HSN, Inc. Reports First Quarter 2013 Results

Highlights for the First Quarter 2013:

  • Net sales increased 5%
  • Digital sales up 10% with sales penetration reaching nearly 45%
  • Diluted EPS from continuing operations increased 24% to $0.56 per share
  • Repurchased approximately 1.2 million shares of stock

ST. PETERSBURG, Fla., May 2, 2013 (GLOBE NEWSWIRE) -- HSN, Inc. (Nasdaq:HSNI) reported results for the first quarter ended March 31, 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 ÌýQ1 2013Ìý ÌýQ1 2012Ìý ÌýChangeÌý
Ìý Ìý Ìý Ìý
Net Sales Ìý$Ìý772.7 Ìý$Ìý737.9 5%
Adjusted EBITDA (Non-GAAP) Ìý$Ìý66.8 Ìý$Ìý66.3 1%
GAAP: Ìý Ìý Ìý
Operating IncomeÌý Ìý$Ìý52.5 Ìý$Ìý51.3 2%
Income from continuing operationsÌý Ìý$Ìý31.6 Ìý$Ìý27.3 16%
Diluted EPS from continuing operationsÌý Ìý$Ìý0.56 Ìý$Ìý0.45 24%
HSNi: Ìý Ìý Ìý
Average price point Ìý$Ìý61.04 Ìý$Ìý64.96 (6%)
Units shipped (millions) Ìý14.6 Ìý13.0 12%
Gross margin Ìý36.3 % Ìý36.2 % 10 bps
Return rateÌý Ìý18.3 % Ìý18.0 % (30 bps)
Digital sales penetrationÌý Ìý44.6 % Ìý42.6 % 200 bps
Ìý Ìý Ìý Ìý
(a) HSNi's two operating segments, HSN and Cornerstone, are presented separately in Tables 2 and 3 of this release. Ìý Ìý Ìý
Ìý Ìý Ìý Ìý
See reconciliation of Non-GAAP to GAAP measures in Table 4. Ìý Ìý Ìý

First Quarter 2013 Results vs First Quarter 2012 Results

  • HSNi's net sales grew 5% over the prior year to $772.7 million.ÌýHSN's net sales increased 2% to $550.1 million, including 4% growth in digital sales.ÌýCornerstone's net sales increased 14% to $222.5 million, including 19% growth in digital sales.
    Ìý
  • HSNi's Adjusted EBITDA increased 1% to $66.8 million.ÌýThese results were driven by a 5% increase in net sales and a 10 basis point increase in gross margin, offset by a 6% increase in operating expenses (excluding non-cash charges).ÌýOperating income increased 2% to $52.5 million.Ìý
    Ìý
  • GAAP diluted EPS from continuing operations increased 24% to $0.56 compared to $0.45 in the prior year.Ìý
    Ìý
  • During the first quarter, HSNi repurchased approximately 1.2 million shares of its common stock at a cost of $65.3 million, or an average cost of $53.80 per share.ÌýFrom inception of the share repurchase program in September 2011 through May 1, 2013, HSNi repurchased a total of 8.2 million shares at a cost of $353.5 million, or an average cost of $43.03 per share.

"I'm pleased with HSNi's first quarter performance and the progress we made in creating a powerful and differentiated retail experience. Across HSNi, we continue to reach and engage customers through content-rich, immersive experiences on multiple digital platforms. These efforts contributed to sales growth of 5% and digital sales growth of 10%," said Mindy Grossman, CEO of HSN, Inc. "We also had EPS growth of 24% and returned value to shareholders through our share repurchase and cash dividend programs that included purchasing approximately 1.2 million shares during the quarter."

Table 2 Ìý Ìý Ìý
SEGMENT RESULTS
($ in millions)
Ìý Ìý Ìý Ìý
Ìý Three Months Ended March 31,
Ìý 2013 2012 Change
Net Sales Ìý Ìý Ìý
HSN (a) Ìý$Ìý550.1 Ìý$Ìý541.9 2%
CornerstoneÌý Ìý222.5 Ìý196.0 14%
Total HSNi Ìý$Ìý772.7 Ìý$Ìý737.9 5%
Gross ProfitÌý Ìý Ìý Ìý
HSN (a) Ìý$Ìý192.4 Ìý$Ìý188.4 2%
Cornerstone Ìý87.8 Ìý78.5 12%
Total HSNiÌý Ìý$Ìý280.1 Ìý$Ìý266.9 5%
Adjusted EBITDA (Non-GAAP measure) Ìý Ìý Ìý
HSN (a) Ìý$Ìý58.9 Ìý$Ìý57.3 3%
CornerstoneÌý Ìý7.9 Ìý8.9 (12%)
Total HSNi Ìý$Ìý66.8 Ìý$Ìý66.3 1%
Operating IncomeÌý Ìý Ìý Ìý
HSN (a) Ìý$Ìý48.6 Ìý$Ìý47.5 2%
Cornerstone Ìý3.9 Ìý3.8 2%
Total HSNi Ìý$Ìý52.5 Ìý$Ìý51.3 2%
Ìý Ìý Ìý Ìý
(a) Results for the prior period 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 Ìý
Ìý
Table 3
SEGMENT KEY OPERATING METRICS
Ìý Ìý Ìý Ìý
Ìý Three Months Ended
March 31,
Ìý 2013 2012 ÌýChangeÌý
HSN: Ìý Ìý Ìý
Average price point Ìý$Ìý57.83 Ìý$Ìý63.28 (9%)
Units shipped (millions) Ìý11.4 Ìý10.2 12%
Gross margin Ìý35.0 % Ìý34.8 % 20 bps
Return rateÌý Ìý20.0 % Ìý19.3 % (70 bps)
Digital sales penetrationÌý Ìý35.7 % Ìý34.9 % 80 bps
Cornerstone: Ìý Ìý Ìý
Average price point Ìý$Ìý71.98 Ìý$Ìý70.62 2%
Units shipped (millions) Ìý3.2 Ìý2.9 11%
Gross margin Ìý39.5 % Ìý40.1 % (60 bps)
Return rateÌý Ìý13.7 % Ìý14.2 % 50 bps
Digital sales penetrationÌý Ìý66.8 % Ìý63.8 % 300 bps
Catalog circulation (millions) Ìý75.7 Ìý68.5 11%

HSN Segment Results for the First Quarter 2013

HSN's net sales were $550.1 million, an increase of 2% from the prior year.ÌýDigital sales grew 4% with penetration increasing 80 basis points to 35.7%.Ìý Digital sales were tempered by the launch of the digital site redesign across all HSN digital platforms that occurred early in the quarter.ÌýIn addition, last year's results included one extra day versus the current year because of leap year.ÌýSales grew in apparel & accessories, beauty and home design, offset by lower sales in jewelry and electronics.Ìý The average price point decreased 9%, the units shipped increased 12% and the return rate increased 70 basis points to 20.0% primarily due to changes in product mix.Ìý

Gross profit increased 2% to $192.4 million and gross margin increased 20 basis points to 35.0%.ÌýThe margin was favorably impacted by the product mix shift, partially offset by an increase in shipping and handling promotions. ÌýÌý

Adjusted EBITDA increased 3% to $58.9 million compared to $57.3 million in the prior year.ÌýOperating income increased 2% to $48.6 million compared to $47.5 million in the prior year.

Cornerstone Segment Results for the First Quarter 2013

Cornerstone's net sales were $222.5 million, an increase of 14% from the prior year.ÌýThe increase in net sales was driven primarily by sales growth in the home brands and the addition of Chasing Fireflies to the portfolio.ÌýDigital sales grew 19% with penetration increasing 300 basis points to 66.8%.Ìý

The gross margin decreased 60 basis points to 39.5% due primarily to increased shipping and handling promotions.ÌýGross profit increased 12% to $87.8 million.ÌýOperating expenses increased 40 basis points to 35.9% of net sales, primarily due to the addition of Chasing Fireflies to the portfolio.Ìý

As a result, Adjusted EBITDA decreased 12% to $7.9 million.ÌýOperating income, which was positively impacted by a decrease in stock-based compensation expense, increased 2% to $3.9 million.

Liquidity and Capital Resources

As of March 31, 2013, HSNi had cash and cash equivalents of $150.9 million compared to $222.1 million at December 31, 2012. ÌýNet cash provided by operating activities in the quarter ended March 31, 2013 was $17.3 million compared to $20.3 million used in the prior year, an improvement of $37.5 million, primarily due to changes in working capital.Ìý

Effective May 2, 2013, HSNi's board of directors approved a quarterly cash dividend of $0.18 per share payable June 19, 2013 to shareholders of record as of June 5, 2013. Ìý

During the first quarter, HSNi repurchased approximately 1.2 million shares of its common stock at a cost of $65.3 million, or an average cost of $53.80 per share.ÌýFrom inception of the share repurchase program in September 2011 through May 1, 2013, HSNi repurchased a total of 8.2 million shares at a cost of $353.5 million, or an average cost of $43.03 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 product delivery 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 alternative 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. ÌýOther 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, Executive Vice President and Chief Financial Officer, will hold a conference call on Thursday, May 2, 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 .Ìý

A replay of the conference call can be accessed until Thursday, May 16, 2013 by dialing 800-585-8367 or 404-537-3406, plus the pass code 31601678 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). 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 Ìý Ìý
(unaudited; in thousands except per share amounts) Ìý Ìý
Ìý Ìý Ìý
Ìý Three Months Ended
March 31,
Ìý 2013 2012
Ìý Ìý Ìý
Net salesÌý Ìý$Ìý772,651 Ìý$Ìý737,908
Cost of salesÌý Ìý492,504 Ìý470,994
Gross profit Ìý280,147 Ìý266,914
Operating expenses:Ìý Ìý Ìý
Selling and marketing Ìý164,542 Ìý151,716
General and administrative Ìý53,135 Ìý54,973
Depreciation and amortizationÌý Ìý9,952 Ìý8,966
Total operating expenses Ìý227,629 Ìý215,655
Operating income Ìý52,518 Ìý51,259
Interest expense, net Ìý(1,640) Ìý(7,334)
Income from continuing operations before income taxes Ìý50,878 Ìý43,925
Income tax provision Ìý(19,325) Ìý(16,637)
Income from continuing operations Ìý31,553 Ìý27,288
Loss from discontinued operations, net of tax Ìý(9) Ìý(1,118)
Net income Ìý$Ìý31,544 Ìý$Ìý26,170
Ìý Ìý Ìý
Income from continuing operations per share Ìý Ìý
Basic Ìý$Ìý0.58 Ìý$Ìý0.47
DilutedÌý Ìý$Ìý0.56 Ìý$Ìý0.45
Ìý Ìý Ìý
Net income per share Ìý Ìý
Basic Ìý$Ìý0.58 Ìý$Ìý0.45
DilutedÌý Ìý$Ìý0.56 Ìý$Ìý0.44
Ìý Ìý Ìý
Shares used in computing earnings per share Ìý Ìý
Basic Ìý54,787 Ìý58,310
DilutedÌý Ìý56,278 Ìý60,053
Ìý Ìý Ìý
Dividends declared per common share Ìý$Ìý0.18 Ìý$Ìý0.125
Ìý
HSN, INC. CONSOLIDATED BALANCE SHEETS
(unaudited; in thousands)
Ìý Ìý Ìý Ìý
Ìý March 31,
2013
December 31,
2012
March 31,
2012
ASSETS Ìý Ìý Ìý
Current assets: Ìý Ìý Ìý
Cash and cash equivalents Ìý$Ìý150,872 Ìý$Ìý222,092 Ìý$Ìý309,232
Accounts receivable, net Ìý185,584 Ìý249,890 Ìý173,357
Inventories Ìý341,627 Ìý330,936 Ìý305,197
Deferred income taxes Ìý28,295 Ìý27,603 Ìý23,606
Prepaid expenses and other current assets Ìý52,079 Ìý46,172 Ìý50,418
Total current assets Ìý758,457 Ìý876,693 Ìý861,810
Property and equipment, net Ìý168,643 Ìý171,303 Ìý158,352
Intangible assets, net Ìý266,285 Ìý266,876 Ìý258,048
Goodwill Ìý9,858 Ìý9,858 Ìý--Ìý
Other non-current assets Ìý6,724 Ìý7,222 Ìý7,572
TOTAL ASSETS Ìý$Ìý1,209,967 Ìý$Ìý1,331,952 Ìý$Ìý1,285,782
LIABILITIES AND SHAREHOLDERS' EQUITY Ìý Ìý Ìý
Current liabilities: Ìý Ìý Ìý
Accounts payable, trade Ìý$Ìý212,786 $ 267,061 $ 202,084
Current maturities of long-term debt Ìý12,500 Ìý9,375 Ìý--Ìý
Accrued expenses and other current liabilities Ìý179,148 Ìý215,389 Ìý165,774
Total current liabilities Ìý404,434 Ìý491,825 Ìý367,858
Long-term debt, less current maturities Ìý237,500 Ìý240,625 Ìý239,160
Deferred income taxes Ìý80,979 Ìý79,002 Ìý76,483
Other long-term liabilities Ìý11,703 Ìý15,986 Ìý25,299
Total liabilities Ìý734,616 Ìý827,438 Ìý708,800
Total shareholders' equity Ìý475,351 Ìý504,514 Ìý576,982
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY Ìý$Ìý1,209,967 Ìý$Ìý1,331,952 Ìý$Ìý1,285,782
Ìý
HSN, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited; in thousands)
Ìý Three Months Ended
March 31,
Ìý 2013 2012
Ìý Ìý Ìý
Cash flows from operating activities attributable to continuing operations:
Net income Ìý$Ìý31,544 Ìý$Ìý26,170
Loss from discontinued operations, net of tax Ìý(9) Ìý(1,118)
Income from continuing operations Ìý31,553 Ìý27,288
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 Ìý9,952 Ìý8,966
Stock-based compensation expenseÌý Ìý3,709 Ìý6,000
Amortization of debt issuance costs Ìý280 Ìý532
Loss on disposition of fixed assets Ìý661 Ìý44
Deferred income taxes Ìý1,251 Ìý(952)
Bad debt expense 5,195 5,553
Excess tax benefits from stock-based awards Ìý(3,925) Ìý(13,297)
Other Ìý-- 42
Changes in current assets and liabilities:Ìý Ìý Ìý
Accounts receivable Ìý58,931 Ìý43,041
Inventories Ìý(10,691) Ìý(8,714)
Prepaid expenses and other assets Ìý(5,690) Ìý(4,351)
Accounts payable, accrued expenses and other liabilities Ìý(73,947) Ìý(84,408)
Net cash provided by (used in) operating activities attributable to continuing operations Ìý17,279 Ìý(20,256)
Cash flows from investing activities attributable to continuing operations: Ìý Ìý
Capital expenditures Ìý(10,659) Ìý(8,702)
Net cash used in investing activities attributable to continuing operations Ìý(10,659) Ìý(8,702)
Cash flows from financing activities attributable to continuing operations: Ìý Ìý
Repurchase of common stock Ìý(62,563) Ìý(39,139)
Cash dividends paid Ìý(9,915) Ìý(7,326)
Proceeds from issuance of common stockÌý Ìý1,863 Ìý4,140
Tax withholdings related to stock-based awards Ìý(11,142) Ìý(11,592)
Excess tax benefits from stock-based awards Ìý3,925 Ìý13,297
Net cash used in financing activities attributable to continuing operations Ìý(77,832) Ìý(40,620)
Total cash used in continuing operations Ìý(71,212) Ìý(69,578)
Cash flows from discontinued operations: Ìý Ìý
Net cash used in operating activities attributable to discontinued operations Ìý(8) Ìý(2,882)
Net cash used in investing activities attributable to discontinued operations Ìý-- Ìý(116)
Total cash used in discontinued operations Ìý(8) Ìý(2,998)
Net decrease in cash and cash equivalents Ìý(71,220) Ìý(72,576)
Cash and cash equivalents at beginning of period Ìý222,092 Ìý381,808
Cash and cash equivalents at end of period Ìý$Ìý150,872 Ìý$Ìý309,232
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Table 4 Ìý Ìý Ìý Ìý Ìý Ìý
RECONCILIATIONS OF NON-GAAP TO GAAP MEASURES
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
HSN, INC. RECONCILIATION OF NON-GAAP TO GAAP DETAILED SEGMENT RESULTSÌý
(unaudited; in thousands) Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Three Months Ended
March 31, 2013
Three Months Ended
March 31, 2012
Ìý ÌýHSNÌý Cornerstone ÌýTotalÌý ÌýHSNÌý Cornerstone ÌýTotalÌý
Ìý
Adjusted EBITDA Ìý$Ìý58,934 Ìý$Ìý7,906 Ìý$Ìý66,840 Ìý$Ìý57,322 Ìý$Ìý8,947 Ìý$Ìý66,269
Stock-based compensation expense Ìý(2,823) Ìý(886) Ìý(3,709) Ìý(3,287) Ìý(2,713) Ìý(6,000)
Depreciation and amortization Ìý(6,821) Ìý(3,131) Ìý(9,952) Ìý(6,565) Ìý(2,401) Ìý(8,966)
Loss on disposition of fixed assets Ìý(661) Ìý-- Ìý(661) Ìý(13) Ìý(31) Ìý(44)
Operating income Ìý$Ìý48,629 Ìý$Ìý3,889 Ìý52,518 Ìý$Ìý47,457 Ìý$Ìý3,802 Ìý51,259
Interest expense, net Ìý Ìý Ìý(1,640) Ìý Ìý Ìý(7,334)
Income from continuing operations before income taxes Ìý Ìý Ìý50,878 Ìý Ìý Ìý43,925
Income tax provision Ìý Ìý Ìý(19,325) Ìý Ìý Ìý(16,637)
Income from continuing operations Ìý Ìý Ìý31,553 Ìý Ìý Ìý27,288
Loss from discontinued operations, net of tax Ìý Ìý Ìý(9) Ìý Ìý Ìý(1,118)
Net income Ìý Ìý Ìý$Ìý31,544 Ìý Ìý Ìý$Ìý26,170
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
SEE IMPORTANT NOTES AT END OF THIS DOCUMENT Ìý Ìý Ìý Ìý Ìý Ìý

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, including stock-based compensation, amortization of intangibles, depreciation, gains and losses on asset dispositions, asset impairment charges, acquisition-related accounting and other significant items.

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.