HSN, Inc. Reports Fourth Quarter and Full Year 2012 Results

Highlights for the Fourth Quarter 2012:

  • Net sales increased 7%
  • Digital sales up 13% with penetration increasing to 47%
  • Diluted EPS from continuing operations increased 27%

ST. PETERSBURG, Fla., Feb. 21, 2013 (GLOBE NEWSWIRE) -- HSN, Inc. (Nasdaq:HSNI) reported results for the fourth quarter and full year ended December 31, 2012 for HSN, Inc. ("HSNi" or "Company") and its two operating segments, HSN and Cornerstone.

Table 1 Ìý Ìý Ìý Ìý Ìý Ìý
SUMMARY RESULTS AND KEY OPERATING METRICS (a)
($ in millions, except per share and average price point amounts)
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý ÌýQ4 2012Ìý ÌýQ4 2011Ìý ÌýChangeÌý ÌýFY 2012Ìý ÌýFY 2011Ìý ÌýChangeÌý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net Sales Ìý$Ìý982.9 Ìý$Ìý922.0 7% Ìý$ 3,266.7 Ìý$ 3,069.4 6%
Non-GAAP: Ìý Ìý Ìý Ìý Ìý Ìý
Adjusted EBITDA Ìý$Ìý106.6 Ìý$Ìý102.9 4% Ìý$Ìý324.3 Ìý$Ìý302.8 7%
Adjusted EPS (b) Ìý$Ìý1.00 Ìý$Ìý0.79 27% Ìý$Ìý2.64 Ìý$Ìý2.10 26%
GAAP: Ìý Ìý Ìý Ìý Ìý Ìý
Operating Income (c) Ìý$Ìý92.8 Ìý$Ìý86.2 8% Ìý$Ìý258.7 Ìý$Ìý239.0 8%
Income from continuing operations (c)(d) Ìý$Ìý56.0 Ìý$Ìý48.2 16% Ìý$Ìý136.5 Ìý$Ìý127.7 7%
Diluted EPS from continuing operations (c)(d) Ìý$Ìý1.00 Ìý$Ìý0.79 27% Ìý$Ìý2.36 Ìý$Ìý2.10 12%
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
HSNi: Ìý Ìý Ìý Ìý Ìý Ìý
Average price point Ìý$Ìý62.22 Ìý$Ìý64.06 (3%) Ìý$Ìý62.92 Ìý$Ìý64.47 (2%)
Units shipped (millions) Ìý18.1 Ìý16.6 9% Ìý59.6 Ìý55.0 8%
Gross profit margin Ìý34.4% Ìý34.9% (50 bps) Ìý36.2% Ìý35.8% 40 bps
Return rateÌý Ìý16.9% Ìý18.0% 110 bps Ìý17.8% Ìý18.5% 70 bps
Digital sales penetrationÌý Ìý46.9% Ìý44.4% 250 bps ÌýÌýÌýÌýÌýÌýÌý 44.5% ÌýÌýÌýÌýÌýÌýÌý 41.8% 270 bps
Ìý Ìý Ìý 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 Ìý Ìý Ìý
(b)Ìý Effective with the fourth quarter of 2012, HSNi modified its definition of Adjusted Net Income and Adjusted EPS.ÌýSee definitions and reconciliations of Non-GAAP to GAAP measures in Table 4.
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
(c)Ìý Results for the year ended December 31, 2012 include a sales tax settlement of $7.8 million, or $4.8 million net of taxes, or $0.08 per diluted share.
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
(d)Ìý Results for the year ended December 31, 2012 include costs associated with the redemption of Senior Notes of $18.6 million, or $11.6 million net of taxes, or $0.20 per diluted share.

Fourth Quarter 2012 Results vs Fourth Quarter 2011 Results

  • HSNi's net sales grew 7% over the prior year to $982.9 million. HSN's net sales increased 7% to $683.8 million, including 11% growth in digital sales. Cornerstone's net sales for the 13-week period in 2012 increased 6% to $299.1 million, including 14% growth in digital sales, compared to the 14-week period in 2011.
    Ìý
  • HSNi's Adjusted EBITDA increased 4% to $106.6 million and operating income increased 8% to $92.8 million.ÌýThese results were driven by a 7% increase in net sales, partially offset by a 50 basis point decrease in gross profit margin and 6% increase in operating expenses (excluding non-cash charges).ÌýOperating income was also favorably impacted by a reduction in stock-based compensation.
    Ìý
  • GAAP diluted EPS from continuing operations increased 27% to $1.00 compared to $0.79 in the prior year.Ìý
    Ìý
  • During the fourth quarter, HSNi repurchased 0.7 million shares of its common stock at a cost of $33.2 million, or an average cost of $49.20 per share.ÌýFrom inception of the share repurchase program through February 20, 2013, HSNi repurchased a total of 6.3 million shares at a cost of $248.7 million, or an average cost of $39.77 per share.

Full Year 2012 Results vs Full Year 2011 Results

  • HSNi's annual net sales grew 6% over the prior year to $3.3 billion.ÌýHSN's net sales increased 5% to $2.3 billion, including 10% growth in digital sales.ÌýCornerstone's net sales for the 52-week period in 2012 increased 10% to $1.0 billion, including 18% growth in digital sales, compared to the 53-week period in 2011.
    Ìý
  • HSNi's annual Adjusted EBITDA increased 7% to $324.3 million.ÌýThis result was driven by a 6% increase in net sales and a 40 basis point increase in gross profit margin, partially offset by an 8% increase in operating expenses (excluding non-cash charges and a $7.8 million sales tax settlement).ÌýHSNi's operating income increased 8% to $258.7 million.Ìý
    Ìý
  • Adjusted EPS increased 26% to $2.64 compared to $2.10 in the prior year.ÌýGAAP diluted EPS from continuing operations increased 12% to $2.36 compared to $2.10 in the prior year.ÌýIncluded in GAAP income from continuing operations were costs associated with the redemption of Senior Notes of $11.6 million, net of taxes, or $0.20 per diluted share, and a sales tax settlement charge of $4.8 million, net of taxes, or $0.08 per diluted share.

"Our results for the quarter and the year at HSNi reflect our ability to capitalize on the shift in retail driven by technology, social networks and mobility," said Mindy Grossman, CEO of HSN, Inc. "The Company achieved 7% sales growth and 27% EPS growth for the quarter and digital penetration increased 250 basis points to 47%, almost half of our total business. HSN experienced a number of key milestones, including 3% growth in its customer file—the largest in five years—and retention rates achieving 10-year highs. HSN's mobile sales continued to accelerate, reaching $63 million in the quarter, nearly exceeding total mobile sales for all of 2011."

Table 2 Ìý Ìý Ìý Ìý Ìý Ìý
SEGMENT RESULTS
($ in millions)
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Three Months Ended
December 31,
Year Ended
December 31,
Ìý 2012 2011 Change 2012 2011 Change
Ìý (a) (b) Ìý Ìý
Net Sales Ìý Ìý Ìý Ìý Ìý Ìý
HSN Ìý$Ìý683.8 Ìý$Ìý639.2 7% Ìý$Ìý2,265.0 Ìý$Ìý2,160.3 5%
Cornerstone Ìý299.1 Ìý282.8 6% Ìý1,001.7 Ìý909.0 10%
Total HSNi Ìý$Ìý982.9 Ìý$Ìý922.0 7% Ìý$Ìý3,266.7 Ìý$Ìý3,069.4 6%
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Gross Profit Ìý Ìý Ìý Ìý Ìý Ìý
HSN Ìý$Ìý224.8 Ìý$Ìý211.9 6% Ìý$Ìý786.7 Ìý$Ìý741.3 6%
Cornerstone Ìý113.1 Ìý109.8 3% Ìý397.1 Ìý359.0 11%
Total HSNi Ìý$Ìý337.8 Ìý$Ìý321.7 5% Ìý$Ìý1,183.7 Ìý$Ìý1,100.3 8%
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Adjusted EBITDA (Non-GAAP measure) Ìý Ìý Ìý Ìý Ìý Ìý
HSN Ìý$Ìý84.0 Ìý$Ìý79.5 6% Ìý$Ìý250.8 Ìý$Ìý235.2 7%
Cornerstone Ìý22.6 Ìý23.4 (3%) Ìý73.4 Ìý67.6 9%
Total HSNi Ìý$Ìý106.6 Ìý$Ìý102.9 4% Ìý$Ìý324.3 Ìý$Ìý302.8 7%
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Operating Income Ìý Ìý Ìý Ìý Ìý Ìý
HSN Ìý$Ìý74.7 Ìý$Ìý70.0 7% Ìý$Ìý212.5 Ìý$Ìý192.9 10%
Cornerstone (c) Ìý18.1 Ìý16.2 11% Ìý46.2 Ìý46.1 0%
Total HSNi Ìý$Ìý92.8 Ìý$Ìý86.2 8% Ìý$Ìý258.7 Ìý$Ìý239.0 8%
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
(a)ÌýQ4 2012 includes a 13-week period for Cornerstone compared to a 14-week period in the prior year.
(b)ÌýFY 2012 includes a 52-week period for Cornerstone compared to a 53-week period in the prior year.
(c)ÌýResults for the year ended December 31, 2012 include a sales tax settlement of $7.8 million.
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
See reconciliation of non-GAAP to GAAP measures in Table 4.
Ìý Ìý Ìý Ìý
Table 3 Ìý Ìý Ìý
SEGMENT KEY OPERATING METRICS
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Three Months Ended
December 31,
Year Ended
December 31,
Ìý 2012 2011 ÌýChangeÌý 2012 2011 ÌýChangeÌý
HSN: Ìý Ìý Ìý Ìý Ìý Ìý
Average price point Ìý$Ìý61.51 Ìý$Ìý63.65 (3%) Ìý$Ìý60.57 Ìý$Ìý62.79 (4%)
Units shipped (millions) Ìý13.3 Ìý12.1 10% Ìý44.7 Ìý41.3 8%
Gross profit margin Ìý32.9% Ìý33.2% (30 bps) Ìý34.7% Ìý34.3% 40 bps
Return rate Ìý18.6% Ìý19.5% 90 bps Ìý19.5% Ìý20.0% 50 bps
Digital sales penetration Ìý37.6% Ìý36.2% 140 bps Ìý35.4% Ìý33.8% 160 bps
Cornerstone: Ìý Ìý Ìý Ìý Ìý Ìý
Average price point Ìý$Ìý64.07 Ìý$Ìý65.07 (2%) Ìý$Ìý69.68 Ìý$Ìý69.32 1%
Units shipped (millions) Ìý4.8 Ìý4.5 7% Ìý14.9 Ìý13.7 9%
Gross profit margin Ìý37.8% Ìý38.8% (100 bps) Ìý39.6% Ìý39.5% 10 bps
Return rate Ìý12.8% Ìý14.2% 140 bps Ìý13.4% Ìý14.7% 130 bps
Digital sales penetration Ìý68.2% Ìý63.2% 500 bps 65.0% 60.7% 430 bps
Catalog circulation (millions) Ìý76.9 Ìý77.3 (1%) Ìý300.3 Ìý273.5 10%

HSN Segment Results for the Fourth Quarter 2012

HSN's net sales were $683.8 million, an increase of 7% from the prior year.ÌýDigital sales grew 11% with penetration increasing 140 basis points to 37.6%.ÌýSales were strong in electronics, home design, household and beauty, partially offset by lower sales in jewelry.Ìý Shipping and handling revenue decreased 10% primarily due to an increase in shipping and handling promotions.ÌýThe average price point decreased 3%, the units shipped increased 10% and the return rate decreased 90 basis points to 18.6% primarily due to changes in product mix.Ìý

Gross profit increased 6% to $224.8 million.ÌýGross profit margin decreased 30 basis points to 32.9% from 33.2%.ÌýThe margin decline was largely due to the increase in shipping and handling promotions but was partially offset by increases in product margins. ÌýÌý

Adjusted EBITDA increased 6% to $84.0 million compared to $79.5 million in the prior year driven by the growth in net sales.ÌýOperating income increased 7% to $74.7 million compared to $70.0 million in the prior year.

Cornerstone Segment Results for the Fourth Quarter 2012

Net sales for Cornerstone for the 13-week period increased 6% to $299.1 million compared to the 14-week period in 2011.ÌýExcluding the incremental sales from the additional week in 2011, net sales increased 12% led by the addition of Chasing Fireflies to the portfolio and sales growth in the home brands.ÌýDigital sales grew 14% with penetration increasing 500 basis points to 68.2%.ÌýShipping and handling revenue decreased 3% primarily due to an increase in shipping and handling promotions.ÌýThe return rate decreased 140 basis points to 12.8% from 14.2% primarily due to changes in product mix and quality assurance initiatives.Ìý

Gross profit margin was 37.8%, a decrease of 100 basis points primarily due to the increase in shipping and handling promotions.ÌýOperating expenses (excluding non-cash charges) were 30.2% of net sales, an improvement of 30 basis points.ÌýAs a result, Adjusted EBITDA decreased 3% to $22.6 million.ÌýOperating income increased 11% to $18.1 million.ÌýThe increase in operating income was due to a decrease in stock-based compensation expense.

Liquidity and Capital Resources

As of December 31, 2012, HSNi had cash and cash equivalents of $222.1 million compared to $381.8 million at December 31, 2011. ÌýNet cash provided by operating activities in the year ended December 31, 2012 was $147.4 million compared to $165.4 million in the prior year.Ìý

Effective February 13, 2013, HSNi's board of directors approved a quarterly cash dividend of $0.18 per share payable March 20, 2013 to shareholders of record as of March 6, 2013.Ìý

During the fourth quarter, HSNi repurchased 0.7 million shares of its common stock at a cost of $33.2 million, or an average cost of $49.20 per share.ÌýFrom inception of the share repurchase program through February 20, 2013, HSNi repurchased a total of 6.3 million shares at a cost of $248.7 million, or an average cost of $39.77 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 political, business and economic conditions, particularly those that affect consumer confidence, consumer spending or digital sales growth; 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; our ability to offer new or alternative products and services in a cost effective manner and consumer acceptance of these products and services; any technological or regulatory developments that could negatively impact the way we do business, including regulations regarding state and local sales and use taxes; HSNi's business prospects and strategy, including whether HSNi's initiatives and investments will be effective; risks associated with possible systems failures and/or security breaches, including any 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; 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 February 21, 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 March 7, 2013 by dialing 800-585-8367 or 404-537-3406, plus the pass code 86958240 and will also be hosted on the company's website for a limited time.

jvidÊÓƵ HSN, Inc.

HSN, Inc. (Nasdaq:HSNI) is a $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 approximately 95 million homes (24 hours a day, seven days a week, live 364 days a year). is a top 10 trafficked digital sales site that 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.

The HSN, Inc. logo is available at

GAAP FINANCIAL STATEMENTS
Ìý
HSN, INC. CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited; in thousands except per share amounts)
Ìý Ìý Ìý Ìý Ìý
Ìý Three Months Ended
December 31,
Year Ended
December 31,
Ìý 2012 2011 2012 2011
Ìý Ìý Ìý Ìý Ìý
Net sales Ìý$Ìý982,875 Ìý$Ìý921,968 Ìý$Ìý3,266,739 Ìý$Ìý3,069,356
Cost of sales Ìý645,029 Ìý600,279 Ìý2,083,015 Ìý1,969,094
Gross profit Ìý337,846 Ìý321,689 Ìý1,183,724 Ìý1,100,262
Operating expenses: Ìý Ìý Ìý Ìý
Selling and marketing Ìý180,971 Ìý173,045 Ìý662,322 Ìý616,416
General and administrative Ìý54,287 Ìý53,045 Ìý224,653 Ìý208,982
Depreciation and amortization Ìý9,756 Ìý9,371 Ìý38,005 Ìý35,822
Total operating expenses Ìý245,014 Ìý235,461 Ìý924,980 Ìý861,220
Operating income Ìý92,832 Ìý86,228 Ìý258,744 Ìý239,042
Other income (expense): Ìý Ìý Ìý Ìý
Interest expense, net Ìý(1,702) Ìý(7,816) Ìý(20,247) Ìý(31,284)
Loss on debt extinguishment Ìý-- Ìý-- Ìý(18,627) Ìý--
Total other expense, net Ìý(1,702) Ìý(7,816) Ìý(38,874) Ìý(31,284)
Income from continuing operations before income taxes Ìý91,130 Ìý78,412 Ìý219,870 Ìý207,758
Income tax provision Ìý(35,089) Ìý(30,245) Ìý(83,373) Ìý(80,106)
Income from continuing operations Ìý56,041 Ìý48,167 Ìý136,497 Ìý127,652
Income (loss) from discontinued operations, net of tax Ìý32 Ìý(1,649) Ìý(5,822) Ìý(4,582)
Net income Ìý$Ìý56,073 Ìý$Ìý46,518 Ìý$Ìý130,675 Ìý$Ìý123,070
Ìý Ìý Ìý Ìý Ìý
Income from continuing operations per share Ìý Ìý Ìý Ìý
Basic Ìý$Ìý1.03 Ìý$Ìý0.82 Ìý$Ìý2.42 Ìý$Ìý2.18
Diluted Ìý$Ìý1.00 Ìý$Ìý0.79 Ìý$Ìý2.36 Ìý$Ìý2.10
Ìý Ìý Ìý Ìý Ìý
Net income per share Ìý Ìý Ìý Ìý
Basic Ìý$Ìý1.03 Ìý$Ìý0.79 Ìý$Ìý2.32 Ìý$Ìý2.10
Diluted Ìý$Ìý1.00 Ìý$Ìý0.76 Ìý$Ìý2.25 Ìý$Ìý2.03
Ìý Ìý Ìý Ìý Ìý
Shares used in computing earnings per share Ìý Ìý Ìý Ìý
Basic Ìý54,528 Ìý58,818 Ìý56,314 Ìý58,636
Diluted Ìý56,266 Ìý60,816 Ìý57,956 Ìý60,689
Ìý Ìý Ìý Ìý Ìý
Dividends declared per common share Ìý$Ìý0.18 Ìý$Ìý-- Ìý$Ìý0.555 Ìý$Ìý0.125
Ìý
Ìý
HSN, INC. CONSOLIDATED BALANCE SHEETS
(unaudited; in thousands)
Ìý December 31,
Ìý 2012 2011
ASSETS Ìý Ìý
Current assets: Ìý Ìý
Cash and cash equivalents Ìý$Ìý222,092 Ìý$Ìý381,808
Accounts receivable, net Ìý249,890 Ìý222,583
Inventories Ìý330,936 Ìý296,460
Deferred income taxes Ìý27,603 Ìý24,302
Prepaid expenses and other current assets Ìý46,172 Ìý44,966
Total current assets Ìý876,693 Ìý970,119
Property and equipment, net Ìý171,303 Ìý158,434
Intangible assets, net Ìý266,876 Ìý258,048
Goodwill Ìý9,858 Ìý--Ìý
Other non-current assets Ìý7,222 Ìý8,372
TOTAL ASSETS Ìý$Ìý1,331,952 Ìý$Ìý1,394,973
LIABILITIES AND SHAREHOLDERS' EQUITY Ìý Ìý
Current liabilities: Ìý Ìý
Accounts payable, trade Ìý$Ìý267,061 Ìý$Ìý270,227
Current maturities of long-term debt Ìý9,375 Ìý--Ìý
Accrued expenses and other current liabilities Ìý215,389 Ìý193,991
Total current liabilities Ìý491,825 Ìý464,218
Long-term debt, net of current maturities Ìý240,625 Ìý239,111
Deferred income taxes Ìý79,002 Ìý78,131
Other long-term liabilities Ìý15,986 Ìý23,816
Total liabilities Ìý827,438 Ìý805,276
Ìý Ìý Ìý
Total shareholders' equity Ìý504,514 Ìý589,697
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY Ìý$Ìý1,331,952 Ìý$Ìý1,394,973
Ìý
Ìý
HSN, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited; in thousands)
Ìý Ìý
Ìý Year Ended
December 31,
Ìý 2012 2011
Ìý Ìý Ìý
Cash flows from operating activities attributable to continuing operations: Ìý Ìý
Net income Ìý$Ìý130,675 Ìý$Ìý123,070
Loss from discontinued operations, net of tax Ìý(5,822) Ìý(4,582)
Income from continuing operations Ìý136,497 Ìý127,652
Adjustments to reconcile income from continuing operations to net cash provided by operating activities attributable to continuing operations: Ìý Ìý
Depreciation and amortization Ìý38,005 Ìý35,822
Stock-based compensation expense Ìý19,056 Ìý26,401
Loss on debt extinguishment Ìý18,627 --
Amortization of debt issuance costs Ìý1,777 Ìý2,941
Deferred income taxes Ìý(2,146) Ìý2,238
Bad debt expense 24,186 19,758
Excess tax benefits from stock-based awards Ìý(19,004) Ìý(9,835)
Other 764 2,343
Changes in current assets and liabilities: Ìý Ìý
Accounts receivable Ìý(51,995) Ìý(46,201)
Inventories Ìý(36,117) Ìý(1,385)
Prepaid expenses and other assets Ìý(3,724) Ìý(3,213)
Accounts payable, accrued expenses and other liabilities Ìý21,487 Ìý8,834
Net cash provided by operating activities attributable to continuing operations Ìý147,413 Ìý165,355
Cash flows from investing activities attributable to continuing operations: Ìý Ìý
Capital expenditures Ìý(45,803) Ìý(42,069)
Acquisition of business, net of cash received Ìý(22,875) Ìý--
Proceeds from sale of discontinued operations Ìý6,580 Ìý--
Net cash used in investing activities attributable to continuing operations Ìý(62,098) Ìý(42,069)
Cash flows from financing activities attributable to continuing operations: Ìý Ìý
Redemption of Senior Notes Ìý(253,500) Ìý(69,841)
Borrowing under term loan Ìý250,000 Ìý--
Payments of debt issuance costs Ìý(4,607) Ìý--
Repurchase of common stock Ìý(221,835) Ìý(26,821)
Cash dividends paid Ìý(31,049) Ìý(7,384)
Proceeds from issuance of common stock Ìý20,688 Ìý8,845
Tax withholdings related to stock-based awards Ìý(18,209) Ìý(11,430)
Excess tax benefits from stock-based awards Ìý19,004 Ìý9,835
Net cash used in financing activities attributable to continuing operations Ìý(239,508) Ìý(96,796)
Total cash (used in) provided by continuing operations Ìý(154,193) Ìý26,490
Cash flows from discontinued operations: Ìý Ìý
Net cash (used in) provided by operating activities attributable to discontinued operations Ìý(5,361) Ìý1,309
Net cash (used in) provided by investing activities attributable to discontinued operations Ìý(162) Ìý(250)
Total cash (used in) provided by discontinued operations Ìý(5,523) Ìý1,059
Net (decrease) increase in cash and cash equivalents Ìý(159,716) Ìý27,549
Cash and cash equivalents at beginning of period Ìý381,808 Ìý354,259
Cash and cash equivalents at end of period Ìý$Ìý222,092 Ìý$Ìý381,808
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Table 4 Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
RECONCILIATIONS OF NON-GAAP TO GAAP MEASURES
HSN, INC. RECONCILIATION OF ADJUSTED NET INCOME AND ADJUSTED EPS TO GAAP NET INCOME AND GAAP DILUTED EPS
(unaudited; in thousands except per share amounts)
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Three Months Ended
December 31,
Year Ended
December 31,
Ìý 2012 2011 2012 2011
Ìý ÌýNet IncomeÌý ÌýEPSÌý ÌýNet IncomeÌý ÌýEPSÌý ÌýNet IncomeÌý ÌýEPSÌý ÌýNet IncomeÌý ÌýEPSÌý
Non-GAAP Adjusted Ìý$ 56,041 Ìý$ 1.00 Ìý$ 48,167 Ìý$ 0.79 Ìý$152,967 Ìý$ 2.64 Ìý$127,652 Ìý$ 2.10
Loss on debt extinguishment, net of tax Ìý-- Ìý--Ìý Ìý-- Ìý--Ìý Ìý(11,631) Ìý(0.20) Ìý-- Ìý--Ìý
Sales tax settlement, net of tax Ìý-- Ìý--Ìý Ìý-- Ìý--Ìý Ìý(4,839) Ìý(0.08) Ìý-- Ìý--Ìý
GAAP results from continuing operations Ìý56,041 Ìý1.00 Ìý48,167 Ìý0.79 Ìý136,497 Ìý2.36 Ìý127,652 Ìý2.10
Loss from discontinued operations, net of tax Ìý32 Ìý0.00 Ìý(1,649) Ìý(0.03) Ìý(5,822) Ìý(0.10) Ìý(4,582) Ìý(0.08)
GAAP Ìý$ 56,073 Ìý$ 1.00 Ìý$ 46,518 Ìý$ 0.76 Ìý$130,675 Ìý$ 2.25 Ìý$123,070 Ìý$ 2.03
GAAP diluted weighted average shares outstandingÌý Ìý Ìý56,266 Ìý Ìý60,816 Ìý Ìý57,956 Ìý Ìý60,689
Ìý
Ìý
HSN, INC. RECONCILIATION OF NON-GAAP DETAILED SEGMENT RESULTS TO GAAP
(unaudited; in thousands)
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Three Months Ended
December 31, 2012
Three Months Ended
December 31, 2011
Ìý ÌýHSNÌý Cornerstone ÌýTotalÌý ÌýHSNÌý Cornerstone ÌýTotalÌý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Adjusted EBITDA Ìý$Ìý84,015 Ìý$Ìý22,624 Ìý$Ìý106,639 Ìý$Ìý79,539 Ìý$Ìý23,406 Ìý$Ìý102,945
Stock-based compensation expense Ìý(2,357) Ìý(1,421) Ìý(3,778) Ìý(2,351) Ìý(4,658) Ìý(7,010)
Depreciation and amortization Ìý(6,647) Ìý(3,109) Ìý(9,756) Ìý(6,865) Ìý(2,506) Ìý(9,371)
Loss on disposition of fixed assets Ìý(262) Ìý(11) Ìý(273) Ìý(333) Ìý(3) Ìý(337)
Operating income Ìý$Ìý74,749 Ìý$Ìý18,083 Ìý92,832 Ìý$Ìý69,990 Ìý$Ìý16,238 Ìý86,228
Total other expense, net Ìý Ìý Ìý(1,702) Ìý Ìý Ìý(7,816)
Income from continuing operations before income taxes Ìý Ìý Ìý91,130 Ìý Ìý Ìý78,412
Income tax provision Ìý Ìý Ìý(35,089) Ìý Ìý Ìý(30,245)
Income from continuing operations Ìý Ìý Ìý56,041 Ìý Ìý Ìý48,167
Income (loss) from discontinued operations, net of tax Ìý Ìý Ìý32 Ìý Ìý Ìý(1,649)
Net income Ìý Ìý Ìý$Ìý56,073 Ìý Ìý Ìý$Ìý46,518
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Year Ended
December 31, 2012
Year Ended
December 31, 2011
Ìý ÌýHSNÌý Cornerstone ÌýTotalÌý ÌýHSNÌý Cornerstone ÌýTotalÌý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Adjusted EBITDA Ìý$Ìý250,836 Ìý$Ìý73,441 Ìý$Ìý324,277 Ìý$Ìý235,163 Ìý$Ìý67,595 Ìý$Ìý302,758
Stock-based compensation expense Ìý(11,167) Ìý(7,889) Ìý(19,056) Ìý(13,101) Ìý(13,300) Ìý(26,401)
Depreciation and amortization Ìý(26,486) Ìý(11,519) Ìý(38,005) Ìý(27,652) Ìý(8,170) Ìý(35,822)
Sales tax settlement Ìý-- Ìý(7,750) Ìý(7,750) Ìý-- Ìý-- Ìý--
Loss on disposition of fixed assets Ìý(680) Ìý(42) Ìý(722) Ìý(1,482) Ìý(11) Ìý(1,493)
Operating income Ìý$Ìý212,503 Ìý$Ìý46,241 Ìý258,744 Ìý$Ìý192,928 Ìý$Ìý46,114 Ìý239,042
Total other expense, net Ìý Ìý Ìý(38,874) Ìý Ìý Ìý(31,284)
Income from continuing operations before income taxes Ìý Ìý Ìý219,870 Ìý Ìý Ìý207,758
Income tax provision Ìý Ìý Ìý(83,373) Ìý Ìý Ìý(80,106)
Income from continuing operations Ìý Ìý Ìý136,497 Ìý Ìý Ìý127,652
Loss from discontinued operations, net of tax Ìý Ìý Ìý(5,822) Ìý Ìý Ìý(4,582)
Net income Ìý Ìý Ìý$Ìý130,675 Ìý Ìý Ìý$Ìý123,070

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT


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.