HSN, Inc. Reports Third Quarter 2013 Results

Highlights for the Third Quarter 2013:

  • Adjusted EPS increased 19% to $0.70 per share
  • Net sales increased 3% with digital sales up 8%
  • Adjusted EBITDA increased 4%
  • Quarterly dividend increased 39% to $0.25 per share

ST. PETERSBURG, Fla., Nov. 6, 2013 (GLOBE NEWSWIRE) -- HSN, Inc. (Nasdaq:HSNI) reported results for the third quarter ended September 30, 2013 for HSN, Inc. ("HSNi" or "Company") and its two operating segments, HSN and Cornerstone.

Table 1 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 ÌýQ3 2013Ìý ÌýQ3 2012Ìý ÌýChangeÌý
Ìý Ìý Ìý Ìý
Net Sales Ìý$Ìý798.9 Ìý$Ìý778.8 3%
Ìý Ìý Ìý Ìý
Adjusted EBITDA (Non-GAAP) Ìý$Ìý74.6 Ìý$Ìý71.8 4%
Operating Income (GAAP) (b) Ìý$Ìý61.1 Ìý$Ìý49.3 24%
Ìý Ìý Ìý Ìý
Adjusted Net Income (Non-GAAP) Ìý$Ìý38.3 Ìý$Ìý33.8 13%
Income from continuing operations (GAAP) (b)(c)(d) Ìý$Ìý42.1 Ìý$Ìý17.6 140%
Ìý Ìý Ìý Ìý
Adjusted EPS (Non-GAAP) Ìý$Ìý0.70 Ìý$Ìý0.59 19%
Diluted EPS from continuing operations (GAAP) (b)(c)(d) Ìý$Ìý0.77 Ìý$Ìý0.31 148%
Ìý Ìý Ìý Ìý
HSNi: Ìý Ìý Ìý
Average price pointÌý Ìý$Ìý60.33 Ìý$Ìý60.53 --
Units shipped (millions)Ìý Ìý15.0 Ìý14.9 1%
Gross margin Ìý36.1%Ìý Ìý36.7%Ìý (60 bps)
Return rateÌý Ìý17%Ìý Ìý18.5%Ìý 150 bps
Digital sales penetrationÌý Ìý46.5%Ìý Ìý44.2%Ìý 230 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.
(b) Q3 2012 results include an unfavorable sales tax settlement of $7.8 million, or $4.8 million net of taxes, or $0.08 per diluted share.
(c) Q3 2013 results include discrete tax benefits of $3.7 million, or $0.07 per diluted share.Ìý
(d) Q3 2012 results include costs associated with the redemption of Senior Notes of $18.3 million, or $11.4 million net of taxes, or $0.20 per diluted share.
Ìý Ìý Ìý Ìý
See reconciliation of Non-GAAP to GAAP measures in Table 4.

Third Quarter 2013 Results vs Third Quarter 2012 Results

  • HSNi's net sales grew 3% over the prior year to $798.9 million.ÌýHSN's net sales were relatively unchanged at $538.6 million, including 7% growth in digital sales.ÌýCornerstone's net sales increased 8% to $260.3 million, including 10% growth in digital sales.
    Ìý
  • HSNi's Adjusted EBITDA increased 4% to $74.6 million.ÌýThese results were driven by a 3% increase in net sales, partially offset by a 60 basis point decline in gross margin.ÌýOperating expenses as a percentage of net sales decreased 60 basis points (excluding non-cash charges and a $7.8 million sales tax settlement in the prior year).ÌýGAAP operating income increased 24% to $61.1 million.Ìý
    Ìý
  • Diluted EPS from continuing operations increased 148% to $0.77 compared to $0.31 in the prior year.ÌýAdjusted EPS (which excludes certain significant items identified in Table 4) increased 19% to $0.70.
    Ìý
  • Effective November 6, 2013, HSNi's board of directors approved a quarterly cash dividend of $0.25 per share representing a 39% increase from the prior dividend of $0.18 per share and is payable December 18, 2013 to shareholders of record as of December 4, 2013.Ìý

"HSNi has built a powerful and diverse portfolio of brands and products enabling us to capitalize on consumer trends, manage marketplace dynamics and position the company for long-term success," said Mindy Grossman, CEO of HSN, Inc. "During the third quarter, this strategy resulted in record customer levels at HSNi, an increase in digital penetration of 230 basis points—including strong growth in mobile, which now represents 12% of our total business—and Adjusted EPS growth of 19%."

Table 2 Ìý Ìý Ìý Ìý Ìý Ìý
SEGMENT RESULTS
($ in millions)
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Three Months Ended
September 30,Ìý
Nine Months Ended
September 30, (a) (b)
Ìý 2013 2012 Change 2013 2012 Change
Net Sales Ìý Ìý Ìý Ìý Ìý Ìý
HSNÌý Ìý$Ìý538.6 Ìý$Ìý537.4 0% Ìý$Ìý1,614.9 Ìý$Ìý1,581.3 2%
CornerstoneÌý Ìý260.3 Ìý241.4 8% Ìý769.2 Ìý702.6 9%
Total HSNi Ìý$Ìý798.9 Ìý$Ìý778.8 3% Ìý$Ìý2,384.1 Ìý$Ìý2,283.9 4%
Gross ProfitÌý Ìý Ìý Ìý Ìý Ìý Ìý
HSNÌý Ìý$Ìý186.2 Ìý$Ìý191.8 (3%) Ìý$Ìý566.1 Ìý$Ìý561.9 1%
Cornerstone Ìý102.4 Ìý93.7 9% Ìý311.4 Ìý284.0 10%
Total HSNiÌý Ìý$Ìý288.6 Ìý$Ìý285.5 1% Ìý$Ìý877.5 Ìý$Ìý845.9 4%
Adjusted EBITDA (Non-GAAP measure) Ìý Ìý Ìý Ìý Ìý Ìý
HSNÌý Ìý$Ìý57.1 Ìý$Ìý56.8 1% Ìý$Ìý173.2 Ìý$Ìý166.8 4%
CornerstoneÌý Ìý17.4 Ìý15.0 16% Ìý53.4 Ìý50.8 5%
Total HSNi Ìý$Ìý74.6 Ìý$Ìý71.8 4% Ìý$Ìý226.6 Ìý$Ìý217.6 4%
Operating IncomeÌý Ìý Ìý Ìý Ìý Ìý Ìý
HSNÌý Ìý$Ìý47.6 Ìý$Ìý47.0 1% Ìý$Ìý143.2 Ìý$Ìý137.8 4%
Cornerstone (c)Ìý Ìý13.5 Ìý2.3 477% Ìý41.7 Ìý28.2 48%
Total HSNi Ìý$Ìý61.1 Ìý$Ìý49.3 24% Ìý$Ìý184.9 Ìý$Ìý165.9 11%
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
(a) Chasing Fireflies was acquired on April 1, 2012; therefore, the acquisition impacts the comparability of periods for the nine months ended September 30.
(b) HSN's results for the nine months ended September 30, 2012 included one extra day versus the current period because of leap year.
(c) Q3 2012 results include an unfavorable sales tax settlement of $7.8 million.
See reconciliation of Non-GAAP to GAAP measures in Table 4. Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Table 3 Ìý Ìý Ìý Ìý Ìý Ìý
SEGMENT KEY OPERATING METRICS
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Three Months Ended
September 30,
Nine Months Ended
September 30,
Ìý 2013 2012 ÌýChangeÌý 2013 2012 ÌýChangeÌý
HSN: Ìý Ìý Ìý Ìý Ìý Ìý
Average price pointÌý Ìý$Ìý55.70 Ìý$Ìý58.74 (5%) Ìý$Ìý56.68 Ìý$Ìý60.17 (6%)
Units shipped (millions)Ìý Ìý11.3 Ìý11.0 3% Ìý33.7 Ìý31.4 7%
Gross margin Ìý34.6% Ìý35.7%Ìý (110 bps) Ìý35.1%Ìý Ìý35.5%Ìý (40 bps)
Return rateÌý Ìý18.7% Ìý20.5%Ìý 180 bps Ìý19.3%Ìý Ìý19.9%Ìý 60 bps
Digital sales penetrationÌý Ìý36.8% Ìý34.6%Ìý 220 bps Ìý36.0%Ìý Ìý34.4%Ìý 160 bps
Cornerstone: Ìý Ìý Ìý Ìý Ìý Ìý
Average price pointÌý Ìý$Ìý74.22 Ìý$Ìý65.52 13% Ìý$Ìý78.33 Ìý$Ìý72.39 8%
Units shipped (millions)Ìý Ìý3.6 Ìý3.8 (5%) Ìý10.1 Ìý10.1 0%
Gross margin Ìý39.3% Ìý38.8%Ìý 50 bps Ìý40.5%Ìý Ìý40.4%Ìý 10 bps
Return rateÌý Ìý13.2% Ìý13.6%Ìý 40 bps Ìý13.1%Ìý Ìý13.7%Ìý 60 bps
Digital sales penetrationÌý Ìý66.5% Ìý65.5%Ìý 100 bps Ìý65.3%Ìý Ìý63.6%Ìý 170 bps
Catalog circulation (millions) Ìý82.0 Ìý77.6Ìý 6% Ìý236.7 Ìý223.4 6%

HSN Segment Results for the Third Quarter 2013

HSN's net sales were $538.6 million compared to $537.4 million from the prior year.ÌýDigital sales grew 7% with penetration increasing 220 basis points to 36.8%.ÌýSales grew in home design and household, offset by lower sales in jewelry, apparel & accessories and culinary.ÌýNet sales were favorably affected by the product mix shift to categories with historically lower return rates as well as experiencing overall lower return rates in many product categories.ÌýThe average price point decreased 5% while units shipped increased 3%.ÌýÌýÌý

Gross profit decreased 3% to $186.2 million.ÌýGross margin decreased 110 basis points to 34.6% primarily due to the product mix shift and increased promotional activity.ÌýOperating expenses (excluding non-cash charges) decreased 4% to $129.1 million primarily due to the timing of certain marketing programs and bad debt expenses.Ìý

Adjusted EBITDA increased 1% to $57.1 million compared to $56.8 million in the prior year primarily due to the decrease in operating expenses, partially offset by the decline in gross profit.ÌýOperating income increased 1% to $47.6 million compared to $47.0 million in the prior year.

Cornerstone Segment Results for the Third Quarter 2013

Cornerstone's net sales were $260.3 million, an increase of 8% from the prior year.ÌýThe increase in net sales was driven by sales growth in the home brands.ÌýDigital sales grew 10% with penetration increasing 100 basis points to 66.5%.Ìý

Gross profit increased 9% to $102.4 million.ÌýGross margin increased 50 basis points to 39.3% primarily due to higher product margins.ÌýOperating expenses (excluding a decrease of $0.9 million in non-cash charges and a $7.8 million sales tax settlement in the prior year) increased 8% to $84.9 million largely due to an increase in selling and marketing costs, including catalog costs.Ìý

Adjusted EBITDA increased 16% to $17.4 million primarily due to the increases in net sales and gross margin, partially offset by the increase in operating expenses (excluding non-cash charges and the sales tax settlement).ÌýOperating income (which includes non-cash charges and the sales tax settlement) was $13.5 million compared to $2.3 million in the prior year.Ìý

Effective Tax Rate

HSNi's effective tax rate for continuing operations was 29% for the third quarter of 2013 as compared to 36% in the prior year.ÌýThe change in the effective tax rate was primarily due to discrete tax benefits of $3.7 million realized in the current quarter.ÌýExcluding the impact of these items, the third quarter effective tax rate for continuing operations would have been 36%.ÌýThe Company expects its annual 2013 effective tax rate to be approximately 36%.

Liquidity and Capital Resources

As of September 30, 2013, HSNi had cash and cash equivalents of $108.3 million compared to $222.1 million at December 31, 2012 and $129.9 million at September 30, 2012. Net cash provided by operating activities in the nine months ended September 30, 2013 was $95.1 million compared to $5.1 million in the prior year, an improvement of $90.0 million, primarily due to improved operating performance and changes in working capital.ÌýCash used to fund inventory decreased compared to prior year due to lower inventory receipts and an increase in sales.ÌýWorking capital was also positively impacted by the cash collected from HSN's Flexpay program.ÌýÌýÌý

Effective November 6, 2013, HSNi's board of directors approved a quarterly cash dividend of $0.25 per share payable December 18, 2013 to shareholders of record as of December 4, 2013.ÌýThis dividend represents a 39% increase in the prior dividend of $0.18 per share and demonstrates HSNi's continued confidence in its long-term growth potential.ÌýHSNi initiated its cash dividend in September 2011 as part of a balanced and disciplined approach to return value to shareholders, while preserving liquidity and flexibility to invest in its business.

During the third quarter, HSNi repurchased approximately 0.4 million shares of its common stock at a cost of $21.9 million, or an average cost of $55.79 per share.ÌýFrom inception of the share repurchase program in September 2011 through November 5, 2013, HSNi repurchased a total of 9.0 million shares at an aggregate cost of $395.3 million, representing an average cost of $44.00 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 and financial condition of HSNi, its operating segments and its consolidated subsidiaries.ÌýForward-looking statements are based on management's current expectations and assumptions which may not prove to be accurate.ÌýForward-looking statements 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:Ìýchanges 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 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 regulations regarding state and local sales and use taxes; 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; 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. More 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, Chief Operating OfficerÌýand Chief Financial Officer, will hold a conference call on Wednesday, November 6, 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 Wednesday, November 20, 2013 by dialing 855-859-2056 or 404-537-3406, plus the pass code 76016146 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
September 30,
Nine Months Ended
September 30,
Ìý 2013 2012 2013 2012
Ìý Ìý Ìý Ìý Ìý
Net salesÌý Ìý$Ìý798,890 Ìý$Ìý778,769 Ìý$Ìý2,384,147 Ìý$Ìý2,283,864
Cost of salesÌý Ìý510,300 Ìý493,253 Ìý1,506,633 Ìý1,437,986
Gross profit Ìý288,590 Ìý285,516 Ìý877,514 Ìý845,878
Operating expenses:Ìý Ìý Ìý Ìý Ìý
Selling and marketing Ìý165,395 Ìý163,169 Ìý504,812 Ìý481,351
General and administrative Ìý51,708 Ìý63,341 Ìý157,495 Ìý170,364
Depreciation and amortizationÌý Ìý10,402 Ìý9,694 Ìý30,305 Ìý28,250
Total operating expenses Ìý227,505 Ìý236,204 Ìý692,612 Ìý679,965
Operating income Ìý61,085 Ìý49,312 Ìý184,902 Ìý165,913
Other income (expense): Ìý Ìý Ìý Ìý
Interest expense, net Ìý(1,625) Ìý(3,679) Ìý(4,928) Ìý(18,545)
Loss on debt extinguishment Ìý-- Ìý(18,309) Ìý-- Ìý(18,627)
Total other expense, net Ìý(1,625) Ìý(21,988) Ìý(4,928) Ìý(37,172)
Income from continuing operations before income taxes Ìý59,460 Ìý27,324 Ìý179,974 Ìý128,741
Income tax provision Ìý(17,408) Ìý(9,766) Ìý(63,098) Ìý(48,284)
Income from continuing operations Ìý42,052 Ìý17,558 Ìý116,876 Ìý80,457
Income (loss) from discontinued operations, net of tax Ìý-- Ìý128 Ìý-- Ìý(5,854)
Net income Ìý$Ìý42,052 Ìý$Ìý17,686 Ìý$Ìý116,876 Ìý$Ìý74,603
Ìý Ìý Ìý Ìý Ìý
Income from continuing operations per share Ìý Ìý Ìý Ìý
Basic Ìý$Ìý0.79 Ìý$Ìý0.32 Ìý$Ìý2.17 Ìý$Ìý1.41
DilutedÌý Ìý$Ìý0.77 Ìý$Ìý0.31 Ìý$Ìý2.12 Ìý$Ìý1.37
Ìý Ìý Ìý Ìý Ìý
Net income per share Ìý Ìý Ìý Ìý
Basic Ìý$Ìý0.79 Ìý$Ìý0.32 Ìý$Ìý2.17 Ìý$Ìý1.31
DilutedÌý Ìý$Ìý0.77 Ìý$Ìý0.31 Ìý$Ìý2.12 Ìý$Ìý1.27
Ìý Ìý Ìý Ìý Ìý
Shares used in computing earnings per share Ìý Ìý Ìý Ìý
Basic Ìý53,234 Ìý55,476 Ìý53,849 Ìý56,913
DilutedÌý Ìý54,379 Ìý57,085 Ìý55,123 Ìý58,524
Ìý Ìý Ìý Ìý
HSN, INC. CONSOLIDATED BALANCE SHEETS Ìý Ìý Ìý
(unaudited; in thousands) Ìý Ìý Ìý
Ìý Ìý Ìý Ìý
Ìý September 30,
2013
December 31,
2012
September 30,
2012
ASSETS Ìý Ìý Ìý
Current assets: Ìý Ìý Ìý
Cash and cash equivalents Ìý$Ìý108,251 Ìý$Ìý222,092 Ìý$Ìý129,938
Accounts receivable, net Ìý192,931 Ìý249,890 Ìý178,144
Inventories Ìý383,144 Ìý330,936 Ìý391,316
Deferred income taxes Ìý29,560 Ìý27,603 Ìý22,640
Prepaid expenses and other current assets Ìý59,216 Ìý46,172 Ìý54,022
Total current assets Ìý773,102 Ìý876,693 Ìý776,060
Property and equipment, net Ìý170,903 Ìý171,303 Ìý159,026
Intangible assets, net Ìý265,761 Ìý266,876 Ìý267,466
Goodwill Ìý9,858 Ìý9,858 Ìý9,858
Other non-current assets Ìý6,692 Ìý7,222 Ìý6,753
TOTAL ASSETS Ìý$Ìý1,226,316 Ìý$Ìý1,331,952 Ìý$Ìý1,219,163
LIABILITIES AND SHAREHOLDERS' EQUITY Ìý Ìý Ìý
Current liabilities: Ìý Ìý Ìý
Accounts payable, trade Ìý$Ìý228,296 Ìý$Ìý267,061 Ìý$Ìý233,904
Current maturities of long-term debt Ìý12,500 Ìý9,375 Ìý6,250
Accrued expenses and other current liabilities Ìý171,114 Ìý215,389 Ìý170,951
Total current liabilities Ìý411,910 Ìý491,825 Ìý411,105
Long-term debt, less current maturities Ìý231,250 Ìý240,625 Ìý243,750
Deferred income taxes Ìý89,893 Ìý79,002 Ìý76,051
Other long-term liabilities Ìý11,619 Ìý15,986 Ìý15,716
Total liabilities Ìý744,672 Ìý827,438 Ìý746,622
Total shareholders' equity Ìý481,644 Ìý504,514 Ìý472,541
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY Ìý$Ìý1,226,316 Ìý$Ìý1,331,952 Ìý$Ìý1,219,163
Ìý Ìý Ìý
HSN, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS Ìý Ìý
(unaudited; in thousands) Ìý Ìý
Ìý Ìý Ìý
Ìý Nine Months Ended
September 30,
Ìý 2013 2012
Ìý Ìý Ìý
Cash flows from operating activities attributable to continuing operations: Ìý
Net income Ìý$Ìý116,876 Ìý$Ìý74,603
Loss from discontinued operations, net of tax Ìý-- Ìý(5,854)
Income from continuing operations Ìý116,876 Ìý80,457
Adjustments to reconcile income from continuing operations to net cash provided by operating activities attributable to continuing operations: Ìý Ìý
Depreciation and amortization Ìý30,305 Ìý28,250
Stock-based compensation expenseÌý Ìý10,279 Ìý15,278
Loss on debt extinguishment Ìý-- Ìý18,627
Amortization of debt issuance costs Ìý847 Ìý1,491
Loss on disposition of fixed assets Ìý1,069 Ìý449
Deferred income taxes Ìý8,412 Ìý(418)
Bad debt expense Ìý15,001 Ìý16,547
Excess tax benefits from stock-based awards Ìý(7,754) Ìý(16,162)
Other Ìý-- Ìý42
Changes in current assets and liabilities:Ìý Ìý Ìý
Accounts receivable Ìý41,745 Ìý27,182
Inventories Ìý(52,208) Ìý(96,497)
Prepaid expenses and other assets Ìý(12,725) Ìý(10,819)
Accounts payable, accrued expenses and other current liabilities Ìý(56,698) Ìý(59,322)
Net cash provided by operating activities attributable to continuing operations Ìý95,149 Ìý5,105
Cash flows from investing activities attributable to continuing operations: Ìý
Capital expenditures Ìý(34,088) Ìý(28,230)
Acquisition of business, net of cash received Ìý-- Ìý(22,875)
Proceeds received on sale of subsidiary Ìý-- Ìý6,580
Net cash used in investing activities attributable to continuing operations Ìý(34,088) Ìý(44,525)
Cash flows from financing activities attributable to continuing operations: Ìý
Redemption of Senior Notes Ìý-- Ìý(253,500)
Borrowing under term loan Ìý-- Ìý250,000
Repayments of long-term debt Ìý(6,250) Ìý--
Payments of debt issuance costs Ìý-- Ìý(4,607)
Repurchase of common stock Ìý(137,025) Ìý(184,652)
Cash dividends paid Ìý(29,046) Ìý(21,272)
Proceeds from issuance of common stockÌý Ìý5,886 Ìý6,357
Tax withholdings related to stock-based awards Ìý(13,897) Ìý(15,482)
Excess tax benefits from stock-based awards Ìý7,754 Ìý16,162
Payment of contingent consideration obligation Ìý(2,172) Ìý--
Net cash used in financing activities attributable to continuing operations Ìý(174,750) Ìý(206,994)
Total cash used in continuing operations Ìý(113,689) Ìý(246,414)
Cash flows from discontinued operations: Ìý Ìý
Net cash used in operating activities attributable to discontinued operations Ìý(152) Ìý(5,294)
Net cash used in investing activities attributable to discontinued operations Ìý-- Ìý(162)
Total cash used in discontinued operations Ìý(152) Ìý(5,456)
Net decrease in cash and cash equivalents Ìý(113,841) Ìý(251,870)
Cash and cash equivalents at beginning of period Ìý222,092 Ìý381,808
Cash and cash equivalents at end of period Ìý$Ìý108,251 Ìý$Ìý129,938
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
Ìý Three Months Ended
September 30, 2013
Three Months Ended
September 30, 2012
Ìý ÌýHSNÌý Cornerstone ÌýTotalÌý ÌýHSNÌý Cornerstone ÌýTotalÌý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Adjusted EBITDA Ìý$Ìý57,136 Ìý$Ìý17,426 Ìý$Ìý74,562 Ìý$Ìý56,790 Ìý$Ìý14,969 Ìý$Ìý71,759
Stock-based compensation expense Ìý(2,128) Ìý(896) Ìý(3,024) Ìý(2,771) Ìý(1,857) Ìý(4,628)
Depreciation and amortization Ìý(7,368) Ìý(3,034) Ìý(10,402) Ìý(6,665) Ìý(3,029) Ìý(9,694)
Sales tax settlement Ìý-- Ìý-- Ìý-- Ìý-- Ìý(7,750) Ìý(7,750)
Loss on disposition of fixed assets Ìý(10) Ìý(41) Ìý(51) Ìý(374) Ìý(1) Ìý(375)
Operating income Ìý$Ìý47,630 Ìý$Ìý13,455 Ìý61,085 Ìý$Ìý46,980 Ìý$Ìý2,332 Ìý49,312
Total other expense, net Ìý Ìý Ìý(1,625) Ìý Ìý Ìý(21,988)
Income from continuing operations before incomeÌýtaxes Ìý Ìý Ìý59,460 Ìý Ìý Ìý27,324
Income tax provision Ìý Ìý Ìý(17,408) Ìý Ìý Ìý(9,766)
Income from continuing operations Ìý Ìý Ìý42,052 Ìý Ìý Ìý17,558
Income from discontinued operations, net of tax Ìý Ìý Ìý--Ìý Ìý Ìý Ìý128
Net income Ìý Ìý Ìý$Ìý42,052 Ìý Ìý Ìý$Ìý17,686
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Nine Months Ended
September 30, 2013
Nine Months Ended
September 30, 2012
Ìý ÌýHSNÌý Cornerstone ÌýTotalÌý ÌýHSNÌý Cornerstone ÌýTotalÌý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Adjusted EBITDA Ìý$Ìý173,205 Ìý$Ìý53,350 Ìý$Ìý226,555 Ìý$Ìý166,821 Ìý$Ìý50,819 Ìý$Ìý217,640
Stock-based compensation expense Ìý(7,712) Ìý(2,567) Ìý(10,279) Ìý(8,810) Ìý(6,468) Ìý(15,278)
Depreciation and amortization Ìý(21,226) Ìý(9,079) Ìý(30,305) Ìý(19,839) Ìý(8,411) Ìý(28,250)
Sales tax settlement Ìý-- Ìý-- Ìý-- Ìý-- Ìý(7,750) Ìý(7,750)
Loss on disposition of fixed assets Ìý(1,028) Ìý(41) Ìý(1,069) Ìý(418) Ìý(31) Ìý(449)
Operating income Ìý$Ìý143,239 Ìý$Ìý41,663 Ìý184,902 Ìý$Ìý137,754 Ìý$Ìý28,159 Ìý165,913
Total other expense, net Ìý Ìý Ìý(4,928) Ìý Ìý Ìý(37,172)
Income from continuing operations before incomeÌýtaxes Ìý Ìý Ìý179,974 Ìý Ìý Ìý128,741
Income tax provision Ìý Ìý Ìý(63,098) Ìý Ìý Ìý(48,284)
Income from continuing operations Ìý Ìý Ìý116,876 Ìý Ìý Ìý80,457
Income (loss) from discontinued operations, net of tax Ìý Ìý Ìý--Ìý Ìý Ìý Ìý(5,854)
Net income Ìý Ìý Ìý$Ìý116,876 Ìý Ìý Ìý$Ìý74,603
Ìý
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
September 30,
Nine Months Ended
September 30,
Ìý 2013 2012 2013 2012
Ìý ÌýNet
IncomeÌý
ÌýEPSÌý ÌýNet
IncomeÌý
ÌýEPSÌý ÌýNet
IncomeÌý
ÌýEPSÌý ÌýNet
IncomeÌý
ÌýEPSÌý
Non-GAAP Adjusted Ìý$Ìý38,330 Ìý$Ìý0.70 Ìý$Ìý33,831 Ìý$Ìý0.59 Ìý$Ìý113,154 Ìý$Ìý2.05 Ìý$Ìý96,927 Ìý$Ìý1.66
Loss on debt extinguishment, net of tax Ìý-- Ìý--Ìý Ìý(11,434) Ìý(0.20) ÌýÌý-- Ìý--Ìý Ìý(11,631) Ìý(0.20)
Sales tax settlement, net of tax Ìý-- Ìý--Ìý Ìý(4,839) Ìý(0.08) Ìý-- Ìý--Ìý Ìý(4,839) Ìý(0.08)
Discrete income tax benefit Ìý3,722 Ìý0.07 Ìý-- Ìý--Ìý Ìý3,722 Ìý0.07 Ìý-- Ìý--Ìý
GAAP results from continuing operations Ìý42,052 Ìý0.77 Ìý17,558 Ìý0.31 Ìý116,876 Ìý2.12 Ìý80,457 Ìý1.37
Income (loss) from discontinued operations, net of tax Ìý-- Ìý--Ìý Ìý128 Ìý0.00 Ìý-- Ìý--Ìý Ìý(5,854) Ìý(0.10)
GAAP Ìý$Ìý42,052 Ìý$Ìý0.77 Ìý$Ìý17,686 Ìý$Ìý0.31 Ìý$Ìý116,876 Ìý$Ìý2.12 Ìý$Ìý74,603 Ìý$Ìý1.27
GAAP diluted weighted average shares outstandingÌý Ìý Ìý54,379 Ìý Ìý57,085 Ìý Ìý55,123 Ìý Ìý58,524

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. These 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.ÌýWe 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.ÌýEffective with the fourth quarter of 2012, HSNi modified its definition of Adjusted Net Income; therefore, previously reported amounts were modified to conform with the current definition.

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. 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.