

Mindy Grossman, Chief Executive Officer, and Judy Schmeling, Chief Operating Officer and Chief Financial Officer, will hold a conference call on Thursday, August 1, 2013 at 9:00 a.m., Eastern Time, to discuss these results.ÌýThose interested in participating in the conference call should dial 877-307-0246 or 224-357-2394 at least five minutes prior to the call.ÌýThere will also be a simultaneous audio webcast available via HSNi's website at .

A replay of the conference call can be accessed until Thursday, August 15, 2013 by dialing 800-585-8367 or 404-537-3406, plus the pass code 13814363 and will also be hosted on the company's website for a limited time.Ìý

jvidÊÓƵ HSN, Inc.

HSN, Inc. (Nasdaq:HSNI) is a $3.3 billion interactive multichannel retailer with strong direct-to-consumer expertise among its two operating segments, HSN and Cornerstone. HSNi offers innovative, differentiated retail experiences on TV, online, via mobile devices, in catalogs, and in brick and mortar stores. HSN, a leading interactive multichannel retailer which offers a curated assortment of exclusive products combined with top brand names, now reaches 95 million homes (24 hours a day, seven days a week, live 364 days a year). HSN.com offers a differentiated digital experience by leveraging content, community and commerce. In addition to its existing media platforms, HSN is the industry leader in transactional innovation, including services such as HSN Shop by Remote®, the only service of its kind in the U.S., the HSN Shopping App for mobile handheld devices and HSN on Demand®. Cornerstone comprises leading home and apparel lifestyle brands including Ballard Designs®, Chasing Fireflies®, Frontgate®, Garnet Hill®, Grandin Road®, Improvements® and TravelSmith®. Cornerstone distributes more than 300 million catalogs annually, operates eight separate digital sales sites and operates 11 retail and outlet stores.

GAAP FINANCIAL STATEMENTS
HSN, INC. CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited; in thousands except per share amounts)
Ìý Ìý Ìý Ìý Ìý
Ìý Three Months Ended
June 30,
Six Months Ended
June 30,
Ìý 2013 2012 2013 2012
Ìý Ìý Ìý Ìý Ìý
Net sales Ìý$Ìý812,606 Ìý$Ìý767,187 Ìý$Ìý1,585,257 Ìý$Ìý1,505,095
Cost of sales Ìý503,829 Ìý473,739 Ìý996,333 Ìý944,733
Gross profit Ìý308,777 Ìý293,448 Ìý588,924 Ìý560,362
Operating expenses: Ìý Ìý Ìý Ìý
Selling and marketing Ìý174,875 Ìý166,467 Ìý339,417 Ìý318,183
General and administrative Ìý52,652 Ìý52,050 Ìý105,786 Ìý107,023
Depreciation and amortization Ìý9,951 Ìý9,589 Ìý19,904 Ìý18,555
Total operating expenses Ìý237,478 Ìý228,106 Ìý465,107 Ìý443,761
Operating income Ìý71,299 Ìý65,342 Ìý123,817 Ìý116,601
Interest expense, net Ìý(1,661) Ìý(7,849) Ìý(3,301) Ìý(15,184)
Income from continuing operations before income taxes Ìý69,638 Ìý57,493 Ìý120,516 Ìý101,417
Income tax provision Ìý(26,367) Ìý(21,882) Ìý(45,692) Ìý(38,518)
Income from continuing operations Ìý43,271 Ìý35,611 Ìý74,824 Ìý62,899
Income (loss) from discontinued operations, net of tax Ìý9 Ìý(4,864) Ìý-- Ìý(5,982)
Net income Ìý$Ìý43,280 Ìý$Ìý30,747 Ìý$Ìý74,824 Ìý$Ìý56,917
Ìý Ìý Ìý Ìý Ìý
Income from continuing operations per share Ìý Ìý Ìý Ìý
Basic Ìý$Ìý0.81 Ìý$Ìý0.63 Ìý$Ìý1.38 Ìý$Ìý1.09
Diluted Ìý$Ìý0.79 Ìý$Ìý0.61 Ìý$Ìý1.35 Ìý$Ìý1.06
Ìý Ìý Ìý Ìý Ìý
Net income per share Ìý Ìý Ìý Ìý
Basic Ìý$Ìý0.81 Ìý$Ìý0.54 Ìý$Ìý1.38 Ìý$Ìý0.99
Diluted Ìý$Ìý0.79 Ìý$Ìý0.53 Ìý$Ìý1.35 Ìý$Ìý0.96
Ìý Ìý Ìý Ìý Ìý
Shares used in computing earnings per share Ìý Ìý Ìý Ìý
Basic Ìý53,541 Ìý56,970 Ìý54,161 Ìý57,640
Diluted Ìý54,728 Ìý58,450 Ìý55,500 Ìý59,251
Ìý Ìý Ìý Ìý Ìý
Dividends declared per common share Ìý$Ìý0.18 Ìý$Ìý0.125 Ìý$Ìý0.36 Ìý$Ìý0.25
Ìý
Ìý
HSN, INC. CONSOLIDATED BALANCE SHEETS
(unaudited; in thousands)
Ìý June 30,
2013
December 31,
2012
June 30,
2012
ASSETS Ìý Ìý Ìý
Current assets: Ìý Ìý Ìý
Cash and cash equivalents Ìý$Ìý91,976 Ìý$Ìý222,092 Ìý$Ìý181,314
Accounts receivable, net Ìý183,940 Ìý249,890 Ìý153,119
Inventories Ìý355,879 Ìý330,936 Ìý340,806
Deferred income taxes Ìý29,585 Ìý27,603 Ìý23,040
Prepaid expenses and other current assets Ìý62,667 Ìý46,172 Ìý63,682
Total current assets Ìý724,047 Ìý876,693 Ìý761,961
Property and equipment, net Ìý171,019 Ìý171,303 Ìý158,610
Intangible assets, net Ìý266,023 Ìý266,876 Ìý268,057
Goodwill Ìý9,858 Ìý9,858 Ìý9,858
Other non-current assets Ìý8,348 Ìý7,222 Ìý11,093
TOTAL ASSETS Ìý$Ìý1,179,295 Ìý$Ìý1,331,952 Ìý$Ìý1,209,579
LIABILITIES AND SHAREHOLDERS' EQUITY Ìý Ìý Ìý
Current liabilities: Ìý Ìý Ìý
Accounts payable, trade Ìý$Ìý212,530 $267,061 Ìý$ÌýÌýÌýÌýÌýÌýÌý 209,314
Current maturities of long-term debt Ìý12,500 Ìý9,375 Ìý--Ìý
Accrued expenses and other current liabilities Ìý156,193 Ìý215,389 Ìý170,015
Total current liabilities Ìý381,223 Ìý491,825 Ìý379,329
Long-term debt, less current maturities Ìý234,375 Ìý240,625 Ìý239,208
Deferred income taxes Ìý85,495 Ìý79,002 Ìý75,094
Other long-term liabilities Ìý11,346 Ìý15,986 Ìý15,946
Total liabilities Ìý712,439 Ìý827,438 Ìý709,577
Ìý Ìý Ìý Ìý
Total shareholders' equity Ìý466,856 Ìý504,514 Ìý500,002
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY Ìý$Ìý1,179,295 Ìý$Ìý1,331,952 Ìý$Ìý1,209,579
Ìý
Ìý
HSN, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited; in thousands)
Ìý Six Months Ended
June 30,
Ìý 2013 2012
Ìý Ìý Ìý
Cash flows from operating activities attributable to continuing operations:
Net income Ìý$Ìý74,824 Ìý$Ìý56,917
Income (loss) from discontinued operations, net of tax Ìý-- Ìý(5,982)
Income from continuing operations Ìý74,824 Ìý62,899
Adjustments to reconcile income from continuing operations to net cash provided by (used in) operating activities attributable to continuing operations: Ìý Ìý
Depreciation and amortization Ìý19,904 Ìý18,555
Stock-based compensation expense Ìý7,254 Ìý10,650
Amortization of debt issuance costs Ìý563 Ìý1,422
Loss on disposition of fixed assets Ìý1,019 Ìý74
Deferred income taxes Ìý3,536 Ìý(1,775)
Bad debt expense 10,018 ÌýÌýÌýÌýÌýÌýÌý 10,477
Excess tax benefits from stock-based awards Ìý(5,295) Ìý(15,235)
Other -- ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 42
Changes in current assets and liabilities: Ìý Ìý
Accounts receivable Ìý55,719 Ìý58,763
Inventories Ìý(24,943) Ìý(45,987)
Prepaid expenses and other assets Ìý(16,345) Ìý(15,499)
Accounts payable, accrued expenses and other liabilities Ìý(94,855) Ìý(87,403)
Net cash provided by (used in) operating activities attributable to continuing operations Ìý31,399 Ìý(3,017)
Cash flows from investing activities attributable to continuing operations: Ìý Ìý
Capital expenditures Ìý(22,741) Ìý(19,012)
Acquisition of business, net of cash received Ìý-- Ìý(22,875)
Proceeds received on sale of subsidiary Ìý-- Ìý5,000
Net cash used in investing activities attributable to continuing operations Ìý(22,741) Ìý(36,887)
Cash flows from financing activities attributable to continuing operations: Ìý Ìý
Repayment of long-term debt Ìý(3,125) Ìý--
Payments of debt issuance costs Ìý-- Ìý(4,607)
Repurchase of common stock Ìý(112,683) Ìý(143,718)
Cash dividends paid Ìý(19,486) Ìý(14,347)
Proceeds from issuance of common stock Ìý3,272 Ìý5,399
Tax withholdings related to stock-based awards Ìý(11,900) Ìý(13,965)
Excess tax benefits from stock-based awards Ìý5,295 Ìý15,235
Net cash used in financing activities attributable to continuing operations Ìý(138,627) Ìý(156,003)
Total cash used in continuing operations Ìý(129,969) Ìý(195,907)
Cash flows from discontinued operations: Ìý Ìý
Net cash used in operating activities attributable to discontinued operations Ìý(147) Ìý(4,425)
Net cash used in investing activities attributable to discontinued operations Ìý-- Ìý(162)
Total cash used in discontinued operations Ìý(147) Ìý(4,587)
Net decrease in cash and cash equivalents Ìý(130,116) Ìý(200,494)
Cash and cash equivalents at beginning of period Ìý222,092 Ìý381,808
Cash and cash equivalents at end of period Ìý$Ìý91,976 Ìý$Ìý181,314
Ìý
Ìý
Table 4
RECONCILIATIONS OF NON-GAAP TO GAAP MEASURES
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
HSN, INC. RECONCILIATION OF NON-GAAP TO GAAP DETAILED SEGMENT RESULTS
(unaudited; in thousands)
Ìý
Ìý Three Months Ended
June 30, 2013
Three Months Ended
June 30, 2012
Ìý ÌýHSNÌý Cornerstone ÌýTotalÌý ÌýHSNÌý Cornerstone ÌýTotalÌý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Adjusted EBITDA Ìý$Ìý57,135 Ìý$Ìý28,017 Ìý$Ìý85,152 Ìý$Ìý52,709 Ìý$Ìý26,903 Ìý$Ìý79,612
Stock-based compensation expense Ìý(2,761) Ìý(784) Ìý(3,545) Ìý(2,752) Ìý(1,898) Ìý(4,650)
Depreciation and amortization Ìý(7,037) Ìý(2,914) Ìý(9,951) Ìý(6,609) Ìý(2,980) Ìý(9,589)
Loss on disposition of fixed assets Ìý(357) Ìý-- Ìý(357) Ìý(31) Ìý-- Ìý(31)
Operating income Ìý$Ìý46,980 Ìý$Ìý24,319 Ìý71,299 Ìý$Ìý43,317 Ìý$Ìý22,025 Ìý65,342
Interest expense, net Ìý Ìý Ìý(1,661) Ìý Ìý Ìý(7,849)
Income from continuing operations before income taxes Ìý Ìý Ìý69,638 Ìý Ìý Ìý57,493
Income tax provision Ìý Ìý Ìý(26,367) Ìý Ìý Ìý(21,882)
Income from continuing operations Ìý Ìý Ìý43,271 Ìý Ìý Ìý35,611
Income (loss) from discontinued operations, net of tax Ìý Ìý Ìý9 Ìý Ìý Ìý(4,864)
Net income Ìý Ìý Ìý$Ìý43,280 Ìý Ìý Ìý$Ìý30,747
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Six Months Ended
June 30, 2013
Six Months Ended
June 30, 2012
Ìý ÌýHSNÌý Cornerstone ÌýTotalÌý ÌýHSNÌý Cornerstone ÌýTotalÌý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Adjusted EBITDA Ìý$Ìý116,069 Ìý$Ìý35,925 Ìý$Ìý151,994 Ìý$Ìý110,031 Ìý$Ìý35,849 Ìý$Ìý145,880
Stock-based compensation expense Ìý(5,584) Ìý(1,670) Ìý(7,254) Ìý(6,039) Ìý(4,611) Ìý(10,650)
Depreciation and amortization Ìý(13,858) Ìý(6,046) Ìý(19,904) Ìý(13,174) Ìý(5,381) Ìý(18,555)
Loss on disposition of fixed assets Ìý(1,018) Ìý(1) Ìý(1,019) Ìý(45) Ìý(29) Ìý(74)
Operating income Ìý$Ìý95,609 Ìý$Ìý28,208 Ìý123,817 Ìý$Ìý90,773 Ìý$Ìý25,828 Ìý116,601
Total other expense, net Ìý Ìý Ìý(3,301) Ìý Ìý Ìý(15,184)
Income from continuing operations before income taxes Ìý Ìý Ìý120,516 Ìý Ìý Ìý101,417
Income tax provision Ìý Ìý Ìý(45,692) Ìý Ìý Ìý(38,518)
Income from continuing operations Ìý Ìý Ìý74,824 Ìý Ìý Ìý62,899
Income (loss) from discontinued operations, net of tax Ìý Ìý Ìý--Ìý Ìý Ìý Ìý(5,982)
Net income Ìý Ìý Ìý$Ìý74,824 Ìý Ìý Ìý$Ìý56,917

HSN, INC.'S PRINCIPLES OF FINANCIAL REPORTING

HSNi reports Adjusted EBITDA, Adjusted Net Income and Adjusted EPS, all of which are supplemental measures to GAAP. These measures are among the primary metrics by which we evaluate the performance of our businesses, on which our internal budgets are based and by which management is compensated. We believe that investors should have access to, and we are obligated to provide, the same set of tools that we use in analyzing our results. ÌýThese non-GAAP measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for or superior to GAAP results. HSNi endeavors to compensate for the limitations of the non-GAAP measures presented by providing the comparable GAAP measures with equal or greater prominence and descriptions of the reconciling items, including quantifying such items, to derive the non-GAAP measures. We encourage investors to examine the reconciling adjustments between the GAAP and non-GAAP measures contained in this release and which we discuss below.

Definitions of Non-GAAP Measures

Adjusted EBITDA is defined as operating income excluding, if applicable: (1)Ìýnon-cash charges including: (a) stock-based compensation expense, (b)Ìýamortization of intangibles, (c)Ìýdepreciation and gains and losses on asset dispositions, and (d)Ìýgoodwill, long-lived asset and intangible asset impairments; (2)Ìýpro forma adjustments for significant acquisitions; and (3)Ìýother significant items.ÌýSignificant items, while periodically affecting our results, may vary significantly from period to period and have a disproportionate effect in a given period, thereby affecting the comparability of results.ÌýAdjusted EBITDA is not a measure determined in accordance with GAAP, and should not be considered a substitute for operating income, net income or any other measure determined in accordance with GAAP. Adjusted EBITDA is used as a measurement of operating efficiency and overall financial performance and HSNi believes it to be a helpful measure for those evaluating companies in the retail and media industries.ÌýAdjusted EBITDA should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. Adjusted EBITDA has certain limitations in that it does not take into account the impact to HSNi's statement of operations of certain expenses, gains and losses that are excluded from the company's definition of Adjusted EBITDA.

Adjusted Net Income is defined as net income available to common shareholders excluding, net of tax effects, if applicable: (1) goodwill, long-lived asset and intangible asset impairments, (2)Ìýpro forma adjustments for significant acquisitions, (3) discontinued operations and (4)Ìýother significant items.ÌýSignificant items, while periodically affecting our results, may vary significantly from period to period and have a disproportionate effect in a given period, thereby affecting the comparability of results.Ìý We believe Adjusted Net Income is useful to investors because it represents HSNi's consolidated results taking into account charges which are not allocated to the operating businesses such as interest expense and taxes, but excluding the effects of goodwill and asset impairments, significant acquisition-related adjustments, discontinued operations and certain other significant items.

Adjusted EPS is defined as Adjusted Net Income divided by diluted weighted average shares outstanding for Adjusted EPS purposes.Ìý We believe Adjusted EPS is useful to investors because it represents, on a per share basis, HSNi's consolidated results, taking into account charges which are not allocated to the operating businesses such as interest expense and taxes, but excluding the effects of goodwill and asset impairments, significant acquisition-related adjustments, discontinued operations and certain other significant items.Ìý Adjusted Net Income and Adjusted EPS have certain limitations in that they do not take into account the impact of goodwill and asset impairments, significant acquisition-related adjustments, discontinued operations and certain other significant items.ÌýTherefore, we think it is important to evaluate these measures along with our consolidated statement of operations.

CONTACT: Felise Glantz Kissell (Analysts/Investors)
         727-872-7529
         felise.kissell@hsn.net

         Gigi Ganatra Duff (Media)
         727-872-4808
         gigi.ganatraduff@hsn.net

HSN, Inc. Logo

Source: HSN, Inc.