10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended June 30, 2011

Or

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from              to             

Commission File No. 001-34061

HSN, INC.

(Exact name of registrant as specified in its charter)

Delaware	26-2590893
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

1 HSN Drive, St. Petersburg, Florida 33729

(Address of principal executive offices, including zip code)

(727) 872-1000

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x     No  ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definition of “accelerated filer,” “large accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	x	Accelerated filer	¨
Non-accelerated filer	¨  (Do not check if a smaller reporting company)	Smaller reporting company	¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No  x

As of August 1, 2011, the registrant had 58,797,022 shares of common stock, $0.01 par value per share, outstanding.

HSN, INC. AND SUBSIDIARIES

INDEX TO FORM 10-Q

		Page
Part I—Financial Information			3
Item 1.	Financial Statements (Unaudited)		3
	Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2011 and 2010		3
	Consolidated Balance Sheets as of June 30, 2011, December 31, 2010 and June 30, 2010		4
	Consolidated Statements of Shareholders’ Equity for the Six Months Ended June 30, 2011 and Year Ended December 31, 2010		5
	Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2011 and 2010		6
	Notes to Consolidated Financial Statements		7
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		14
Item 3.	Quantitative and Qualitative Disclosures About Market Risk		20
Item 4.	Controls and Procedures		20
Part II—Other Information			21
Item 1.	Legal Proceedings		21
Item 1A.	Risk Factors		21
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		21
Item 3.	Defaults Upon Senior Securities		21
Item 4.	Removed and Reserved		21
Item 5.	Other Information		21
Item 6.	Exhibits		21
Signatures			23

2

PART I—FINANCIAL INFORMATION

Item 1. Financial Statements

HSN, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

	Three Months Ended June 30,						Six Months Ended June 30,
	2011			2010			2011			2010
Net sales	$	746,939		$	689,992		$	1,470,921		$	1,373,205
Cost of sales		460,358			431,331			930,386			878,060
Gross profit		286,581			258,661			540,535			495,145
Operating expenses:
Selling and marketing		143,807			129,997			273,624			250,496
General and administrative		58,839			56,131			117,000			110,570
Production and programming		14,888			14,432			30,171			28,532
Depreciation and amortization of intangible assets		9,201			9,751			18,605			19,702
Total operating expenses		226,735			210,311			439,400			409,300
Operating income		59,846			48,350			101,135			85,845
Other income (expense):
Interest income		131			165			244			247
Interest expense		(7,945	)		(8,226	)		(16,017	)		(16,617	)
Total other expense, net		(7,814	)		(8,061	)		(15,773	)		(16,370	)
Income before income taxes		52,032			40,289			85,362			69,475
Income tax provision		(20,065	)		(15,583	)		(33,115	)		(27,116	)
Net income	$	31,967		$	24,706		$	52,247		$	42,359
Net income per share:
Basic	$	0.55		$	0.43		$	0.89		$	0.74
Diluted	$	0.53		$	0.42		$	0.86		$	0.72
Shares used in computing earnings per share:
Basic		58,648			57,420			58,432			57,112
Diluted		60,779			59,430			60,560			59,239

The accompanying Notes to Consolidated Financial Statements are an integral part of these statements.

3

HSN, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)

(Unaudited)

	June 30, 2011			December 31, 2010			June 30, 2010
ASSETS
Current assets:
Cash and cash equivalents	$	337,374		$	354,259		$	279,934
Accounts receivable, net of allowance of $14,171, $13,026 and $11,499, respectively		140,265			195,748			118,929
Inventories		322,372			296,390			293,679
Deferred income taxes		26,722			28,801			21,055
Prepaid expenses and other current assets		60,633			42,443			57,650
Total current assets		887,366			917,641			771,247
Property and equipment, net		155,900			154,987			153,068
Intangible assets, net		260,342			260,623			260,904
Other non-current assets		9,964			12,492			15,483
TOTAL ASSETS	$	1,313,572		$	1,345,743		$	1,200,702
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Accounts payable, trade	$	190,075		$	244,301		$	195,293
Current maturities of long-term debt		17,460			5,820			12,698
Accrued expenses and other current liabilities		174,480			216,114			174,497
Total current liabilities		382,015			466,235			382,488
Long-term debt, net of current maturities		291,395			302,938			321,359
Deferred income taxes		76,399			80,203			75,077
Other long-term liabilities		19,462			19,904			17,127
Total liabilities		769,271			869,280			796,051
Commitments and contingencies (Note 10)
SHAREHOLDERS’ EQUITY:
Preferred stock, $0.01 par value; 25,000,000 authorized shares; no issued shares		—			—			—
Common stock, $0.01 par value; 300,000,000 authorized shares; 58,762,204, 57,966,771 and 57,473,915 issued shares at June 30, 2011, December 31, 2010 and June 30, 2010, respectively		588			580			575
Additional paid-in capital		2,468,989			2,453,406			2,437,945
Retained deficit		(1,925,276	)		(1,977,523	)		(2,033,687	)
Accumulated other comprehensive loss		—			—			(182	)
Total shareholders’ equity		544,301			476,463			404,651
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	1,313,572		$	1,345,743		$	1,200,702

The accompanying Notes to Consolidated Financial Statements are an integral part of these statements.

4

HSN, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

(In thousands)

(Unaudited)

	Preferred Stock				Common Stock				Additional Paid-in Capital		Retained Deficit			Accumulated Other Comprehensive Loss			Total
	Shares		Amount		Shares		Amount
Balance as of December 31, 2009		—	$	—		56,503	$	565	$	2,419,765	$	(2,076,046	)	$	(254	)	$	344,030
Comprehensive income:
Net income		—		—		—		—		—		98,523			—			98,523
Foreign currency translation		—		—		—		—		—		—			254			254
Total comprehensive income																		98,777
Stock-based compensation expense for equity awards		—		—		—		—		16,491		—			—			16,491
Issuance of common stock from stock-based compensation awards, including related tax benefit of $2,064		—		—		1,464		15		17,150		—			—			17,165
Balance as of December 31, 2010		—		—		57,967		580		2,453,406		(1,977,523	)		—			476,463
Comprehensive income		—		—		—		—		—		52,247			—			52,247
Stock-based compensation expense for equity awards		—		—		—		—		9,772		—			—			9,772
Issuance of common stock from stock-based compensation awards, including related tax benefit of $4,911		—		—		796		8		5,811		—			—			5,819
Balance as of June 30, 2011		—	$	—		58,763	$	588	$	2,468,989	$	(1,925,276	)	$	—		$	544,301

The accompanying Notes to Consolidated Financial Statements are an integral part of these statements.

5

HSN, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

	Six Months Ended June 30,
	2011			2010
Cash flows from operating activities:
Net income	$	52,247		$	42,359
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
Depreciation and amortization of intangible assets		18,605			19,702
Stock-based compensation expense		13,282			9,310
Amortization of cable and satellite distribution fees		843			1,679
Amortization of debt issuance costs		1,285			1,285
Loss on disposition of fixed assets		305			488
Deferred income taxes		(1,725	)		(431	)
Bad debt expense		9,743			8,265
Excess tax benefits from stock-based awards		(5,425	)		(965	)
Changes in current assets and liabilities:
Accounts receivable		45,704			55,587
Inventories		(25,982	)		(32,206	)
Prepaid expenses and other assets		(17,693	)		(11,686	)
Accounts payable, accrued expenses and other current liabilities		(94,473	)		(74,442	)
Net cash (used in) provided by operating activities		(3,284	)		18,945
Cash flows from investing activities:
Capital expenditures		(19,667	)		(15,854	)
Net cash used in investing activities		(19,667	)		(15,854	)
Cash flows from financing activities:
Repayment of long-term debt		—			(4,762	)
Issuance of common stock, net of withholding taxes		641			10,719
Excess tax benefits from stock-based awards		5,425			965
Net cash provided by financing activities		6,066			6,922
Net (decrease) increase in cash and cash equivalents		(16,885	)		10,013
Cash and cash equivalents at beginning of period		354,259			269,921
Cash and cash equivalents at end of period	$	337,374		$	279,934

The accompanying Notes to Consolidated Financial Statements are an integral part of these statements.

6

HSN, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

NOTE 1—ORGANIZATION

Company Overview

HSN, Inc. (“HSNi”) is an interactive multi-channel retailer that markets and sells a wide range of third party and private label merchandise directly to consumers through various platforms including (i) television home shopping programming broadcast on the HSN television networks; (ii) catalogs, which consist primarily of the Cornerstone portfolio of leading print catalogs which includes Frontgate, Ballard Designs, Garnet Hill, Smith+Noble, The Territory Ahead, TravelSmith and Improvements; (iii) websites, which consist primarily of HSN.com and the eight branded websites operated by Cornerstone; (iv) retail and outlet stores; and (v) mobile devices. HSNi’s television home shopping business, related e-commerce and retail and outlet stores are referred to herein as “HSN” and all catalog operations, including related e-commerce and stores, are collectively referred to herein as “Cornerstone.”

HSN offerings primarily consist of jewelry, fashion (apparel & accessories), beauty & wellness, and home & other (including housewares, home fashions, electronics, culinary, fitness and other). Merchandise offered by Cornerstone primarily consists of home furnishings (including indoor/outdoor furniture, window treatments and other home related goods) and apparel & accessories.

Basis of Presentation

HSNi was incorporated in Delaware in May 2008 in connection with the spin-off of several businesses previously owned by IAC/InterActiveCorp, or IAC. The spin-off from IAC occurred August 20, 2008 concurrent with the spin-offs from IAC of Interval Leisure Group, Inc., Ticketmaster Entertainment, Inc. (now a wholly-owned subsidiary of Live Nation, Inc.), and Tree.com, Inc. Throughout these financial statements, the separation transaction is referred to as the “Spin-off” and each of these companies as “Spincos.” In connection with the Spin-off, HSNi’s shares began trading on the NASDAQ Global Select Market under the symbol “HSNI.”

The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”). Accordingly, they do not include all of the information and notes required by GAAP for complete financial statements. In the opinion of HSNi’s management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Interim results are not necessarily indicative of the results that may be expected for a full year. The accompanying unaudited consolidated financial statements should be read in conjunction with HSNi’s audited consolidated financial statements and notes thereto for the year ended December 31, 2010. The consolidated balance sheet as of December 31, 2010 and the consolidated statement of shareholders’ equity for the year ended December 31, 2010 were derived from the audited consolidated financial statements at that date but may not include all disclosures required by GAAP. Intercompany transactions and accounts have been eliminated in consolidation.

Reclassifications

Certain reclassifications were made to prior period amounts in the consolidated statements of operations and cash flows to conform to the current year presentation.

NOTE 2—SIGNIFICANT ACCOUNTING POLICIES

Accounting Estimates

HSNi’s management is required to make certain estimates and assumptions during the preparation of its consolidated financial statements in accordance with GAAP. These estimates and assumptions impact the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the date of the consolidated financial statements. They also impact the reported amount of net earnings during any period. Actual results could differ from those estimates. In the opinion of HSNi’s management, the assumptions underlying these interim unaudited financial statements are reasonable.

Significant estimates underlying the accompanying consolidated financial statements include: the determination of the lower of cost or market adjustment for inventory; sales returns and other revenue allowances; the allowance for doubtful

7

accounts; the recoverability of long-lived and intangible assets; the determination of deferred income taxes, including related valuation allowances; the accrual for actual, pending or threatened litigation, claims and assessments; and assumptions related to the determination of stock-based compensation.

NOTE 3—PROPERTY AND EQUIPMENT

The balance of property and equipment, net, is as follows (in thousands):

	June 30, 2011			December 31, 2010			June 30, 2010
Capitalized software	$	214,757		$	211,816		$	199,744
Computer and broadcast equipment		92,826			93,284			88,822
Buildings and leasehold improvements		94,842			90,417			85,318
Furniture and other equipment		76,083			72,726			68,853
Projects in progress		8,016			3,825			12,305
Land and land improvements		10,921			10,922			10,922
		497,445			482,990			465,964
Less: accumulated depreciation and amortization		(341,545	)		(328,003	)		(312,896	)
Total property and equipment, net	$	155,900		$	154,987		$	153,068

NOTE 4—SEGMENT INFORMATION

HSNi presents its operating segments and related financial information in a manner consistent with how the chief operating decision maker and executive management view the businesses, how the businesses are organized as to segment management, and the focus of the businesses with regards to the types of products or services offered or the target market. HSNi has two operating segments, HSN and Cornerstone. The accounting policies of the segments are the same as those described in Note 2 – Summary of Significant Accounting Policies included in HSNi’s Annual Report on Form 10-K for the year ended December 31, 2010. Intercompany accounts and transactions have been eliminated in consolidation.

HSNi’s primary metric is Adjusted EBITDA, which is defined as operating income excluding, if applicable: (1) non-cash charges including: (a) stock-based compensation expense, (b) amortization of intangibles, (c) depreciation and gains and losses on asset dispositions, and (d) goodwill, long-lived asset and intangible asset impairments; (2) pro forma adjustments for significant acquisitions; and (3) one-time items. Adjusted EBITDA is not a measure determined in accordance with GAAP, and should not be considered in isolation or as 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. Adjusted EBITDA measures the amount of income generated each period that could be used to service debt, pay taxes and fund capital expenditures. Adjusted EBITDA has certain limitations in that it does not take into account the impact to HSNi’s consolidated statements 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 expenses and one-time items.

8

The following tables reconcile Adjusted EBITDA to operating income for HSNi’s operating segments and to HSNi’s consolidated net income (in thousands):

	Three Months Ended June 30, 2011									Three Months Ended June 30, 2010
	HSN			Cornerstone			Total			HSN			Cornerstone			Total
Adjusted EBITDA	$	51,624		$	24,425		$	76,049		$	45,064		$	18,489		$	63,553
Stock-based compensation expense		(3,781	)		(3,174	)		(6,955	)		(2,771	)		(2,196	)		(4,967	)
Depreciation and amortization of intangible assets		(6,976	)		(2,225	)		(9,201	)		(7,403	)		(2,348	)		(9,751	)
(Loss) gain on disposition of fixed assets		(52	)		5			(47	)		(426	)		(59	)		(485	)
Operating income	$	40,815		$	19,031			59,846		$	34,464		$	13,886			48,350
Other expense, net								(7,814	)								(8,061	)
Income before income taxes								52,032									40,289
Income tax provision								(20,065	)								(15,583	)
Net income							$	31,967								$	24,706
	Six Months Ended June 30, 2011									Six Months Ended June 30, 2010
	HSN			Cornerstone			Total			HSN			Cornerstone			Total
Adjusted EBITDA	$	103,822		$	29,505		$	133,327		$	95,378		$	19,967		$	115,345
Stock-based compensation expense		(7,958	)		(5,324	)		(13,282	)		(6,042	)		(3,268	)		(9,310	)
Depreciation and amortization of intangible assets		(14,174	)		(4,431	)		(18,605	)		(15,149	)		(4,553	)		(19,702	)
Loss on disposition of fixed assets		(106	)		(199	)		(305	)		(428	)		(60	)		(488	)
Operating income	$	81,584		$	19,551			101,135		$	73,759		$	12,086			85,845
Other expense, net								(15,773	)								(16,370	)
Income before income taxes								85,362									69,475
Income tax provision								(33,115	)								(27,116	)
Net income							$	52,247								$	42,359

The net sales for each of HSNi’s reportable segments are as follows (in thousands):

	Three Months Ended June 30,				Six Months Ended June 30,
	2011		2010		2011		2010
Net sales:
HSN	$	481,994	$	466,411	$	1,008,168	$	985,330
Cornerstone		264,945		223,581		462,753		387,875
Total	$	746,939	$	689,992	$	1,470,921	$	1,373,205

NOTE 5—STOCK-BASED AWARDS

The Second Amended and Restated 2008 Stock and Annual Incentive Plan, as amended (the “Plan”), authorizes the issuance of 8.0 million shares of HSNi common stock for new awards granted by HSNi. The purpose of the Plan is to assist HSNi in attracting, retaining and motivating officers, employees, directors and consultants, and to provide HSNi with the ability to provide incentives more directly linked to the profitability of HSNi’s business and increases in shareholder value. As of June 30, 2011, there were approximately 3.1 million shares of common stock available for grants under the Plan.

HSNi can grant restricted stock units (“RSUs”), stock options, stock appreciation rights (“SARs”) and other stock-based awards under the Plan. Stock-based awards have a maximum term of 10 years. The exercise price of options and SARs granted under the Plan is required to be at or above the fair market value of HSNi’s stock on the date of grant.

9

During the six months ended June 30, 2011, HSNi granted approximately 320,000 RSUs and 348,000 SARs. The RSUs have a weighted average fair value of $30.26 and they primarily vest after three years. The SARs have a weighted average exercise price of $29.72, have a fair value of $12.84 and primarily vest ratably over three years. The following are the assumptions used in the Black-Scholes option pricing model to value SARs for the six months ended June 30, 2011: volatility factor of 46.51%, risk-free interest rate of 2.33%, expected term of 5 years and a dividend yield of zero.

During the first quarter of 2010, HSNi implemented a performance-based equity compensation program for certain key members of Cornerstone’s management. The amount payable is based on the extent to which certain pre-established performance goals for Cornerstone are achieved during the three-year period ending December 31, 2012. The amount earned pursuant to the award will be measured at the end of the requisite service period and is expected to be settled in shares of HSNi common stock. These equity awards are accounted for as liabilities which are remeasured each reporting period based on the probability of achievement of the performance conditions. As of June 30, 2011, a liability of approximately $8.3 million was recorded for these awards.

Stock-based compensation expense is included in the following line items in the accompanying consolidated statements of operations (in thousands):

	Three Months Ended June 30,						Six Months Ended June 30,
	2011			2010			2011			2010
Selling and marketing	$	842		$	650		$	1,784		$	1,478
General and administrative		5,840			4,099			10,923			7,357
Production and programming		273			218			575			475
Stock-based compensation expense before income taxes		6,955			4,967			13,282			9,310
Income tax benefit		(2,082	)		(1,823	)		(4,210	)		(3,397	)
Stock-based compensation expense after income taxes	$	4,873		$	3,144		$	9,072		$	5,913

As of June 30, 2011, there was approximately $25.8 million of unrecognized compensation cost, net of estimated forfeitures, related to all equity-based awards, which is currently expected to be recognized over a weighted average period of approximately 1.9 years.

NOTE 6—INCOME TAXES

HSNi calculates its interim income tax provision in accordance with the accounting guidance for income taxes in interim periods. At the end of each interim period, HSNi makes its best estimate of the annual expected effective tax rate and applies that rate to its ordinary year-to-date income or loss. The tax or benefit related to significant, unusual, or extraordinary items that will be separately reported or reported net of their related tax effect are individually computed and recognized in the interim period in which those items occur.

In addition, the effect of changes in enacted tax laws or rates, tax status, or judgment on the realizability of a beginning-of-the-year deferred tax asset in future years is recognized in the interim period in which the change occurs.

The computation of the annual expected effective tax rate at each interim period requires certain estimates and assumptions including, but not limited to, the expected operating income for the year, permanent and temporary differences, and the likelihood of recovering deferred tax assets generated in the current year. The accounting estimates used to compute the provision for income taxes may change as new events occur, more experience is acquired, additional information is obtained or the tax environment changes. To the extent that the estimated annual effective tax rate changes during a quarter, the effect of the change on prior quarters is included in tax expense for the current quarter.

For the three and six months ended June 30, 2011, HSNi recorded a tax provision of $20.1 million and $33.1 million, respectively, which represents effective tax rates of 38.6% and 38.8%, respectively. For the three and six months ended June 30, 2010, HSNi recorded a tax provision of $15.6 million and $27.1 million, respectively, which represents effective tax rates of 38.7% and 39.0%, respectively. The effective tax rates exceed the federal statutory rate of 35.0% due principally to the effect of state income taxes.

10

In connection with the Spin-off, HSNi entered into a Tax Sharing Agreement with IAC pursuant to which, among other things, each of the Spincos has indemnified IAC and the other Spincos for any taxes resulting from the Spin-off of such Spinco (and any related interest, penalties, legal and professional fees, and all costs and damages associated with related shareholder litigation or controversies) to the extent such amounts result from (i) any act or failure to act by such Spinco described in the covenants in the Tax Sharing Agreement, (ii) any acquisition of equity securities or assets of such Spinco or a member of its group, and (iii) any breach by such Spinco or any member of its group of any representation or covenant contained in the separation documents or in the documents relating to the Internal Revenue Service (“IRS”) private letter ruling and/or tax opinions. In the event an adjustment with respect to a pre-Spin-off period for which IAC is responsible results in a tax benefit to HSNi in a post-Spin-off period, HSNi will be required to pay such tax benefit to IAC. In general, IAC controls all audits and administrative matters and other tax proceedings relating to the consolidated federal income tax return of the IAC group and any other tax returns for which the IAC group is responsible. The provisions set forth in the Tax Sharing Agreement could subject HSNi to future tax contingencies.

The IRS has completed its review of the IAC consolidated tax returns for the years ended December 31, 2001 through 2006, which includes the operations of HSNi. The settlement for these years has not yet been submitted to the Joint Committee on Taxation for approval. The IRS will begin its review of the IAC consolidated tax returns for the years ended December 31, 2007 through 2009 in July 2011. The statute of limitations for the years 2001 through 2007 has been extended to December 31, 2012. Various IAC consolidated tax returns filed with state, local and foreign jurisdictions are currently under examination, the most significant of which are California, New York and New York City, for various tax years after December 31, 2003. By virtue of the Tax Sharing Agreement with IAC, HSNi is indemnified with respect to additional tax liabilities for consolidated or combined federal and state tax returns prepared and filed by IAC prior to the Spin-off, but is liable for any additional tax liabilities for HSNi separately filed state income tax returns.

NOTE 7—EARNINGS PER SHARE

HSNi computes basic earnings per share using the weighted average number of common shares outstanding for the period. HSNi computes diluted earnings per share using the treasury stock method which includes the weighted average number of common shares outstanding for the period plus the potential dilution that could occur if various equity awards to issue common stock were exercised or restricted equity awards were vested resulting in the issuance of common stock that could share in HSNi’s earnings.

The following table presents HSNi’s basic and diluted earnings per share (in thousands, except per share data):

	Three Months Ended June 30,				Six Months Ended June 30,
	2011		2010		2011		2010
Net income	$	31,967	$	24,706	$	52,247	$	42,359
Weighted average number of shares outstanding:
Basic		58,648		57,420		58,432		57,112
Dilutive effect of stock-based compensation awards		2,131		2,010		2,128		2,127
Diluted		60,779		59,430		60,560		59,239
Net income per share:
Basic	$	0.55	$	0.43	$	0.89	$	0.74
Diluted	$	0.53	$	0.42	$	0.86	$	0.72
Unexercised employee stock options and stock appreciation rights and unvested restricted stock units excluded from the diluted EPS calculation because their effect would have been antidilutive		1,209		1,570		1,305		1,964

11

NOTE 8—LONG-TERM DEBT

The balance of long-term debt, including current maturities, is as follows (in thousands):

	June 30, 2011			December 31, 2010			June 30, 2010
Secured credit agreement expiring July 25, 2013:
Term loan	$	69,841		$	69,841		$	95,238
Revolving credit facility		—			—			—
11.25% Senior Notes due August 1, 2016; interest payable each February 1st and August 1st		240,000			240,000			240,000
Unamortized original issue discount on Senior Notes		(986	)		(1,083	)		(1,181	)
Total long-term debt		308,855			308,758			334,057
Less: current maturities		(17,460	)		(5,820	)		(12,698	)
Long-term debt, net of current maturities	$	291,395		$	302,938		$	321,359

On July 25, 2008, HSNi entered into a secured credit agreement with a syndicate of banks relating to a $150 million term loan and a $150 million revolving credit facility, each having a five-year maturity. Certain HSNi subsidiaries have unconditionally guaranteed HSNi’s obligations under the credit agreement, which is secured by substantially all of HSNi’s assets. The credit agreement bears interest based on HSNi’s financial leverage and, as of June 30, 2011, the term loan interest rate was equal to LIBOR plus 2.00% (2.19%). The credit agreement contains two principal financial covenants consisting of a maximum leverage ratio, as defined in the credit agreement, of 2.75x and a minimum interest coverage ratio, as defined in the credit agreement, of 3.00x, among other covenants. HSNi was in compliance with all such covenants as of June 30, 2011, with a leverage ratio of 1.13x and an interest coverage ratio of 9.32x. The amount available to HSNi under the credit agreement is reduced by the amount of commercial and standby letters of credit issued under the revolving credit facility portion of the agreement. As of June 30, 2011, there were $27.7 million of outstanding commercial and standby letters of credit issued under the revolving credit facility. The ability to draw funds under the revolving credit facility is dependent upon meeting the aforementioned financial covenants, which may limit HSNi’s ability to draw the full amount of the facility. As of June 30, 2011, the additional amount that could be borrowed under the revolving credit facility, in consideration of the financial covenants and outstanding letters of credit, was approximately $122.3 million. HSNi capitalized $7.3 million in financing costs related to the credit agreement and amortizes these costs to interest expense over the credit agreement’s five-year life. The annual fee to maintain the revolving credit facility is 50 basis points on the revolving credit facility portion of the credit agreement.

On July 28, 2008, HSNi issued $240 million of 11.25% senior notes due 2016 (the “Senior Notes”). The Senior Notes are unsecured and subordinated to all of HSNi’s secured debt. The Senior Notes were issued at a discount of $1.6 million which, along with other issuance expenses of $7.3 million, are being amortized to interest expense over the eight-year term of the Senior Notes.

NOTE 9—FAIR VALUE MEASUREMENTS

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. HSNi applies the following framework for measuring fair value which is based on a three-level hierarchy:

Level 1—Valuations based on quoted prices for identical assets and liabilities in active markets.

Level 2—Valuations based on observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market data.

Level 3—Valuations based on unobservable inputs reflecting our own assumptions, consistent with reasonably available assumptions made by other market participants. These valuations require significant judgment.

12

The carrying amounts of cash and cash equivalents, accounts receivable, accounts payable and accrued expenses approximate fair value because of the short maturity of these items. The following table summarizes the fair value of HSNi’s financial assets and liabilities which are carried at cost (in thousands):

	June 30, 2011
					Fair Value Measurement Category
	Carrying Value		Fair Value		Level 1		Level 2		Level 3
Senior Notes	$	240,000	$	270,000	$	270,000	$	—	$	—
Term Loan		69,841		69,566		—		—		69,566
	December 31, 2010
					Fair Value Measurement Category
	Carrying Value		Fair Value		Level 1		Level 2		Level 3
Senior Notes	$	240,000	$	273,900	$	273,900	$	—	$	—
Term Loan		69,841		69,841		—		—		69,841
	June 30, 2010
					Fair Value Measurement Category
	Carrying Value		Fair Value		Level 1		Level 2		Level 3
Senior Notes	$	240,000	$	268,800	$	268,800	$	—	$	—
Term Loan		95,238		91,039		—		—		91,039

The fair value of the Senior Notes was based upon quoted market information (level 1 criteria) and the fair value of the term loan was based upon discounted cash flows (level 3 criteria).

HSNi measures certain assets, such as intangible assets and property and equipment, at fair value on a non-recurring basis. These assets are recognized at fair value if they are deemed to be impaired. During the six months ended June 30, 2011 and the year ended December 31, 2010, there were no assets that were required to be recorded at fair value as no impairment indicators were present.

NOTE 10—COMMITMENTS AND CONTINGENCIES

In January 2010, one of HSNi’s direct-to-consumer subsidiaries received a preliminary notification from a state taxing authority alleging that the subsidiary was required to collect and remit sales taxes for the period from September 2002 through August 2009. In October 2010, the state presented the subsidiary with an assessment relating to this matter. Additionally during 2010, the same taxing authority notified two other direct-to-consumer subsidiaries of its intent to conduct sales tax audits for the period from 2004 through 2010. HSNi does not believe that any of these subsidiaries were obligated to collect and remit such taxes, and intends to vigorously defend its position. At this time, no contingent liability has been recorded and no assurances can be given as to the outcome of this situation.

In the ordinary course of business, HSNi is a party to various audits and lawsuits. These audits or litigation may relate to claims involving property, personal injury, contract, intellectual property (including patent infringement), sales tax, regulatory compliance and other claims. HSNi has established reserves for specific legal or tax compliance matters that it determined the likelihood of an unfavorable outcome is probable and the loss is reasonably estimable. Management has also identified certain other legal matters where it believes an unfavorable outcome is not probable and, therefore, no reserve is established. Although management currently believes that an unfavorable resolution of claims against HSNi, including claims where an unfavorable outcome is reasonably possible, will not have a material impact on its liquidity, results of operations, financial condition or cash flows, these matters are subject to inherent uncertainties and management’s view of these matters may change in the future and an unfavorable resolution of such a proceeding could have such a material impact. Moreover, any claims or regulatory actions against HSNi, whether meritorious or not, could be time-consuming, result in costly litigation, require significant amounts of management time and result in the diversion of significant operational resources.

HSNi also evaluates other contingent matters, including tax contingencies, to assess the probability and estimated extent of potential loss. See Note 6 for discussion related to income tax contingencies.

13

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Cautionary Statement Regarding Forward-Looking Information

This quarterly report on Form 10-Q contains certain “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934 (the “Exchange Act”), which are based on management’s exercise of business judgment, as well as assumptions made by and information currently available to management. When used in this document, the words “may,” “will,” “anticipate,” “believe,” “estimate,” “expect,” “intend” and words of similar import, are intended to identify any forward-looking statements. These forward-looking statements include, among other things, statements relating to the following: HSNi’s future financial performance, HSNi’s business prospects and strategy, anticipated trends and prospects in the various markets in which HSNi’s businesses operate and other similar matters. These forward-looking statements relate to expectations concerning matters that are not historical fact and are based on management’s current expectations and assumptions about future events, which are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. Although we believe our expectations are based on reasonable estimates and assumptions, they are not guarantees of performance.

Should one or more of these uncertainties, risks or changes in circumstances materialize, or should underlying assumptions prove incorrect, our actual results could differ materially from those anticipated in these forward-looking statements. Factors that could cause or contribute to such differences include but are not limited to those described under “Risk Factors,” included in HSNi’s Annual Report on Form 10-K for the year ended December 31, 2010 and the following: the continued impact of the current macroeconomic environment on consumer confidence and spending levels; whether national economic stimulus initiatives and measures will be successful in achieving their objectives within the expected timeframes; other changes in political, business and economic conditions, particularly those that affect consumer confidence, consumer spending or e-commerce 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; and the loss of any key member of our senior management team. Other unknown or unpredictable factors that could also adversely affect HSNi’s business, financial condition and results of operations may arise from time to time.

You should not place undue reliance on these forward-looking statements. Such forward-looking statements speak only to the date such statements are made and we do not undertake to update, revise or otherwise publicly release any revisions to these forward-looking statements to reflect events or circumstances after the date hereof, or to reflect the occurrence of any unanticipated events. Although we believe that our expectations are based on reasonable assumptions, we can give no assurance that our expectations will materialize. Historical results should not be considered an indication of future performance.

Results of Operations

Net Sales

Net sales primarily relate to the sale of merchandise, including shipping and handling fees, and are reduced by incentive discounts and actual and estimated sales returns. Revenue is recorded when delivery to the customer has occurred. Delivery is considered to have occurred when the customer takes title and assumes the risks and rewards of ownership, which is generally on the date of shipment. HSNi’s sales policy allows customers to return virtually all merchandise for a full refund or exchange, subject to pre-established time restrictions.

	Three Months Ended June 30,							Six Months Ended June 30,
	2011		Change			2010		2011		Change			2010
	(Dollars in thousands)							(Dollars in thousands)
HSN	$	481,994		3	%	$	466,411	$	1,008,168		2	%	$	985,330
Cornerstone		264,945		19	%		223,581		462,753		19	%		387,875
Total net sales	$	746,939		8	%	$	689,992	$	1,470,921		7	%	$	1,373,205

HSNi net sales in the second quarter of 2011 increased 8%, or $56.9 million, compared to the prior year due to a 3% increase at HSN and a 19% increase at Cornerstone. The number of units shipped in the second quarter of 2011 increased 1% to 12.7 million and the average price point increased 7% to $64.93. E-commerce sales as a percentage of HSNi’s total net sales for the quarter increased 280 basis points to 41.3% compared to 38.5% in the prior year.

14

HSNi net sales in the six months ended June 30, 2011 increased 7%, or $97.7 million, compared to the prior year due to a 2% increase at HSN and a 19% increase at Cornerstone. The number of units shipped in the first half of 2011 increased 2% to 25.9 million and the average price point increased 6% to $63.66. E-commerce sales as a percentage of total net sales increased 260 basis points to 40.7% in the first half of 2011 compared to 38.1% in the prior year.

HSN

Net sales for HSN in the second quarter of 2011 increased 3%, or $15.6 million, compared to the prior year driven by an 11% increase in e-commerce sales. E-commerce sales penetration grew 220 basis points to 32.6%, up from 30.4% in the prior year. HSN’s overall sales increase was led by growth in the electronics and culinary categories. Average price point increased 5% and units shipped decreased 2%.

Net sales for HSN in the six months ended June 30, 2011 increased 2%, or $22.8 million, compared to the prior year. The sales growth was driven by a 9% increase in e-commerce sales and growth in the electronics and culinary categories, partially offset by lower sales in fitness. E-commerce sales penetration grew 190 basis points to 32.9%, up from 31.0% in the prior year. Shipped units remained relatively flat with the prior year and average price point increased by 5% to $60.79.

Divisional product mix at HSN is provided in the table below:

	Three Months Ended June 30,						Six Months Ended June 30,
	2011			2010			2011			2010
Jewelry		15.3	%		16.1	%		14.7	%		15.0	%
Fashion (apparel & accessories)		14.4	%		14.7	%		14.0	%		13.6	%
Beauty & wellness		19.4	%		20.1	%		18.2	%		18.9	%
Home & other (including housewares, home fashions, electronics, fitness and other)		50.9	%		49.1	%		53.1	%		52.5	%
Total		100.0	%		100.0	%		100.0	%		100.0	%

Cornerstone

Net sales for Cornerstone in the second quarter of 2011 increased 19%, or $41.4 million, compared to the prior year primarily due to strength at Cornerstone’s three largest brands, Frontgate, Ballard Designs and Garnet Hill. E-commerce sales grew 22% with penetration increasing 180 basis points to 57.2%, up from 55.4% in the prior year. Average price point increased 10% and units shipped increased 7%. Catalog circulation increased 6% compared to the prior year.

Net sales for Cornerstone in the six months ended June 30, 2011 increased 19%, or $74.9 million, compared to the prior year. The sales growth is primarily attributable to the strength at Cornerstone’s three largest brands; as well as investment in catalog circulation and digital marketing. E-commerce sales grew 23% with penetration increasing 190 basis points to 57.8%, up from 55.9% in the prior year. Average price point increased 7% and units shipped increased 11% in the first half of 2011. Catalog circulation increased 9% compared to the prior year.

Cost of Sales and Gross Profit

Cost of sales consists primarily of the cost of products sold, shipping and handling costs and compensation and other employee-related costs for personnel engaged in warehouse functions. Cost of products sold includes merchandise cost, inbound freight and duties and certain allocable general and administrative costs, including certain warehouse costs.

15

	Three Months Ended June 30,									Six Months Ended June 30,
	2011			Change			2010			2011			Change			2010
	(Dollars in thousands)									(Dollars in thousands)
Gross profit:
HSN	$	173,666			7	%	$	162,189		$	350,837			5	%	$	333,798
HSN gross profit margin		36.0	%		120 bp			34.8	%		34.8	%		90 bp			33.9	%
Cornerstone	$	112,915			17	%	$	96,472		$	189,698			18	%	$	161,347
Cornerstone gross profit margin		42.6	%		(50 bp	)		43.1	%		41.0	%		(60 bp	)		41.6	%
HSNi	$	286,581			11	%	$	258,661		$	540,535			9	%	$	495,145
HSNi gross profit margin		38.4	%		90 bp			37.5	%		36.7	%		60 bp			36.1	%

bp = basis points

HSN

Gross profit for HSN in the second quarter of 2011 increased 7%, or $11.5 million, compared to the prior year. Gross profit margin improved 120 basis points to 36.0% compared to 34.8%. The margin increase was primarily attributable to lower outbound shipping costs, the timing of shipments of quarter-end clearance orders and improvements in our supply chain management.

Gross profit for HSN in the six months ended June 30, 2011 increased 5%, or $17.0 million, compared to the prior year. Gross profit margin improved 90 basis points to 34.8% from 33.9%. The margin increase was primarily attributable to lower outbound shipping costs.

Cornerstone

Gross profit for Cornerstone in the second quarter of 2011 increased 17%, or $16.4 million, compared to the prior year. Gross profit margin declined 50 basis points to 42.6% from 43.1%. The margin decline was primarily attributable to increased promotional activity to drive sales demand and higher inbound freight costs in the home brands, partially offset by leverage over fixed warehousing costs.

Gross profit for Cornerstone in the six months ended June 30, 2011 increased 18%, or $28.4 million, compared to the prior year. Gross profit margin declined 60 basis points to 41.0% from 41.6%. The margin decline was primarily attributable to increased promotional activity to drive sales demand and higher inbound freight costs in the home brands, partially offset by leverage over fixed warehousing costs.

Selling and Marketing Expense

Selling and marketing expense consists primarily of advertising and promotional expenditures, compensation and other employee-related costs (including stock-based compensation) for personnel engaged in customer service, sales and merchandising functions and on-air distribution costs. Advertising and promotional expenditures primarily include catalog production and distribution costs and online marketing, including fees paid to search engines and third-party distribution partners.

	Three Months Ended June 30,									Six Months Ended June 30,
	2011			Change			2010			2011			Change			2010
	(Dollars in thousands)									(Dollars in thousands)
HSN	$	69,869			4	%	$	66,872		$	142,287			3	%	$	137,668
As a percentage of HSN net sales		14.5	%		20 bp			14.3	%		14.1	%		10 bp			14.0	%
Cornerstone	$	73,938			17	%	$	63,125		$	131,337			16	%	$	112,828
As a percentage of Cornerstone net sales		27.9	%		(30 bp	)		28.2	%		28.4	%		(70 bp	)		29.1	%
HSNi	$	143,807			11	%	$	129,997		$	273,624			9	%	$	250,496
As a percentage of HSNi net sales		19.3	%		50 bp			18.8	%		18.6	%		40 bp			18.2	%

HSNi’s selling and marketing expense in the second quarter of 2011 increased 11%, or $13.8 million, and was 19.3% of net sales compared to 18.8% in the prior year. The increase in expense is primarily due to investments in Cornerstone’s catalog circulation and an increase in on-air distribution costs primarily due to HSN2, HSN’s second television shopping channel that debuted in August 2010.

16

HSNi’s selling and marketing expense in the six months ended June 30, 2011 increased 9%, or $23.1 million, and was 18.6% of net sales compared to 18.2% in the prior year. The increase in expense is primarily due to investments in Cornerstone’s catalog circulation and an increase in on-air distribution costs primarily due to HSN2.

General and Administrative Expense

General and administrative expense consists primarily of compensation and other employee-related costs (including stock-based compensation) for personnel engaged in finance, legal, tax, human resources, information technology and executive management functions; bad debt expense; facilities costs; and fees for professional services.

	Three Months Ended June 30,									Six Months Ended June 30,
	2011			Change			2010			2011			Change			2010
	(Dollars in thousands)									(Dollars in thousands)
HSN	$	41,118			5	%	$	39,019		$	82,621			5	%	$	78,691
As a percentage of HSN net sales		8.5	%		10 bp			8.4	%		8.2	%		20 bp			8.0	%
Cornerstone	$	17,721			4	%	$	17,112		$	34,379			8	%	$	31,879
As a percentage of Cornerstone net sales		6.7	%		(100 bp	)		7.7	%		7.4	%		(80 bp	)		8.2	%
HSNi	$	58,839			5	%	$	56,131		$	117,000			6	%	$	110,570
As a percentage of HSNi net sales		7.9	%		(20 bp	)		8.1	%		8.0	%		(10 bp	)		8.1	%

HSNi’s general and administrative expense for the second quarter of 2011 increased 5%, or $2.7 million, and was 7.9% of net sales compared to 8.1% in the prior year. The increase in expense is primarily attributable to a $1.7 million increase in stock-based compensation and an increase in bad debt expense due to higher usage of our Flexpay extended payment program.

HSNi’s general and administrative expense in the six months ended June 30, 2011 increased 6%, or $6.4 million, and was 8.0% of net sales compared to 8.1% in the prior year. The increase in expense is primarily due to compensation and other employee-related costs including a $3.6 million increase in stock-based compensation and an increase in bad debt expense due to higher usage of our Flexpay extended payment program.

Production and Programming Expense

Production and programming expense consists primarily of compensation and other employee-related costs (including stock-based compensation) for personnel engaged in production and programming at HSN. Expenses associated with on-air distribution of HSN, including expenses relating to pay television operators, are included in selling and marketing expense.

	Three Months Ended June 30,									Six Months Ended June 30,
	2011			Change			2010			2011			Change			2010
	(Dollars in thousands)									(Dollars in thousands)
Production and programming expense	$	14,888			3	%	$	14,432		$	30,171			6	%	$	28,532
As a percentage of HSN net sales		3.1	%		0 bp			3.1	%		3.0	%		10 bp			2.9	%

Production and programming expense in the second quarter of 2011 increased 3%, or $0.5 million, compared to the prior year. As a percentage of HSN’s net sales, production and programming expense was 3.1% for the second quarter of 2011, consistent with the prior year.

Production and programming expense in the six months ended June 30, 2011 increased 6%, or $1.6 million, compared to the prior year. As a percentage of HSN’s net sales, production and programming expense was 3.0% compared to 2.9% in the prior year period. The increase in expense is primarily due to an increase in compensation and employee-related costs.

17

Depreciation and Amortization of Intangible Assets

	Three Months Ended June 30,									Six Months Ended June 30,
	2011			Change			2010			2011			Change			2010
	(Dollars in thousands)									(Dollars in thousands)
HSN	$	6,976			(6	%)	$	7,403		$	14,174			(6	%)	$	15,149
Cornerstone		2,225			(5	%)		2,348			4,431			(3	%)		4,553
HSNi	$	9,201			(6	%)	$	9,751		$	18,605			(6	%)	$	19,702
As a percentage of HSNi net sales		1.2	%		(20 bp	)		1.4	%		1.3	%		(10 bp	)		1.4	%

HSNi’s depreciation in the second quarter of 2011 decreased 6%, or $0.6 million, and was 1.2% of net sales compared to 1.4% in the prior year. Depreciation for the six months ended June 30, 2011 decreased 6%, or $1.1 million, and was 1.3% of net sales compared to 1.4% in the prior year. The decrease in depreciation is primarily due to certain fixed assets becoming fully depreciated during the period.

Adjusted EBITDA

Adjusted EBITDA is a non-GAAP measure. The definition of Adjusted EBITDA and its reconciliation to operating income for HSNi’s operating segments and to HSNi’s consolidated net income are in Note 4 of Notes to Consolidated Financial Statements.

	Three Months Ended June 30,									Six Months Ended June 30,
	2011			Change			2010			2011			Change			2010
	(Dollars in thousands)									(Dollars in thousands)
HSN	$	51,624			15	%	$	45,064		$	103,822			9	%	$	95,378
As a percentage of HSN net sales		10.7	%		100 bp			9.7	%		10.3	%		60 bp			9.7	%
Cornerstone	$	24,425			32	%	$	18,489		$	29,505			48	%	$	19,967
As a percentage of Cornerstone net sales		9.2	%		90 bp			8.3	%		6.4	%		130 bp			5.1	%
HSNi	$	76,049			20	%	$	63,553		$	133,327			16	%	$	115,345
As a percentage of HSNi net sales		10.2	%		100 bp			9.2	%		9.1	%		70 bp			8.4	%

HSNi’s Adjusted EBITDA in the second quarter of 2011 increased 20%, or $12.5 million, and was 10.2% of net sales compared to 9.2% in the prior year. These results are primarily due to an 8% increase in net sales and a 90 basis point improvement in gross profit margin, partially offset by an 8% increase in operating expenses (excluding non-cash charges). HSN’s Adjusted EBITDA increased 15%, or $6.6 million, primarily due to a 3% increase in net sales and a 120 basis point improvement in gross profit margin, partially offset by an increase in operating expenses for on-air distribution costs and bad debt expense. Cornerstone’s Adjusted EBITDA increased 32%, or $5.9 million, primarily due to a 19% increase in net sales, partially offset by a 50 basis point decline in gross profit margin and an increase in operating expenses, particularly catalog production and distribution costs.

HSNi’s Adjusted EBITDA in the six months ended June 30, 2011 increased 16%, or $18.0 million, and was 9.1% of net sales compared to 8.4% in the prior year. The increase in Adjusted EBITDA is primarily due to a 7% increase in net sales and a 60 basis point improvement in gross profit margin, partially offset by a 7% increase in operating expenses (excluding non-cash charges). HSN’s Adjusted EBITDA increased 9%, or $8.4 million, primarily due to a 2% increase in net sales and a 90 basis point improvement in gross profit margin, partially offset by an increase in operating expenses for HSN’s on-air distribution costs and compensation and employee-related costs. Cornerstone’s Adjusted EBITDA increased 48%, or $9.5 million, primarily due to a 19% increase in net sales, partially offset by a 60 basis point decline in gross profit margin and an increase in operating expenses, particularly catalog production and distribution costs.

18

Operating Income

	Three Months Ended June 30,									Six Months Ended June 30,
	2011			Change			2010			2011			Change			2010
	(Dollars in thousands)									(Dollars in thousands)
HSN	$	40,815			18	%	$	34,464		$	81,584			11	%	$	73,759
As a percentage of HSN net sales		8.5	%		110 bp			7.4	%		8.1	%		60 bp			7.5	%
Cornerstone	$	19,031			37	%	$	13,886		$	19,551			62	%	$	12,086
As a percentage of Cornerstone net sales		7.2	%		100 bp			6.2	%		4.2	%		110 bp			3.1	%
HSNi	$	59,846			24	%	$	48,350		$	101,135			18	%	$	85,845
As a percentage of HSNi net sales		8.0	%		100 bp			7.0	%		6.9	%		60 bp			6.3	%

HSNi’s operating income in the second quarter of 2011 increased 24%, or $11.5 million, and was 8.0% of net sales compared to 7.0% in the prior year. The increase is primarily due to an 8% growth in net sales and a 90 basis point improvement in gross profit margin, partially offset by an increase in operating expenses primarily for investments in Cornerstone’s catalog circulation, on-air distribution costs at HSN, and compensation and employee-related costs.

HSNi’s operating income in the six months ended June 30, 2011 increased 18%, or $15.2 million, and was 6.9% of net sales compared to 6.3% in the prior year. The increase is primarily due to a 7% increase in net sales and a 60 basis point increase in gross profit margin, partially offset by an increase in operating expenses primarily for investments in Cornerstone’s catalog circulation, on-air distribution costs at HSN, and compensation and employee-related costs.

Other Income (Expense)

	Three Months Ended June 30,									Six Months Ended June 30,
	2011			Change			2010			2011			Change			2010
	(Dollars in thousands)									(Dollars in thousands)
Interest income	$	131			(21%	)	$	165		$	244			(1%	)	$	247
Interest expense		(7,945	)		(3%	)		(8,226	)		(16,017	)		(4%	)		(16,617	)
Other expense, net	$	(7,814	)		(3%	)	$	(8,061	)	$	(15,773	)		(4%	)	$	(16,370	)
As a percentage of HSNi net sales		(1.0%	)		(20 bp	)		(1.2%	)		(1.1%	)		(10 bp	)		(1.2%	)

Interest expense primarily relates to the $240 million of Senior Notes and the five-year term loan. The decreases in interest expense for the three and six months ended June 30, 2011 compared to the prior periods are due to the partial repayments of the term loan in 2010 and a decrease in the average interest rate of the term loan.

Income Tax Provision

For the three and six months ended June 30, 2011, HSNi recorded a tax provision of $20.1 million and $33.1 million, respectively, which represents effective tax rates of 38.6% and 38.8%, respectively. For the three and six months ended June 30, 2010, HSNi recorded a tax provision of $15.6 million and $27.1 million, respectively, which represents effective tax rates of 38.7% and 39.0%, respectively. The effective tax rates exceed the federal statutory rate of 35.0% due principally to the effect of state income taxes.

Liquidity and Capital Resources

As of June 30, 2011, HSNi had $337.4 million of cash and cash equivalents compared to $354.3 million as of December 31, 2010.

Net cash used in operating activities for the six months ended June 30, 2011 was $3.3 million, compared to $18.9 million provided by operating activities in the same period last year. The decrease was primarily due to the timing of payments of trade payables.

Net cash used in investing activities for the six months ended June 30, 2011 was $19.7 million resulting primarily from capital expenditures for investments in information technology and headquarters renovations. Net cash used in investing activities in 2010 of $15.9 million was primarily for investments in information technology, headquarters renovations and broadcasting-related investments.

19

Net cash provided by financing activities for the six months ended June 30, 2011 was $6.1 million and was primarily due to excess tax benefits from stock-based awards. Net cash provided by financing activities in 2010 was $6.9 million primarily due to the issuance of common stock, net of withholding taxes, of $10.7 million, partially offset by the repayment of long-term debt of $4.8 million.

The credit agreement contains two principal financial covenants consisting of a maximum leverage ratio, as defined in the credit agreement, of 2.75x and a minimum interest coverage ratio, as defined in the credit agreement, of 3.00x, among other covenants. With a leverage ratio of 1.13x and an interest coverage ratio of 9.32x, HSNi was in compliance with the two principal financial covenants as well as the other covenants as of June 30, 2011. The ability to draw funds under the revolving credit facility is dependent upon meeting the aforementioned financial covenants, which may limit HSNi’s ability to draw the full amount of the facility. The amount available under the credit agreement is also reduced by the amount of commercial and standby letters of credit issued under the revolving credit facility portion of the agreement. As of June 30, 2011, there were $27.7 million of outstanding commercial and standby letters of credit issued under the revolving credit facility. As of June 30, 2011, the additional amount that could be borrowed under the revolving credit facility, in consideration of the financial covenants and outstanding letters of credit, was approximately $122.3 million.

HSNi does not currently have any material commitments for capital expenditures; however, management does anticipate that HSNi will need to make capital and other expenditures in connection with the development and expansion of its operations. HSNi’s ability to fund its cash and capital needs will be affected by its ongoing ability to generate cash from operations, the overall capacity and terms of its financing arrangements as discussed above, and access to the capital markets. HSNi believes that its cash on hand, its anticipated operating cash flows, its available unused portion of the revolving credit facility and its access to capital markets will be sufficient to fund its operating needs; as well as capital, investing and other commitments and contingencies for the foreseeable future.

Seasonality

HSNi is affected by seasonality, although historically our business has exhibited less seasonality than many other retail businesses. Our sales levels are generally higher in the fourth quarter.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

For a description of HSNi’s market risks, see “Item 7A. Quantitative and Qualitative Disclosures about Market Risk” in HSNi’s Annual Report on Form 10-K for the year ended December 31, 2010. No material changes have occurred in HSNi’s market risks since December 31, 2010.

Item 4. Controls and Procedures

Our management, including our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of 2011. Based on that evaluation, management has concluded that the disclosure controls and procedures are effective to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and to ensure that information is accumulated and communicated to our management, including the Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

There were no changes in our internal control over financial reporting that occurred during the quarter ended June 30, 2011 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

20

PART II—OTHER INFORMATION

Item 1. Legal Proceedings

In the ordinary course of business, we are involved in various legal matters arising out of our operations. These matters may relate to claims involving property, personal injury, contract, intellectual property (including patent infringement), sales tax, regulatory compliance and other claims. As of the date of this filing, we are not a party to any legal proceedings that are reasonably expected to have a material adverse effect on our business, results of operations, financial condition or cash flows; however, litigation matters are subject to inherent uncertainties and the results of these matters cannot be predicted with certainty. An unfavorable resolution of one or more of these matters could have a material adverse effect on our business, results of operations, financial condition or cash flows. Moreover, any claims or regulatory actions against us, whether meritorious or not, could be time consuming, result in costly litigation, require significant amounts of management time and result in the diversion of significant operational resources.

See Part I. Item 1. Financial Statements – Note 10 – Commitments and Contingencies, for additional information regarding legal matters in which we are involved.

Item 1A. Risk Factors

See Part I. Item 1A., “Risk Factors,” of HSNi’s Annual Report on Form 10-K for the year ended December 31, 2010, for a detailed discussion of the risk factors affecting HSNi. There have been no material changes from the risk factors described in the annual report.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

None

Item 3. Defaults Upon Senior Securities

None

Item 4. Removed and Reserved

Item 5. Other Information

None

Item 6. Exhibits

Exhibit Number	Description	Location
31.1	Certification of the Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act.		Filed herewith
31.2	Certification of the Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act.		Filed herewith
32.1	Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act.		Filed herewith
32.2	Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act.		Filed herewith

21

Exhibit Number	Description	Location
101	The following financial information from HSNi’s Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2011, formatted in XBRL (eXtensible Business Reporting Language) and furnished electronically herewith: (i) Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2011 and 2010, (ii) Consolidated Balance Sheets as of June 30, 2011, December 31, 2010 and June 30, 2010, (iii) Consolidated Statements of Cash Flows for the Three and Six Months ended June 30, 2011 and 2010, and (iv) Notes to the Consolidated Financial Statements, tagged as blocks of text.		Filed herewith

22

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: August 3, 2011

HSN, INC.
BY:	/S/ JUDY A. SCHMELING
	Judy A. Schmeling Executive Vice President and Chief Financial Officer

23

EX-31.1

Exhibit 31.1

Certification

I, Mindy Grossman, certify that:

1. I have reviewed this quarterly report on Form 10-Q for the quarter ended June 30, 2011 of HSN, Inc.

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Dated: August 3, 2011

/S/ MINDY GROSSMAN

Mindy Grossman

Chief Executive Officer

EX-31.2

Exhibit 31.2

Certification

I, Judy A. Schmeling, certify that:

1. I have reviewed this quarterly report on Form 10-Q for the quarter ended June 30, 2011 of HSN, Inc.

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Dated: August 3, 2011

/s/ JUDY A. SCHMELING

Judy A. Schmeling

Executive Vice President and

Chief Financial Officer

EX-32.1

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

I, Mindy Grossman, certify, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350, that, to my knowledge:

(1) the Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2011 of HSN, Inc. (the “Report”) which this statement accompanies fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and

(2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of HSN, Inc.

Dated: August 3, 2011

/s/ MINDY GROSSMAN

Mindy Grossman

Chief Executive Officer

EX-32.2

Exhibit 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

I, Judy A. Schmeling, certify, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350, that, to my knowledge:

(1) the Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2011 of HSN, Inc. (the “Report”) which this statement accompanies fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and

(2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of HSN, Inc.

Dated: August 3, 2011

/s/ JUDY A. SCHMELING

Judy A. Schmeling

Executive Vice President and

Chief Financial Officer

XML



Consolidated Balance Sheets (USD $) In Thousands	Jun. 30, 2011	Dec. 31, 2010	Jun. 30, 2010
ASSETS
Cash and cash equivalents	$ 337,374	$ 354,259	$ 279,934
Accounts receivable, net of allowance of $14,171, $13,026 and $11,499, respectively	140,265	195,748	118,929
Inventories	322,372	296,390	293,679
Deferred income taxes	26,722	28,801	21,055
Prepaid expenses and other current assets	60,633	42,443	57,650
Total current assets	887,366	917,641	771,247
Property and equipment, net	155,900	154,987	153,068
Intangible assets, net	260,342	260,623	260,904
Other non-current assets	9,964	12,492	15,483
TOTAL ASSETS	1,313,572	1,345,743	1,200,702
LIABILITIES AND SHAREHOLDERS' EQUITY
Accounts payable, trade	190,075	244,301	195,293
Current maturities of long-term debt	17,460	5,820	12,698
Accrued expenses and other current liabilities	174,480	216,114	174,497
Total current liabilities	382,015	466,235	382,488
Long-term debt, net of current maturities	291,395	302,938	321,359
Deferred income taxes	76,399	80,203	75,077
Other long-term liabilities	19,462	19,904	17,127
Total liabilities	769,271	869,280	796,051
Commitments and contingencies (Note 10)
SHAREHOLDERS' EQUITY:
Preferred stock, $0.01 par value; 25,000,000 authorized shares; no issued shares
Common stock, $0.01 par value; 300,000,000 authorized shares; 58,762,204, 57,966,771 and 57,473,915 issued shares at June 30, 2011, December 31, 2010 and June 30, 2010, respectively	588	580	575
Additional paid-in capital	2,468,989	2,453,406	2,437,945
Retained deficit	(1,925,276)	(1,977,523)	(2,033,687)
Accumulated other comprehensive loss			(182)
Total shareholders' equity	544,301	476,463	404,651
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY	$ 1,313,572	$ 1,345,743	$ 1,200,702

XML



Consolidated Balance Sheets (Parenthetical) (USD $) In Thousands, except Share data	Jun. 30, 2011	Dec. 31, 2010	Jun. 30, 2010
Consolidated Balance Sheets
Accounts receivable, allowance	$ 14,171	$ 13,026	$ 11,499
Preferred stock, par value	$ 0.01	$ 0.01	$ 0.01
Preferred stock, authorized shares	25,000,000	25,000,000	25,000,000
Preferred stock, issued shares	0	0	0
Common stock, par value	$ 0.01	$ 0.01	$ 0.01
Common stock, authorized shares	300,000,000	300,000,000	300,000,000
Common stock, issued shares	58,762,204	57,966,771	57,473,915

XML



Fair Value Measurements (Tables)

6 Months Ended

Jun. 30, 2011

Fair Value Measurements

Fair Value of Assets and Liabilities

	June 30, 2011
					Fair Value Measurement Category
	Carrying Value		Fair Value		Level 1		Level 2		Level 3
Senior Notes	$	240,000	$	270,000	$	270,000	$	—	$	—
Term Loan		69,841		69,566		—		—		69,566
	December 31, 2010
					Fair Value Measurement Category
	Carrying Value		Fair Value		Level 1		Level 2		Level 3
Senior Notes	$	240,000	$	273,900	$	273,900	$	—	$	—
Term Loan		69,841		69,841		—		—		69,841
	June 30, 2010
					Fair Value Measurement Category
	Carrying Value		Fair Value		Level 1		Level 2		Level 3
Senior Notes	$	240,000	$	268,800	$	268,800	$	—	$	—
Term Loan		95,238		91,039		—		—		91,039

XML



Document and Entity Information	6 Months Ended
	Jun. 30, 2011	Aug. 01, 2011
Document and Entity Information
Document Type	10-Q
Amendment Flag	false
Document Period End Date	Jun. 30, 2011
Document Fiscal Year Focus	2011
Document Fiscal Period Focus	Q2
Trading Symbol	HSNI
Entity Registrant Name	HSN, Inc.
Entity Central Index Key	0001434729
Entity Filer Category	Large Accelerated Filer
Current Fiscal Year End Date	--12-31
Entity Common Stock, Shares Outstanding		58,797,022

XML



Segment Information (Net Sales of Reportable Segments) (Details) (USD $) In Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010
Net sales	$ 746,939	$ 689,992	$ 1,470,921	$ 1,373,205
HSN [Member]
Net sales	481,994	466,411	1,008,168	985,330
Cornerstone [Member]
Net sales	$ 264,945	$ 223,581	$ 462,753	$ 387,875

XML



Stock-Based Awards

6 Months Ended

Jun. 30, 2011

Stock-Based Awards

Stock-Based Awards

NOTE 5—STOCK-BASED AWARDS

The Second Amended and Restated 2008 Stock and Annual Incentive Plan, as amended (the "Plan"), authorizes the issuance of 8.0 million shares of HSNi common stock for new awards granted by HSNi. The purpose of the Plan is to assist HSNi in attracting, retaining and motivating officers, employees, directors and consultants, and to provide HSNi with the ability to provide incentives more directly linked to the profitability of HSNi's business and increases in shareholder value. As of June 30, 2011, there were approximately 3.1 million shares of common stock available for grants under the Plan.

HSNi can grant restricted stock units ("RSUs"), stock options, stock appreciation rights ("SARs") and other stock-based awards under the Plan. Stock-based awards have a maximum term of 10 years. The exercise price of options and SARs granted under the Plan is required to be at or above the fair market value of HSNi's stock on the date of grant.

During the six months ended June 30, 2011, HSNi granted approximately 320,000 RSUs and 348,000 SARs. The RSUs have a weighted average fair value of $30.26 and they primarily vest after three years. The SARs have a weighted average exercise price of $29.72, have a fair value of $12.84 and primarily vest ratably over three years. The following are the assumptions used in the Black-Scholes option pricing model to value SARs for the six months ended June 30, 2011: volatility factor of 46.51%, risk-free interest rate of 2.33%, expected term of 5 years and a dividend yield of zero.

During the first quarter of 2010, HSNi implemented a performance-based equity compensation program for certain key members of Cornerstone's management. The amount payable is based on the extent to which certain pre-established performance goals for Cornerstone are achieved during the three-year period ending December 31, 2012. The amount earned pursuant to the award will be measured at the end of the requisite service period and is expected to be settled in shares of HSNi common stock. These equity awards are accounted for as liabilities which are remeasured each reporting period based on the probability of achievement of the performance conditions. As of June 30, 2011, a liability of approximately $8.3 million was recorded for these awards.

Stock-based compensation expense is included in the following line items in the accompanying consolidated statements of operations (in thousands):

	Three Months Ended June 30,						Six Months Ended June 30,
	2011			2010			2011			2010
Selling and marketing	$	842		$	650		$	1,784		$	1,478
General and administrative		5,840			4,099			10,923			7,357
Production and programming		273			218			575			475
Stock-based compensation expense before income taxes		6,955			4,967			13,282			9,310
Income tax benefit		(2,082	)		(1,823	)		(4,210	)		(3,397	)
Stock-based compensation expense after income taxes	$	4,873		$	3,144		$	9,072		$	5,913

As of June 30, 2011, there was approximately $25.8 million of unrecognized compensation cost, net of estimated forfeitures, related to all equity-based awards, which is currently expected to be recognized over a weighted average period of approximately 1.9 years.

XML



Stock-Based Awards (Narrative) (Details) (USD $) In Millions, except Share data, unless otherwise specified	6 Months Ended
	Jun. 30, 2011
New awards authorized	8,000,000
Available for grants	3,100,000
Stock-based awards maximum term, years	10
Share-based liability	$ 8.3
Unrecognized compensation cost	$ 25.8
Weighted average period, years	1.9
Stock Appreciation Rights (SARs) [Member]
Shares granted	348,000
Weighted average fair value	$ 12.84
Vesting period, years	three
Weighted average exercise price	$ 29.72
Volatility factor	46.51%
Risk free interest rate	2.33%
Expected term	5
Expected dividend yield	0.00%
Restricted Stock Units (RSUs) [Member]
Shares granted	320,000
Weighted average fair value	$ 30.26
Vesting period, years	three
Performance-based Equity Compensation Program [Member]
Vesting period, years	three-year period

XML



Segment Information (Adjusted EBITDA to Operating Income (Loss) and Consolidated Net Income) (Details) (USD $) In Thousands	3 Months Ended		6 Months Ended		12 Months Ended
	Jun. 30, 2011	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010	Dec. 31, 2010
Adjusted EBITDA	$ 76,049	$ 63,553	$ 133,327	$ 115,345
Stock-based compensation expense	(6,955)	(4,967)	(13,282)	(9,310)
Depreciation and amortization of intangible assets	(9,201)	(9,751)	(18,605)	(19,702)
(Loss) gain on disposition of fixed assets	(47)	(485)	(305)	(488)
Operating income	59,846	48,350	101,135	85,845
Other expense, net	(7,814)	(8,061)	(15,773)	(16,370)
Income before income taxes	52,032	40,289	85,362	69,475
Income tax provision	(20,065)	(15,583)	(33,115)	(27,116)
Net income	31,967	24,706	52,247	42,359	98,523
HSN [Member]
Adjusted EBITDA	51,624	45,064	103,822	95,378
Stock-based compensation expense	(3,781)	(2,771)	(7,958)	(6,042)
Depreciation and amortization of intangible assets	(6,976)	(7,403)	(14,174)	(15,149)
(Loss) gain on disposition of fixed assets	(52)	(426)	(106)	(428)
Operating income	40,815	34,464	81,584	73,759
Cornerstone [Member]
Adjusted EBITDA	24,425	18,489	29,505	19,967
Stock-based compensation expense	(3,174)	(2,196)	(5,324)	(3,268)
Depreciation and amortization of intangible assets	(2,225)	(2,348)	(4,431)	(4,553)
(Loss) gain on disposition of fixed assets	5	(59)	(199)	(60)
Operating income	$ 19,031	$ 13,886	$ 19,551	$ 12,086

XML



Commitments and Contingencies

6 Months Ended

Jun. 30, 2011

Commitments and Contingencies

Commitments and Contingencies

NOTE 10—COMMITMENTS AND CONTINGENCIES

In January 2010, one of HSNi's direct-to-consumer subsidiaries received a preliminary notification from a state taxing authority alleging that the subsidiary was required to collect and remit sales taxes for the period from September 2002 through August 2009. In October 2010, the state presented the subsidiary with an assessment relating to this matter. Additionally during 2010, the same taxing authority notified two other direct-to-consumer subsidiaries of its intent to conduct sales tax audits for the period from 2004 through 2010. HSNi does not believe that any of these subsidiaries were obligated to collect and remit such taxes, and intends to vigorously defend its position. At this time, no contingent liability has been recorded and no assurances can be given as to the outcome of this situation.

In the ordinary course of business, HSNi is a party to various audits and lawsuits. These audits or litigation may relate to claims involving property, personal injury, contract, intellectual property (including patent infringement), sales tax, regulatory compliance and other claims. HSNi has established reserves for specific legal or tax compliance matters that it determined the likelihood of an unfavorable outcome is probable and the loss is reasonably estimable. Management has also identified certain other legal matters where it believes an unfavorable outcome is not probable and, therefore, no reserve is established. Although management currently believes that an unfavorable resolution of claims against HSNi, including claims where an unfavorable outcome is reasonably possible, will not have a material impact on its liquidity, results of operations, financial condition or cash flows, these matters are subject to inherent uncertainties and management's view of these matters may change in the future and an unfavorable resolution of such a proceeding could have such a material impact. Moreover, any claims or regulatory actions against HSNi, whether meritorious or not, could be time-consuming, result in costly litigation, require significant amounts of management time and result in the diversion of significant operational resources.

HSNi also evaluates other contingent matters, including tax contingencies, to assess the probability and estimated extent of potential loss. See Note 6 for discussion related to income tax contingencies.

XML



Organization

6 Months Ended

Jun. 30, 2011

Organization

Organization

NOTE 1—ORGANIZATION

Company Overview

HSN, Inc. ("HSNi") is an interactive multi-channel retailer that markets and sells a wide range of third party and private label merchandise directly to consumers through various platforms including (i) television home shopping programming broadcast on the HSN television networks; (ii) catalogs, which consist primarily of the Cornerstone portfolio of leading print catalogs which includes Frontgate, Ballard Designs, Garnet Hill, Smith+Noble, The Territory Ahead, TravelSmith and Improvements; (iii) websites, which consist primarily of HSN.com and the eight branded websites operated by Cornerstone; (iv) retail and outlet stores; and (v) mobile devices. HSNi's television home shopping business, related e-commerce and retail and outlet stores are referred to herein as "HSN" and all catalog operations, including related e-commerce and stores, are collectively referred to herein as "Cornerstone."

HSN offerings primarily consist of jewelry, fashion (apparel & accessories), beauty & wellness, and home & other (including housewares, home fashions, electronics, culinary, fitness and other). Merchandise offered by Cornerstone primarily consists of home furnishings (including indoor/outdoor furniture, window treatments and other home related goods) and apparel & accessories.

Basis of Presentation

HSNi was incorporated in Delaware in May 2008 in connection with the spin-off of several businesses previously owned by IAC/InterActiveCorp, or IAC. The spin-off from IAC occurred August 20, 2008 concurrent with the spin-offs from IAC of Interval Leisure Group, Inc., Ticketmaster Entertainment, Inc. (now a wholly-owned subsidiary of Live Nation, Inc.), and Tree.com, Inc. Throughout these financial statements, the separation transaction is referred to as the "Spin-off" and each of these companies as "Spincos." In connection with the Spin-off, HSNi's shares began trading on the NASDAQ Global Select Market under the symbol "HSNI."

The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles ("GAAP") for interim financial information and with the rules and regulations of the U.S. Securities and Exchange Commission ("SEC"). Accordingly, they do not include all of the information and notes required by GAAP for complete financial statements. In the opinion of HSNi's management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Interim results are not necessarily indicative of the results that may be expected for a full year. The accompanying unaudited consolidated financial statements should be read in conjunction with HSNi's audited consolidated financial statements and notes thereto for the year ended December 31, 2010. The consolidated balance sheet as of December 31, 2010 and the consolidated statement of shareholders' equity for the year ended December 31, 2010 were derived from the audited consolidated financial statements at that date but may not include all disclosures required by GAAP. Intercompany transactions and accounts have been eliminated in consolidation.

Reclassifications

Certain reclassifications were made to prior period amounts in the consolidated statements of operations and cash flows to conform to the current year presentation.

XML



Earning Per Share

6 Months Ended

Jun. 30, 2011

Earning Per Share

Earning Per Share

NOTE 7—EARNINGS PER SHARE

HSNi computes basic earnings per share using the weighted average number of common shares outstanding for the period. HSNi computes diluted earnings per share using the treasury stock method which includes the weighted average number of common shares outstanding for the period plus the potential dilution that could occur if various equity awards to issue common stock were exercised or restricted equity awards were vested resulting in the issuance of common stock that could share in HSNi's earnings.

The following table presents HSNi's basic and diluted earnings per share (in thousands, except per share data):

	Three Months Ended June 30,				Six Months Ended June 30,
	2011		2010		2011		2010
Net income	$	31,967	$	24,706	$	52,247	$	42,359
Weighted average number of shares outstanding:
Basic		58,648		57,420		58,432		57,112
Dilutive effect of stock-based compensation awards		2,131		2,010		2,128		2,127
Diluted		60,779		59,430		60,560		59,239
Net income per share:
Basic	$	0.55	$	0.43	$	0.89	$	0.74
Diluted	$	0.53	$	0.42	$	0.86	$	0.72
Unexercised employee stock options and stock appreciation rights and unvested restricted stock units excluded from the diluted EPS calculation because their effect would have been antidilutive		1,209		1,570		1,305		1,964

XML



Segment Information (Tables)

6 Months Ended

Jun. 30, 2011

Segment Information

Adjusted EBITDA to Operating Income (Loss) and Consolidated Net Income

	Three Months Ended June 30, 2011									Three Months Ended June 30, 2010
	HSN			Cornerstone			Total			HSN			Cornerstone			Total
Adjusted EBITDA	$	51,624		$	24,425		$	76,049		$	45,064		$	18,489		$	63,553
Stock-based compensation expense		(3,781	)		(3,174	)		(6,955	)		(2,771	)		(2,196	)		(4,967	)
Depreciation and amortization of intangible assets		(6,976	)		(2,225	)		(9,201	)		(7,403	)		(2,348	)		(9,751	)
(Loss) gain on disposition of fixed assets		(52	)		5			(47	)		(426	)		(59	)		(485	)
Operating income	$	40,815		$	19,031			59,846		$	34,464		$	13,886			48,350
Other expense, net								(7,814	)								(8,061	)
Income before income taxes								52,032									40,289
Income tax provision								(20,065	)								(15,583	)
Net income							$	31,967								$	24,706
	Six Months Ended June 30, 2011									Six Months Ended June 30, 2010
	HSN			Cornerstone			Total			HSN			Cornerstone			Total
Adjusted EBITDA	$	103,822		$	29,505		$	133,327		$	95,378		$	19,967		$	115,345
Stock-based compensation expense		(7,958	)		(5,324	)		(13,282	)		(6,042	)		(3,268	)		(9,310	)
Depreciation and amortization of intangible assets		(14,174	)		(4,431	)		(18,605	)		(15,149	)		(4,553	)		(19,702	)
Loss on disposition of fixed assets		(106	)		(199	)		(305	)		(428	)		(60	)		(488	)
Operating income	$	81,584		$	19,551			101,135		$	73,759		$	12,086			85,845
Other expense, net								(15,773	)								(16,370	)
Income before income taxes								85,362									69,475
Income tax provision								(33,115	)								(27,116	)
Net income							$	52,247								$	42,359

Net Sales of Reportable Segments

	Three Months Ended June 30,				Six Months Ended June 30,
	2011		2010		2011		2010
Net sales:
HSN	$	481,994	$	466,411	$	1,008,168	$	985,330
Cornerstone		264,945		223,581		462,753		387,875
Total	$	746,939	$	689,992	$	1,470,921	$	1,373,205

XML



Long-Term Debt

6 Months Ended

Jun. 30, 2011

Long-Term Debt

Long-Term Debt

NOTE 8—LONG-TERM DEBT

The balance of long-term debt, including current maturities, is as follows (in thousands):

	June 30, 2011			December 31, 2010			June 30, 2010
Secured credit agreement expiring July 25, 2013:
Term loan	$	69,841		$	69,841		$	95,238
Revolving credit facility		—			—			—
11.25% Senior Notes due August 1, 2016; interest payable each February 1st and August 1st		240,000			240,000			240,000
Unamortized original issue discount on Senior Notes		(986	)		(1,083	)		(1,181	)
Total long-term debt		308,855			308,758			334,057
Less: current maturities		(17,460	)		(5,820	)		(12,698	)
Long-term debt, net of current maturities	$	291,395		$	302,938		$	321,359

On July 25, 2008, HSNi entered into a secured credit agreement with a syndicate of banks relating to a $150 million term loan and a $150 million revolving credit facility, each having a five-year maturity. Certain HSNi subsidiaries have unconditionally guaranteed HSNi's obligations under the credit agreement, which is secured by substantially all of HSNi's assets. The credit agreement bears interest based on HSNi's financial leverage and, as of June 30, 2011, the term loan interest rate was equal to LIBOR plus 2.00% (2.19%). The credit agreement contains two principal financial covenants consisting of a maximum leverage ratio, as defined in the credit agreement, of 2.75x and a minimum interest coverage ratio, as defined in the credit agreement, of 3.00x, among other covenants. HSNi was in compliance with all such covenants as of June 30, 2011, with a leverage ratio of 1.13x and an interest coverage ratio of 9.32x. The amount available to HSNi under the credit agreement is reduced by the amount of commercial and standby letters of credit issued under the revolving credit facility portion of the agreement. As of June 30, 2011, there were $27.7 million of outstanding commercial and standby letters of credit issued under the revolving credit facility. The ability to draw funds under the revolving credit facility is dependent upon meeting the aforementioned financial covenants, which may limit HSNi's ability to draw the full amount of the facility. As of June 30, 2011, the additional amount that could be borrowed under the revolving credit facility, in consideration of the financial covenants and outstanding letters of credit, was approximately $122.3 million. HSNi capitalized $7.3 million in financing costs related to the credit agreement and amortizes these costs to interest expense over the credit agreement's five-year life. The annual fee to maintain the revolving credit facility is 50 basis points on the revolving credit facility portion of the credit agreement.

On July 28, 2008, HSNi issued $240 million of 11.25% senior notes due 2016 (the "Senior Notes"). The Senior Notes are unsecured and subordinated to all of HSNi's secured debt. The Senior Notes were issued at a discount of $1.6 million which, along with other issuance expenses of $7.3 million, are being amortized to interest expense over the eight-year term of the Senior Notes.

XML



Long-Term Debt (Schedule of Long-Term Debt) (Details) (USD $) In Thousands, unless otherwise specified	1 Months Ended	6 Months Ended
	Jul. 28, 2008	Jun. 30, 2011	Dec. 31, 2010	Jun. 30, 2010
Term loan		$ 69,841	$ 69,841	$ 95,238
Senior Notes		240,000	240,000	240,000
Unamortized original issue discount on Senior Notes		(986)	(1,083)	(1,181)
Total long-term debt		308,855	308,758	334,057
Less: current maturities		(17,460)	(5,820)	(12,698)
Long-term debt, net of current maturities		291,395	302,938	321,359
Secured Credit Agreement Expiring July 25, 2013 [Member]
Term loan		69,841	69,841	95,238
Revolving credit facility
Debt instrument, maturity date		Jul. 25, 2013
11.25% Senior Notes due August 1, 2016; Interest Payable each February 1st and August 1st [Member]
Senior Notes	240,000	240,000	240,000	240,000
Unamortized original issue discount on Senior Notes	$ (1,600)
Subordinated borrowing, interest rate	11.25%	11.25%
Debt instrument, maturity date		Aug. 01, 2016

XML



Income Taxes

6 Months Ended

Jun. 30, 2011

Income Taxes

Income Taxes

NOTE 6—INCOME TAXES

HSNi calculates its interim income tax provision in accordance with the accounting guidance for income taxes in interim periods. At the end of each interim period, HSNi makes its best estimate of the annual expected effective tax rate and applies that rate to its ordinary year-to-date income or loss. The tax or benefit related to significant, unusual, or extraordinary items that will be separately reported or reported net of their related tax effect are individually computed and recognized in the interim period in which those items occur.

In addition, the effect of changes in enacted tax laws or rates, tax status, or judgment on the realizability of a beginning-of-the-year deferred tax asset in future years is recognized in the interim period in which the change occurs.

The computation of the annual expected effective tax rate at each interim period requires certain estimates and assumptions including, but not limited to, the expected operating income for the year, permanent and temporary differences, and the likelihood of recovering deferred tax assets generated in the current year. The accounting estimates used to compute the provision for income taxes may change as new events occur, more experience is acquired, additional information is obtained or the tax environment changes. To the extent that the estimated annual effective tax rate changes during a quarter, the effect of the change on prior quarters is included in tax expense for the current quarter.

For the three and six months ended June 30, 2011, HSNi recorded a tax provision of $20.1 million and $33.1 million, respectively, which represents effective tax rates of 38.6% and 38.8%, respectively. For the three and six months ended June 30, 2010, HSNi recorded a tax provision of $15.6 million and $27.1 million, respectively, which represents effective tax rates of 38.7% and 39.0%, respectively. The effective tax rates exceed the federal statutory rate of 35.0% due principally to the effect of state income taxes.

In connection with the Spin-off, HSNi entered into a Tax Sharing Agreement with IAC pursuant to which, among other things, each of the Spincos has indemnified IAC and the other Spincos for any taxes resulting from the Spin-off of such Spinco (and any related interest, penalties, legal and professional fees, and all costs and damages associated with related shareholder litigation or controversies) to the extent such amounts result from (i) any act or failure to act by such Spinco described in the covenants in the Tax Sharing Agreement, (ii) any acquisition of equity securities or assets of such Spinco or a member of its group, and (iii) any breach by such Spinco or any member of its group of any representation or covenant contained in the separation documents or in the documents relating to the Internal Revenue Service ("IRS") private letter ruling and/or tax opinions. In the event an adjustment with respect to a pre-Spin-off period for which IAC is responsible results in a tax benefit to HSNi in a post-Spin-off period, HSNi will be required to pay such tax benefit to IAC. In general, IAC controls all audits and administrative matters and other tax proceedings relating to the consolidated federal income tax return of the IAC group and any other tax returns for which the IAC group is responsible. The provisions set forth in the Tax Sharing Agreement could subject HSNi to future tax contingencies.

The IRS has completed its review of the IAC consolidated tax returns for the years ended December 31, 2001 through 2006, which includes the operations of HSNi. The settlement for these years has not yet been submitted to the Joint Committee on Taxation for approval. The IRS will begin its review of the IAC consolidated tax returns for the years ended December 31, 2007 through 2009 in July 2011. The statute of limitations for the years 2001 through 2007 has been extended to December 31, 2012. Various IAC consolidated tax returns filed with state, local and foreign jurisdictions are currently under examination, the most significant of which are California, New York and New York City, for various tax years after December 31, 2003. By virtue of the Tax Sharing Agreement with IAC, HSNi is indemnified with respect to additional tax liabilities for consolidated or combined federal and state tax returns prepared and filed by IAC prior to the Spin-off, but is liable for any additional tax liabilities for HSNi separately filed state income tax returns.

XML



Consolidated Statements of Shareholders' Equity (Parenthetical) (USD $) In Thousands	6 Months Ended	12 Months Ended
	Jun. 30, 2011	Dec. 31, 2010
Consolidated Statements of Shareholders' Equity
Issuance of common stock from stock-based compensation awards, tax benefit	$ 4,911	$ 2,064

XML



Significant Accounting Policies

6 Months Ended

Jun. 30, 2011

Significant Accounting Policies

Significant Accounting Policies

NOTE 2—SIGNIFICANT ACCOUNTING POLICIES

Accounting Estimates

HSNi's management is required to make certain estimates and assumptions during the preparation of its consolidated financial statements in accordance with GAAP. These estimates and assumptions impact the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the date of the consolidated financial statements. They also impact the reported amount of net earnings during any period. Actual results could differ from those estimates. In the opinion of HSNi's management, the assumptions underlying these interim unaudited financial statements are reasonable.

Significant estimates underlying the accompanying consolidated financial statements include: the determination of the lower of cost or market adjustment for inventory; sales returns and other revenue allowances; the allowance for doubtful accounts; the recoverability of long-lived and intangible assets; the determination of deferred income taxes, including related valuation allowances; the accrual for actual, pending or threatened litigation, claims and assessments; and assumptions related to the determination of stock-based compensation.

XML



Long-Term Debt (Narrative) (Details) (USD $)	6 Months Ended			0 Months Ended	6 Months Ended					1 Months Ended	6 Months Ended
	Jun. 30, 2011	Dec. 31, 2010	Jun. 30, 2010	Jul. 25, 2008 Secured Credit Agreement Expiring July 25, 2013 [Member]	Jun. 30, 2011 Secured Credit Agreement Expiring July 25, 2013 [Member]	Jun. 30, 2011 Secured Credit Agreement Expiring July 25, 2013 [Member] Revolving Credit Facility [Member]	Jul. 25, 2008 Secured Credit Agreement Expiring July 25, 2013 [Member] Revolving Credit Facility [Member]	Jun. 30, 2011 Secured Credit Agreement Expiring July 25, 2013 [Member] Term Loan [Member]	Jul. 25, 2008 Secured Credit Agreement Expiring July 25, 2013 [Member] Term Loan [Member]	Jul. 28, 2008 11.25% Senior Notes due August 1, 2016; Interest Payable each February 1st and August 1st [Member]	Jun. 30, 2011 11.25% Senior Notes due August 1, 2016; Interest Payable each February 1st and August 1st [Member]	Dec. 31, 2010 11.25% Senior Notes due August 1, 2016; Interest Payable each February 1st and August 1st [Member]	Jun. 30, 2010 11.25% Senior Notes due August 1, 2016; Interest Payable each February 1st and August 1st [Member]
Term loan									$ 150,000,000
Revolving credit facility							150,000,000
Percentage above LIBOR interest rate								2.00%
Interest rate at end of period								2.19%
Maximum leverage ratio, required					2.75
Minimum interest coverage ratio, required					3.00
Actual leverage ratio					1.13
Actual interest coverage ratio					9.32
Outstanding commercial and standby letters of credit issued under revolving credit facility						27,700,000
Remaining borrowing capacity under revolving credit facility						122,300,000
Annual fee on revolving credit facility portion of credit agreement	0.50%
Senior notes due 2016	240,000,000	240,000,000	240,000,000							240,000,000	240,000,000	240,000,000	240,000,000
Subordinated borrowing, interest rate										11.25%	11.25%
Unamortized discount of Senior Notes	986,000	1,083,000	1,181,000							1,600,000
Other issuance expenses					$ 7,300,000					$ 7,300,000
Maturity description				five-year maturity						eight-year term of the Senior Notes

XML



Property and Equipment

6 Months Ended

Jun. 30, 2011

Property and Equipment

Property and Equipment

NOTE 3—PROPERTY AND EQUIPMENT

The balance of property and equipment, net, is as follows (in thousands):

	June 30, 2011			December 31, 2010			June 30, 2010
Capitalized software	$	214,757		$	211,816		$	199,744
Computer and broadcast equipment		92,826			93,284			88,822
Buildings and leasehold improvements		94,842			90,417			85,318
Furniture and other equipment		76,083			72,726			68,853
Projects in progress		8,016			3,825			12,305
Land and land improvements		10,921			10,922			10,922
		497,445			482,990			465,964
Less: accumulated depreciation and amortization		(341,545	)		(328,003	)		(312,896	)
Total property and equipment, net	$	155,900		$	154,987		$	153,068

XML



Stock-Based Awards (Stock-Based Compensation Expense) (Details) (USD $) In Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010
Stock-based compensation expense before income taxes	$ 6,955	$ 4,967	$ 13,282	$ 9,310
Income tax benefit	(2,082)	(1,823)	(4,210)	(3,397)
Stock-based compensation expense after income taxes	4,873	3,144	9,072	5,913
Selling and Marketing [Member]
Stock-based compensation expense	842	650	1,784	1,478
General and Administrative [Member]
Stock-based compensation expense	5,840	4,099	10,923	7,357
Production and Programming [Member]
Stock-based compensation expense	$ 273	$ 218	$ 575	$ 475

XML



Fair Value Measurements (Details) (USD $) In Thousands	6 Months Ended	12 Months Ended
	Jun. 30, 2011	Dec. 31, 2010	Jun. 30, 2010
Senior Notes, Carrying Value	$ 240,000	$ 240,000	$ 240,000
Senior Notes, Fair Value	270,000	273,900	268,800
Term Loan, Carrying Value	69,841	69,841	95,238
Term Loan, Fair Value	69,566	69,841	91,039
Change during period, assets at fair value	0	0
Fair Value, Inputs, Level 1 [Member]
Senior Notes, Fair Value	270,000	273,900	268,800
Term Loan, Fair Value
Fair Value, Inputs, Level 2 [Member]
Senior Notes, Fair Value
Term Loan, Fair Value
Fair Value, Inputs, Level 3 [Member]
Senior Notes, Fair Value
Term Loan, Fair Value	$ 69,566	$ 69,841	$ 91,039

XML



Earnings Per Share (Basic and Diluted Earnings Per Share) (Details) (USD $) In Thousands, except Per Share data	3 Months Ended		6 Months Ended		12 Months Ended
	Jun. 30, 2011	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010	Dec. 31, 2010
Earning Per Share
Net income	$ 31,967	$ 24,706	$ 52,247	$ 42,359	$ 98,523
Weighted average number of shares outstanding:
Basic	58,648	57,420	58,432	57,112
Dilutive effect of stock-based compensation awards	2,131	2,010	2,128	2,127
Diluted	60,779	59,430	60,560	59,239
Net income per share:
Basic	$ 0.55	$ 0.43	$ 0.89	$ 0.74
Diluted	$ 0.53	$ 0.42	$ 0.86	$ 0.72
Unexercised employee stock options and stock appreciation rights and unvested restricted stock units excluded from the diluted EPS calculation because their effect would have been antidilutive	1,209	1,570	1,305	1,964

XML



Property and Equipment (Tables)

6 Months Ended

Jun. 30, 2011

Property and Equipment

Schedule of Property and Equipment

	June 30, 2011			December 31, 2010			June 30, 2010
Capitalized software	$	214,757		$	211,816		$	199,744
Computer and broadcast equipment		92,826			93,284			88,822
Buildings and leasehold improvements		94,842			90,417			85,318
Furniture and other equipment		76,083			72,726			68,853
Projects in progress		8,016			3,825			12,305
Land and land improvements		10,921			10,922			10,922
		497,445			482,990			465,964
Less: accumulated depreciation and amortization		(341,545	)		(328,003	)		(312,896	)
Total property and equipment, net	$	155,900		$	154,987		$	153,068

XML



Segment Information

6 Months Ended

Jun. 30, 2011

Segment Information

Segment Information

NOTE 4—SEGMENT INFORMATION

HSNi presents its operating segments and related financial information in a manner consistent with how the chief operating decision maker and executive management view the businesses, how the businesses are organized as to segment management, and the focus of the businesses with regards to the types of products or services offered or the target market. HSNi has two operating segments, HSN and Cornerstone. The accounting policies of the segments are the same as those described in Note 2 – Summary of Significant Accounting Policies included in HSNi's Annual Report on Form 10-K for the year ended December 31, 2010. Intercompany accounts and transactions have been eliminated in consolidation.

HSNi's primary metric is Adjusted EBITDA, which is defined as operating income excluding, if applicable: (1) non-cash charges including: (a) stock-based compensation expense, (b) amortization of intangibles, (c) depreciation and gains and losses on asset dispositions, and (d) goodwill, long-lived asset and intangible asset impairments; (2) pro forma adjustments for significant acquisitions; and (3) one-time items. Adjusted EBITDA is not a measure determined in accordance with GAAP, and should not be considered in isolation or as 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. Adjusted EBITDA measures the amount of income generated each period that could be used to service debt, pay taxes and fund capital expenditures. Adjusted EBITDA has certain limitations in that it does not take into account the impact to HSNi's consolidated statements 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 expenses and one-time items.

The following tables reconcile Adjusted EBITDA to operating income for HSNi's operating segments and to HSNi's consolidated net income (in thousands):

	Three Months Ended June 30, 2011									Three Months Ended June 30, 2010
	HSN			Cornerstone			Total			HSN			Cornerstone			Total
Adjusted EBITDA	$	51,624		$	24,425		$	76,049		$	45,064		$	18,489		$	63,553
Stock-based compensation expense		(3,781	)		(3,174	)		(6,955	)		(2,771	)		(2,196	)		(4,967	)
Depreciation and amortization of intangible assets		(6,976	)		(2,225	)		(9,201	)		(7,403	)		(2,348	)		(9,751	)
(Loss) gain on disposition of fixed assets		(52	)		5			(47	)		(426	)		(59	)		(485	)
Operating income	$	40,815		$	19,031			59,846		$	34,464		$	13,886			48,350
Other expense, net								(7,814	)								(8,061	)
Income before income taxes								52,032									40,289
Income tax provision								(20,065	)								(15,583	)
Net income							$	31,967								$	24,706
	Six Months Ended June 30, 2011									Six Months Ended June 30, 2010
	HSN			Cornerstone			Total			HSN			Cornerstone			Total
Adjusted EBITDA	$	103,822		$	29,505		$	133,327		$	95,378		$	19,967		$	115,345
Stock-based compensation expense		(7,958	)		(5,324	)		(13,282	)		(6,042	)		(3,268	)		(9,310	)
Depreciation and amortization of intangible assets		(14,174	)		(4,431	)		(18,605	)		(15,149	)		(4,553	)		(19,702	)
Loss on disposition of fixed assets		(106	)		(199	)		(305	)		(428	)		(60	)		(488	)
Operating income	$	81,584		$	19,551			101,135		$	73,759		$	12,086			85,845
Other expense, net								(15,773	)								(16,370	)
Income before income taxes								85,362									69,475
Income tax provision								(33,115	)								(27,116	)
Net income							$	52,247								$	42,359

The net sales for each of HSNi's reportable segments are as follows (in thousands):

	Three Months Ended June 30,				Six Months Ended June 30,
	2011		2010		2011		2010
Net sales:
HSN	$	481,994	$	466,411	$	1,008,168	$	985,330
Cornerstone		264,945		223,581		462,753		387,875
Total	$	746,939	$	689,992	$	1,470,921	$	1,373,205

XML



Earnings Per Share (Tables)

6 Months Ended

Jun. 30, 2011

Earning Per Share

Basic and Diluted Earnings Per Share

	Three Months Ended June 30,				Six Months Ended June 30,
	2011		2010		2011		2010
Net income	$	31,967	$	24,706	$	52,247	$	42,359
Weighted average number of shares outstanding:
Basic		58,648		57,420		58,432		57,112
Dilutive effect of stock-based compensation awards		2,131		2,010		2,128		2,127
Diluted		60,779		59,430		60,560		59,239
Net income per share:
Basic	$	0.55	$	0.43	$	0.89	$	0.74
Diluted	$	0.53	$	0.42	$	0.86	$	0.72
Unexercised employee stock options and stock appreciation rights and unvested restricted stock units excluded from the diluted EPS calculation because their effect would have been antidilutive		1,209		1,570		1,305		1,964

XML



Income Taxes (Details) (USD $) In Thousands, unless otherwise specified	3 Months Ended		6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010
Income Taxes
Income tax provision	$ 20,065	$ 15,583	$ 33,115	$ 27,116
Effective income tax rate	38.60%	38.70%	38.80%	39.00%
Federal statutory rate			35.00%
Adjustments to tax liability	$ 0		$ 0

XML



Consolidated Statements of Shareholders' Equity (USD $) In Thousands	Preferred Stock [Member]	Common Stock [Member]	Additional Paid-in Capital [Member]	Retained Deficit [Member]	Accumulated Other Comprehensive Loss [Member]	Total
Balance, value at Dec. 31, 2009		$ 565	$ 2,419,765	$ (2,076,046)	$ (254)	$ 344,030
Balance, shares at Dec. 31, 2009		56,503
Comprehensive income:
Net income				98,523		98,523
Foreign currency translation					254	254
Total comprehensive income						98,777
Stock-based compensation expense for equity awards			16,491			16,491
Issuance of common stock from stock-based compensation awards, including related tax benefit (value)		15	17,150			17,165
Issuance of common stock from stock-based compensation awards, including related tax benefit (shares)		1,464
Balance, value at Dec. 31, 2010		580	2,453,406	(1,977,523)		476,463
Balance, shares at Dec. 31, 2010		57,967
Comprehensive income:
Net income						52,247
Total comprehensive income				52,247		52,247
Stock-based compensation expense for equity awards			9,772			9,772
Issuance of common stock from stock-based compensation awards, including related tax benefit (value)		8	5,811			5,819
Issuance of common stock from stock-based compensation awards, including related tax benefit (shares)		796
Balance, value at Jun. 30, 2011		$ 588	$ 2,468,989	$ (1,925,276)		$ 544,301
Balance, shares at Jun. 30, 2011		58,763

XML



Long-Term Debt (Tables)

6 Months Ended

Jun. 30, 2011

Long-Term Debt

Schedule of Long-Term Debt

	June 30, 2011			December 31, 2010			June 30, 2010
Secured credit agreement expiring July 25, 2013:
Term loan	$	69,841		$	69,841		$	95,238
Revolving credit facility		—			—			—
11.25% Senior Notes due August 1, 2016; interest payable each February 1st and August 1st		240,000			240,000			240,000
Unamortized original issue discount on Senior Notes		(986	)		(1,083	)		(1,181	)
Total long-term debt		308,855			308,758			334,057
Less: current maturities		(17,460	)		(5,820	)		(12,698	)
Long-term debt, net of current maturities	$	291,395		$	302,938		$	321,359

XML



Property and Equipment (Schedule of Property and Equipment) (Details) (USD $) In Thousands	Jun. 30, 2011	Dec. 31, 2010	Jun. 30, 2010
Property and Equipment
Capitalized software	$ 214,757	$ 211,816	$ 199,744
Computer and broadcast equipment	92,826	93,284	88,822
Buildings and leasehold improvements	94,842	90,417	85,318
Furniture and other equipment	76,083	72,726	68,853
Projects in progress	8,016	3,825	12,305
Land and land improvements	10,921	10,922	10,922
Property and equipment, gross	497,445	482,990	465,964
Less: accumulated depreciation and amortization	(341,545)	(328,003)	(312,896)
Total property and equipment, net	$ 155,900	$ 154,987	$ 153,068

XML



Consolidated Statements of Cash Flows (USD $) In Thousands	6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010
Cash flows from operating activities:
Net income	$ 52,247	$ 42,359
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
Depreciation and amortization of intangible assets	18,605	19,702
Stock-based compensation expense	13,282	9,310
Amortization of cable and satellite distribution fees	843	1,679
Amortization of debt issuance costs	1,285	1,285
Loss on disposition of fixed assets	305	488
Deferred income taxes	(1,725)	(431)
Bad debt expense	9,743	8,265
Excess tax benefits from stock-based awards	(5,425)	(965)
Changes in current assets and liabilities:
Accounts receivable	45,704	55,587
Inventories	(25,982)	(32,206)
Prepaid expenses and other assets	(17,693)	(11,686)
Accounts payable, accrued expenses and other current liabilities	(94,473)	(74,442)
Net cash (used in ) provided by operating activities	(3,284)	18,945
Cash flows from investing activities:
Capital expenditures	(19,667)	(15,854)
Net cash used in investing activities	(19,667)	(15,854)
Cash flows from financing activities:
Repayment of long-term debt		(4,762)
Issuance of common stock, net of withholding taxes	641	10,719
Excess tax benefits from stock-based awards	5,425	965
Net cash provided by financing activities	6,066	6,922
Net (decrease) increase in cash and cash equivalents	(16,885)	10,013
Cash and cash equivalents at beginning of period	354,259	269,921
Cash and cash equivalents at end of period	$ 337,374	$ 279,934

XML



Fair Value Measurements

6 Months Ended

Jun. 30, 2011

Fair Value Measurements

Fair Value Measurements

NOTE 9—FAIR VALUE MEASUREMENTS

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. HSNi applies the following framework for measuring fair value which is based on a three-level hierarchy:

Level 1—Valuations based on quoted prices for identical assets and liabilities in active markets.

Level 2—Valuations based on observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market data.

Level 3—Valuations based on unobservable inputs reflecting our own assumptions, consistent with reasonably available assumptions made by other market participants. These valuations require significant judgment.

The carrying amounts of cash and cash equivalents, accounts receivable, accounts payable and accrued expenses approximate fair value because of the short maturity of these items. The following table summarizes the fair value of HSNi's financial assets and liabilities which are carried at cost (in thousands):

	June 30, 2011
					Fair Value Measurement Category
	Carrying Value		Fair Value		Level 1		Level 2		Level 3
Senior Notes	$	240,000	$	270,000	$	270,000	$	—	$	—
Term Loan		69,841		69,566		—		—		69,566
	December 31, 2010
					Fair Value Measurement Category
	Carrying Value		Fair Value		Level 1		Level 2		Level 3
Senior Notes	$	240,000	$	273,900	$	273,900	$	—	$	—
Term Loan		69,841		69,841		—		—		69,841
	June 30, 2010
					Fair Value Measurement Category
	Carrying Value		Fair Value		Level 1		Level 2		Level 3
Senior Notes	$	240,000	$	268,800	$	268,800	$	—	$	—
Term Loan		95,238		91,039		—		—		91,039

The fair value of the Senior Notes was based upon quoted market information (level 1 criteria) and the fair value of the term loan was based upon discounted cash flows (level 3 criteria).

HSNi measures certain assets, such as intangible assets and property and equipment, at fair value on a non-recurring basis. These assets are recognized at fair value if they are deemed to be impaired. During the six months ended June 30, 2011 and the year ended December 31, 2010, there were no assets that were required to be recorded at fair value as no impairment indicators were present.

XML



Commitments and Contingencies (Details) (USD $) In Thousands	Jun. 30, 2011
Commitments and Contingencies
Contingent liabilities	$ 0
Contingency reserve	$ 0

XML



Stock-Based Awards (Tables)

6 Months Ended

Jun. 30, 2011

Stock-Based Awards

Stock-Based Compensation Expense

	Three Months Ended June 30,						Six Months Ended June 30,
	2011			2010			2011			2010
Selling and marketing	$	842		$	650		$	1,784		$	1,478
General and administrative		5,840			4,099			10,923			7,357
Production and programming		273			218			575			475
Stock-based compensation expense before income taxes		6,955			4,967			13,282			9,310
Income tax benefit		(2,082	)		(1,823	)		(4,210	)		(3,397	)
Stock-based compensation expense after income taxes	$	4,873		$	3,144		$	9,072		$	5,913

XML



Consolidated Statements of Operations (USD $) In Thousands, except Per Share data	3 Months Ended		6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010
Consolidated Statements of Operations
Net sales	$ 746,939	$ 689,992	$ 1,470,921	$ 1,373,205
Cost of sales	460,358	431,331	930,386	878,060
Gross profit	286,581	258,661	540,535	495,145
Operating expenses:
Selling and marketing	143,807	129,997	273,624	250,496
General and administrative	58,839	56,131	117,000	110,570
Production and programming	14,888	14,432	30,171	28,532
Depreciation and amortization of intangible assets	9,201	9,751	18,605	19,702
Total operating expenses	226,735	210,311	439,400	409,300
Operating income	59,846	48,350	101,135	85,845
Other income (expense):
Interest income	131	165	244	247
Interest expense	(7,945)	(8,226)	(16,017)	(16,617)
Total other expense, net	(7,814)	(8,061)	(15,773)	(16,370)
Income before income taxes	52,032	40,289	85,362	69,475
Income tax provision	(20,065)	(15,583)	(33,115)	(27,116)
Net income	$ 31,967	$ 24,706	$ 52,247	$ 42,359
Net income per share:
Basic	$ 0.55	$ 0.43	$ 0.89	$ 0.74
Diluted	$ 0.53	$ 0.42	$ 0.86	$ 0.72
Shares used in computing earnings per share:
Basic	58,648	57,420	58,432	57,112
Diluted	60,779	59,430	60,560	59,239