Adjusted EBITDA To Operating Income (Loss) And Consolidated Net Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2012 |
|
|
Three Months Ended March 31, 2011 |
|
|
|
HSN |
|
|
Cornerstone |
|
|
Total |
|
|
HSN |
|
|
Cornerstone |
|
|
Total |
|
Adjusted EBITDA
|
|
$ |
57,322 |
|
|
$ |
7,481 |
|
|
$ |
64,803 |
|
|
$ |
52,198 |
|
|
$ |
5,076 |
|
|
$ |
57,274 |
|
Stock-based compensation expense
|
|
|
(3,287 |
) |
|
|
(2,713 |
) |
|
|
(6,000 |
) |
|
|
(4,176 |
) |
|
|
(2,151 |
) |
|
|
(6,327 |
) |
Depreciation and amortization
|
|
|
(6,565 |
) |
|
|
(2,482 |
) |
|
|
(9,047 |
) |
|
|
(7,199 |
) |
|
|
(2,069 |
) |
|
|
(9,268 |
) |
Loss on disposition of fixed assets
|
|
|
(13 |
) |
|
|
(31 |
) |
|
|
(44 |
) |
|
|
(54 |
) |
|
|
(204 |
) |
|
|
(258 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
$ |
47,457 |
|
|
$ |
2,255 |
|
|
|
49,712 |
|
|
$ |
40,769 |
|
|
$ |
652 |
|
|
|
41,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
|
|
|
|
|
|
|
|
(7,393 |
) |
|
|
|
|
|
|
|
|
|
|
(7,944 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
|
|
|
|
|
|
|
|
|
|
42,319 |
|
|
|
|
|
|
|
|
|
|
|
33,477 |
|
Income tax provision
|
|
|
|
|
|
|
|
|
|
|
(16,026 |
) |
|
|
|
|
|
|
|
|
|
|
(13,105 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
|
|
|
|
|
|
|
|
26,293 |
|
|
|
|
|
|
|
|
|
|
|
20,372 |
|
|
|
|
|
|
|
|
Loss from discontinued operations, net of tax
|
|
|
|
|
|
|
|
|
|
|
(123 |
) |
|
|
|
|
|
|
|
|
|
|
(91 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
$ |
26,170 |
|
|
|
|
|
|
|
|
|
|
$ |
20,281 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales Of Reportable Segments |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2012 |
|
|
2011 |
|
Net sales:
|
|
|
|
|
|
|
|
|
HSN
|
|
$ |
541,932 |
|
|
$ |
526,175 |
|
Cornerstone
|
|
|
205,380 |
|
|
|
184,386 |
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
747,312 |
|
|
$ |
710,561 |
|
|
|
|
|
|
|
|
|
|
|