HSN, Inc. Reports First Quarter 2012 Results

HSNi's Results for the First Quarter 2012:

  • Net sales increased 5% with digital sales up 12%
  • Gross profit margin improved 130 basis points to 36.2%
  • Adjusted EBITDA grew 13% to $64.8 million
  • Adjusted EPS increased 22% to $0.50


ST. PETERSBURG, Fla., May 2, 2012 (GLOBE NEWSWIRE) -- HSN, Inc. (Nasdaq:HSNI) reported results for the first quarter ended March 31, 2012 for HSN, Inc. ("HSNi") and its two operating segments, HSN and Cornerstone.
Ìý

Ìý Table 1 Ìý
Ìý SUMMARY RESULTS AND KEY OPERATING METRICS (a) Ìý
Ìý ($ in millions, except per share and average price point amounts) Ìý
Ìý Ìý Ìý Ìý
Ìý Ìý ÌýQ1 2012Ìý ÌýQ1 2011Ìý ÌýChangeÌý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Net Sales Ìý$Ìý747.3 Ìý$Ìý710.6 5% Ìý
Ìý Non-GAAP: Ìý Ìý Ìý Ìý
Ìý Adjusted EBITDA Ìý$Ìý64.8 Ìý$Ìý57.3 13% Ìý
Ìý Adjusted Net IncomeÌý Ìý$Ìý30.3 Ìý$Ìý24.5 23% Ìý
Ìý Adjusted EPS Ìý$Ìý0.50 Ìý$Ìý0.41 22% Ìý
Ìý GAAP: Ìý Ìý Ìý Ìý
Ìý Operating Income Ìý$Ìý49.7 Ìý$Ìý41.4 20% Ìý
Ìý Net Income Ìý$Ìý26.2 Ìý$Ìý20.3 29% Ìý
Ìý Diluted EPS Ìý$Ìý0.44 Ìý$Ìý0.34 29% Ìý
Ìý Ìý Ìý Ìý Ìý Ìý
Ìý HSNi: Ìý Ìý Ìý Ìý
Ìý Average price point Ìý$Ìý64.69 Ìý$Ìý63.64 2% Ìý
Ìý Units shipped (millions) Ìý13.3 Ìý13.1 1% Ìý
Ìý Gross profit margin Ìý36.2 % Ìý34.9 % 130 bps Ìý
Ìý Return rateÌý Ìý18.1 % Ìý19.6 % 150 bps Ìý
Ìý Digital sales penetration (b) Ìý42.8 % Ìý40.3 % 250 bps Ìý
Ìý Ìý Ìý Ìý Ìý
(a)ÌýHSNi's two operating segments, HSN and Cornerstone, are presented
separately in Tables 2 and 3 of this release.
(b) Digital net sales as a percent of total HSNi net sales.

See reconciliation of Non-GAAP to GAAP measures in Table 4.

First Quarter 2012 Results vs First Quarter 2011 Results

  • HSNi's net sales grew 5% over the prior year to $747.3 million. HSN's net sales increased 3% to $541.9 million, including 8% growth in digital sales.ÌýCornerstone's net sales increased 11% to $205.4 million, including 18% growth in digital sales.
    Ìý
  • HSNi's Adjusted EBITDA increased 13% to $64.8 million.ÌýThis result was driven by a 5% increase in net sales and a 130 basis point increase in gross profit margin, partially offset by an 8% increase in operating expenses (excluding non-cash charges).ÌýOperating income increased 20% to $49.7 million.
    Ìý
  • Adjusted EPS increased 22% to $0.50 compared to $0.41 in the prior year.ÌýGAAP diluted EPS increased 29% to $0.44 compared to $0.34 in the prior year.Ìý
    Ìý
  • During the first quarter, HSNi repurchased 1.1 million shares of its common stock at a cost of $41.3 million, or an average cost of $36.73 per share.ÌýCumulatively through May 1, 2012, HSNi repurchased a total of 2.6 million shares of its common stock at a cost of $93.4 million, or an average cost of $36.48.

"HSNi had a strong first quarter both in terms of financial performance and in delivering on our strategies around customer growth and digital expansion," said Mindy Grossman, CEO of HSN, Inc. "We also continued our efforts to improve our capital structure and drive shareholder value. We executed on our share repurchase program, announced our next quarterly dividend and closed our new credit facility, providing us with additional financial flexibility."Ìý

Table 2 Ìý
SEGMENT RESULTS Ìý
($ in millions) Ìý
Ìý Ìý Ìý Ìý Ìý
Ìý Three Months Ended Ìý
Ìý March 31, Ìý
Ìý 2012 2011 Change Ìý
Net Sales Ìý Ìý Ìý Ìý
ÌýHSNÌý Ìý$Ìý541.9 Ìý$Ìý526.2 3% Ìý
ÌýCornerstoneÌý Ìý205.4 Ìý184.4 11% Ìý
ÌýTotal HSNi Ìý$Ìý747.3 Ìý$Ìý710.6 5% Ìý
Ìý Ìý Ìý Ìý Ìý
Gross ProfitÌý Ìý Ìý Ìý Ìý
ÌýHSN Ìý$Ìý188.4 Ìý$Ìý177.2 6% Ìý
ÌýCornerstone Ìý82.3 Ìý70.7 16% Ìý
ÌýTotal HSNiÌý Ìý$Ìý270.7 Ìý$Ìý247.9 9% Ìý
Ìý Ìý Ìý Ìý Ìý
Adjusted EBITDA (Non-GAAP measure) Ìý Ìý Ìý Ìý
ÌýHSNÌý Ìý$Ìý57.3 Ìý$Ìý52.2 10% Ìý
ÌýCornerstoneÌý Ìý7.5 Ìý5.1 47% Ìý
ÌýTotal HSNi Ìý$Ìý64.8 Ìý$Ìý57.3 13% Ìý
Ìý Ìý Ìý Ìý Ìý
Operating IncomeÌý Ìý Ìý Ìý Ìý
ÌýHSNÌý Ìý$Ìý47.5 Ìý$Ìý40.8 16% Ìý
ÌýCornerstoneÌý Ìý2.3 Ìý0.7 246% Ìý
ÌýTotal HSNi Ìý$Ìý49.7 Ìý$Ìý41.4 20% Ìý
Ìý Ìý Ìý Ìý Ìý
See reconciliation of non-GAAP to GAAP measures in Table 4.
Table 3
SEGMENT KEY OPERATING METRICS
Ìý Ìý Ìý Ìý
Ìý Three Months Ended
Ìý March 31,
Ìý 2012 2011 ÌýChangeÌý
HSN: Ìý Ìý Ìý
ÌýAverage price point Ìý$Ìý63.28 Ìý$Ìý64.37 (2%)
ÌýUnits shipped (millions) Ìý10.2 Ìý9.9 3%
ÌýGross profit margin Ìý34.8 % Ìý33.7Ìý% 110 bps
ÌýReturn rateÌý Ìý19.3 % Ìý20.7 % 140 bps
ÌýDigital sales penetration (a) Ìý34.9 % Ìý33.2 % 170 bps
Cornerstone: Ìý Ìý Ìý
ÌýAverage price point Ìý$Ìý69.10 Ìý$Ìý61.48 12%
ÌýUnits shipped (millions) Ìý3.1 Ìý3.2 (2%)
ÌýGross profit margin Ìý40.1 % Ìý38.4 % 170 bps
ÌýReturn rateÌý Ìý14.5 % Ìý16.1Ìý% 160 bps
ÌýDigital sales penetration (a) Ìý63.7 % Ìý60.4 % 330 bps
ÌýCatalog circulation (millions) Ìý71.1 Ìý61.3 16%
Ìý Ìý Ìý Ìý
(a) Digital net sales as a percent of segment net sales.

HSN Segment Results for the First Quarter 2012

HSN's net sales were $541.9 million, an increase of 3% from the prior year.ÌýDigital sales grew 8% with penetration increasing 170 basis points to 34.9%.ÌýSales grew primarily in beauty, home design and culinary, offset by sales declines in electronics, fashion and fitness.Ìý The average price point decreased 2% and the units shipped increased 3% primarily due to changes in product mix.ÌýThe return rate decreased 140 basis points to 19.3% from 20.7%.ÌýThe prior year return rate included an adjustment for higher than anticipated returns of certain product sold in the fourth quarter of 2010.Ìý

Gross profit increased 6% to $188.4 million.ÌýGross profit margin improved 110 basis points to 34.8% from 33.7%.ÌýThe margin increase was primarily attributable to the product mix shift and lower transaction costs, partially offset by higher shipping and handling promotions.Ìý

Adjusted EBITDA increased 10% to $57.3 million compared to $52.2 million in the prior year. ÌýThe increase was due to the growth in net sales and gross profit margin, partially offset by an increase in operating expenses.ÌýOperating income increased 16% to $47.5 million compared to $40.8 million in the prior year.

Cornerstone Segment Results for the First Quarter 2012

Net sales for Cornerstone increased 11% to $205.4 million compared to the prior year due to strength in the home brands and a 160 basis point decrease in the return rate.ÌýDigital sales grew 18% with penetration increasing 330 basis points to 63.7%.Ìý

Gross profit increased 16% to $82.3 million.ÌýGross profit margin increased 170 basis points to 40.1% from 38.4%.ÌýThe margin increase was primarily attributable to lower inbound freight costs in the home brands and leverage over fixed warehousing costs.ÌýÌýÌýÌýÌýÌýÌý

Adjusted EBITDA increased 47% to $7.5 million.ÌýThe increase was largely due to growth in net sales and gross profit margin, partially offset by an increase in selling and marketing costs, particularly catalog production and distribution costs.ÌýOperating income was $2.3 million compared to $0.7 million in the prior year.

In the first quarter of 2012, Cornerstone initiated a formal plan to sell Smith+Noble, a business specializing in window treatments.ÌýNet sales and net loss for Smith+Noble this quarter were $12.6 million and $0.1 million, respectively.ÌýThe results for the brand are being reported as discontinued operations.ÌýFinancial results for the current and prior year periods in this press release have been reclassified to reflect this change.

Liquidity and Capital Resources

As of March 31, 2012, HSNi had cash and cash equivalents of $309.2 million compared to $381.8 million at December 31, 2011 and $344.2 million at March 31, 2011.ÌýNet cash used in operating activities in the quarter ended March 31, 2012 was $23.4 million compared to $9.6 million in the prior year primarily due to the timing of trade payables.Ìý

During the first quarter, HSNi repurchased 1.1 million shares of its common stock at a cost of $41.3 million, or an average cost of $36.73 per share, pursuant to its share repurchase program for 10 million shares authorized in September 2011.ÌýCumulatively, through May 1, 2012, HSNi repurchased a total of 2.6 million shares of its common stock at a cost of $93.4 million, or an average cost of $36.48.

On April 25, 2012, HSNi announced that it had entered into a new $600 million five-year credit facility, replacing a $150 million revolving credit facility that was set to expire in July 2013.

On May 1, 2012, the Board of Directors approved a cash dividend of $0.125 per share.ÌýThe dividend will be paid on June 20, 2012 to HSNi's record holders as of June 6, 2012.

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 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 May 2, 2012 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 May 16, 2012 by dialing 800-585-8367 or 404-537-3406, plus the pass code 69178033 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 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 multi-channel retailer which offers a curated assortment of exclusive products combined with top brand names, now reaches approximately 96 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 ÌýBallard Designs®, Chasing Fireflies®, Frontgate®, Garnet Hill®, Grandin Road®, Improvements®, Smith + Noble®, The Territory Ahead® and TravelSmith®. Cornerstone distributes more than 300 million catalogs annually, operates nine separate digital sales sites and operates 15 retail and outlet stores.Ìý

The HSN, Inc. logo is available at

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
Ìý March 31,
Ìý 2012 2011
Ìý Ìý Ìý
Net salesÌý Ìý$Ìý747,312 Ìý$Ìý710,561
Cost of salesÌý Ìý476,631 Ìý462,644
ÌýGross profit Ìý270,681 Ìý247,917
Operating expenses:Ìý Ìý Ìý
ÌýSelling and marketing Ìý155,388 Ìý144,275
ÌýGeneral and administrative Ìý56,534 Ìý52,953
ÌýDepreciation and amortizationÌý Ìý9,047 Ìý9,268
Total operating expenses Ìý220,969 Ìý206,496
Operating income Ìý49,712 Ìý41,421
Interest expense, net Ìý(7,393) Ìý(7,944)
Income from continuing operations before income taxes Ìý42,319 Ìý33,477
Income tax provision Ìý(16,026) Ìý(13,105)
Income from continuing operations Ìý26,293 Ìý20,372
Loss from discontinued operations, net of tax Ìý(123) Ìý(91)
Net income Ìý$Ìý26,170 Ìý$Ìý20,281
Ìý Ìý Ìý
Income from continuing operations per share Ìý Ìý
ÌýBasic Ìý$Ìý0.45 Ìý$Ìý0.35
ÌýDilutedÌý Ìý$Ìý0.44 Ìý$Ìý0.34
Ìý Ìý Ìý
Net income per share Ìý Ìý
ÌýBasic Ìý$Ìý0.45 Ìý$Ìý0.35
ÌýDilutedÌý Ìý$Ìý0.44 Ìý$Ìý0.34
Ìý Ìý Ìý
Shares used in computing earnings per share: Ìý Ìý
ÌýBasic Ìý58,310 Ìý58,214
ÌýDilutedÌý Ìý60,053 Ìý60,338
Ìý Ìý Ìý
Dividends declared per common share Ìý$Ìý0.125 Ìý$Ìý--
Ìý
Ìý
Ìý
HSN, INC. CONSOLIDATED BALANCE SHEETS
(unaudited; in thousands)
Ìý March 31, December 31, March 31,
Ìý 2012 2011 2011
ASSETS Ìý Ìý Ìý
Current assets: Ìý Ìý Ìý
Cash and cash equivalents Ìý$Ìý309,232 Ìý$Ìý381,808 Ìý$Ìý344,187
Accounts receivable, net Ìý173,357 Ìý222,583 Ìý160,700
Inventories Ìý305,197 Ìý296,460 Ìý307,790
Deferred income taxes Ìý23,606 Ìý24,302 Ìý27,465
Prepaid expenses and other current assets Ìý50,418 Ìý44,966 Ìý51,411
Total current assets Ìý861,810 Ìý970,119 Ìý891,553
Property and equipment, net Ìý158,352 Ìý158,434 Ìý150,567
Intangible assets, net Ìý258,048 Ìý258,048 Ìý260,482
Other non-current assets Ìý7,572 Ìý8,372 Ìý10,872
TOTAL ASSETS Ìý$Ìý1,285,782 Ìý$Ìý1,394,973 Ìý$Ìý1,313,474
LIABILITIES AND SHAREHOLDERS' EQUITY Ìý Ìý Ìý
Current liabilities: Ìý Ìý Ìý
Accounts payable, trade Ìý$Ìý202,084 $Ìý270,227 Ìý$ÌýÌý204,916
Current maturities of long-term debt Ìý--Ìý Ìý--Ìý Ìý11,640
Accrued expenses and other current liabilities Ìý165,774 Ìý193,991 Ìý195,886
Total current liabilities Ìý367,858 Ìý464,218 Ìý412,442
Long-term debt, net of current maturities Ìý239,160 Ìý239,111 Ìý297,166
Deferred income taxes Ìý76,483 Ìý78,131 Ìý77,470
Other long-term liabilities Ìý25,299 Ìý23,816 Ìý21,271
Total liabilities Ìý708,800 Ìý805,276 Ìý808,349
Ìý Ìý Ìý Ìý
TOTAL SHAREHOLDERS' EQUITY Ìý576,982 Ìý589,697 Ìý505,125
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY Ìý$Ìý1,285,782 Ìý$Ìý1,394,973 Ìý$Ìý1,313,474
Ìý
Ìý
Ìý
Ìý
HSN, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited; in thousands)
Ìý Three Months Ended
Ìý March 31,
Ìý 2012 2011
Ìý Ìý Ìý
Cash flows from operating activities attributable to continuing operations:
Net income Ìý$Ìý26,170 Ìý$Ìý20,281
Loss from discontinued operations, net of tax Ìý(123) Ìý(91)
Income from continuing operations Ìý26,293 Ìý20,372
Adjustments to reconcile income from continuing operations to net cash used in
operating activities attributable to continuing operations:
Ìý Ìý
ÌýDepreciation and amortization Ìý9,047 Ìý9,268
ÌýStock-based compensation expenseÌý Ìý6,000 Ìý6,327
ÌýAmortization of cable and satellite distribution fees Ìý42 Ìý839
ÌýAmortization of debt issuance costs Ìý532 Ìý642
ÌýLoss on disposition of fixed assets Ìý44 Ìý258
ÌýDeferred income taxes Ìý(952) Ìý(1,397)
ÌýBad debt expense 5,553 ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 5,093
ÌýExcess tax benefits from stock-based awards Ìý(13,297) Ìý(3,511)
Changes in current assets and liabilities:Ìý Ìý Ìý
ÌýAccounts receivable Ìý43,780 Ìý30,659
ÌýInventories Ìý(8,737) Ìý(11,400)
ÌýPrepaid expenses and other assets Ìý(4,546) Ìý(8,609)
ÌýAccounts payable, accrued expenses and other liabilities Ìý(87,134) Ìý(58,140)
Net cash used in operating activities attributable to continuing operations Ìý(23,375) Ìý(9,599)
Cash flows from investing activities attributable to continuing operations: Ìý Ìý
ÌýCapital expenditures Ìý(8,758) Ìý(5,187)
Net cash used in investing activities attributable to continuing operations Ìý(8,758) Ìý(5,187)
Cash flows from financing activities attributable to continuing operations: Ìý
ÌýRepurchase of common stock Ìý(39,139) Ìý--
ÌýCash dividends paid Ìý(7,326) Ìý--
ÌýProceeds from issuance of common stockÌý Ìý4,140 Ìý3,905
ÌýTax withholdings related to stock-based awards Ìý(11,592) Ìý(3,963)
ÌýExcess tax benefits from stock-based awards Ìý13,297 Ìý3,511
Net cash (used in) provided by financing activities attributable to continuing
operations
Ìý(40,620) Ìý3,453
Total cash used in continuing operations Ìý(72,753) Ìý(11,333)
Cash flows from discontinued operations Ìý Ìý
Net cash provided by operating activities attributable to discontinued operations Ìý236 Ìý1,292
Net cash used in investing activities attributable to discontinued operations Ìý(59) Ìý(31)
Total cash provided by discontinued operations Ìý177 Ìý1,261
Net decrease in cash and cash equivalents Ìý(72,576) Ìý(10,072)
Cash and cash equivalents at beginning of period Ìý381,808 Ìý354,259
Cash and cash equivalents at end of period Ìý$Ìý309,232 Ìý$Ìý344,187
Ìý
Ìý
Ìý
Ìý
Table 4
RECONCILIATIONS OF NON-GAAP TO GAAP MEASURES
HSN, INC. RECONCILIATION OF ADJUSTED EPS TO GAAP DILUTED EPS
(unaudited; in thousands except per share amounts)
Ìý Ìý Ìý
Ìý Three Months Ended
Ìý March 31,
Ìý 2012 2011
Adjusted EPSÌý Ìý$Ìý0.50 Ìý$Ìý0.41
Adjusted Net IncomeÌý Ìý$Ìý30,258 Ìý$Ìý24,535
ÌýStock-based compensation expense Ìý(6,000) Ìý(6,327)
ÌýAmortization of intangible assets Ìý-- Ìý(141)
ÌýLoss on disposition of fixed assets Ìý(44) Ìý(258)
ÌýLoss from discontinued operations, net of tax Ìý(123) Ìý(91)
ÌýImpact of income taxes Ìý2,079 Ìý2,563
Net Income Ìý$Ìý26,170 Ìý$Ìý20,281
GAAP diluted weighted average shares outstandingÌý Ìý60,053 Ìý60,338
GAAP Diluted EPS Ìý$Ìý0.44 Ìý$Ìý0.34
Ìý Ìý Ìý
Ìý
Ìý
Ìý
Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
HSN, INC. RECONCILIATION OF NON-GAAP DETAILED SEGMENT RESULTS TO GAAP
(unaudited; in thousands) Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Three Months Ended Three Months Ended
Ìý March 31, 2012 March 31, 2011
Ìý ÌýHSNÌý Cornerstone ÌýTotalÌý ÌýHSNÌý Cornerstone ÌýTotalÌý
Ìý
Adjusted EBITDA Ìý$Ìý57,322 Ìý$Ìý7,481 Ìý$Ìý64,803 Ìý$Ìý52,198 Ìý$Ìý5,076 Ìý$Ìý57,274
ÌýStock-based compensation expense Ìý(3,287) Ìý(2,713) Ìý(6,000) Ìý(4,176) Ìý(2,151) Ìý(6,327)
ÌýDepreciation and amortization Ìý(6,565) Ìý(2,482) Ìý(9,047) Ìý(7,199) Ìý(2,069) Ìý(9,268)
ÌýLoss on disposition of fixed assets Ìý(13) Ìý(31) Ìý(44) Ìý(54) Ìý(204) Ìý(258)
Operating income Ìý$Ìý47,457 Ìý$Ìý2,255 Ìý49,712 Ìý$Ìý40,769 Ìý$Ìý652 Ìý41,421
ÌýInterest expense, net Ìý Ìý Ìý(7,393) Ìý Ìý Ìý(7,944)
ÌýIncome from continuing operationsÌý Ìý Ìý Ìý Ìý Ìý Ìý
Ìýbefore income taxesÌý Ìý Ìý Ìý42,319 Ìý Ìý Ìý33,477
ÌýIncome tax provision Ìý Ìý Ìý(16,026) Ìý Ìý Ìý(13,105)
Income from continuing operations Ìý Ìý Ìý26,293 Ìý Ìý Ìý20,372
Loss from discontinued operations, net of tax Ìý Ìý Ìý(123) Ìý Ìý Ìý(91)
Net income Ìý Ìý Ìý$Ìý26,170 Ìý Ìý Ìý$Ìý20,281



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)Ìýone-time items. Adjusted 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 measures the amount of income generated each period that could be used to service debt, pay taxes and fund capital expenditures. Adjusted 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 one-time items.

Adjusted Net Income generally captures all items on the statement of operations that have been, or ultimately will be, settled in cash and is defined as net income available to common shareholders excluding, net of tax effects, if applicable: (1)Ìýstock-based compensation expense, (2)Ìýamortization of intangible assets, (3) gains and losses on asset dispositions, (4) goodwill, long-lived asset and intangible asset impairments, (5)Ìýpro forma adjustments for significant acquisitions, (6)Ìýone-time items and (7) discontinued operations.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 identified non-cash expenses or one-time 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 identified non-cash expenses or one-time items.Ìý Adjusted Net Income and Adjusted EPS have the same limitations as Adjusted EBITDA.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.