The document is an investor presentation for a company's fourth quarter 2015 results. It includes a safe harbor statement noting forward-looking statements are subject to risks and uncertainties. It provides key metrics such as a 47% increase in cable/satellite homes reached, 50% year-over-year growth in mobile sales, and a 5% increase in average selling price. Adjusted EBITDA is used as a performance metric and reconciliation is provided excluding special items like restructuring costs. Financial summaries of income statements and balance sheets are also presented.
2. Safe Harbor Statement
2
This document may contain certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements
may be identified by words such as anticipate, believe, estimate, expect, intend, predict, hope, should, plan, will or similar expressions. Any statements
contained herein that are not statements of historical fact may be deemed forward-looking statements. These statements are based on management's current
expectations and accordingly are subject to uncertainty and changes in circumstances. Actual results may vary materially from the expectations contained
herein due to various important factors, including (but not limited to): consumer preferences, spending and debt levels; the general economic and credit
environment; interest rates; seasonal variations in consumer purchasing activities; the ability to achieve the most effective product category mixes to
maximize sales and margin objectives; competitive pressures on sales; pricing and gross sales margins; the level of cable and satellite distribution for our
programming and the associated fees; our ability to establish and maintain acceptable commercial terms with third-party vendors and other third parties with
whom we have contractual relationships, and to successfully manage key vendor relationships and develop key partnerships and proprietary brands; our
ability to manage our operating expenses successfully and our working capital levels; our ability to remain compliant with our credit facilities covenants; our
ability to successfully transition our brand name and corporate name; customer acceptance of our new branding strategy and our repositioning as a digital
commerce company; the market demand for television station sales; changes to our management and information systems infrastructure; challenges to our
data and information security; changes in governmental or regulatory requirements; litigation or governmental proceedings affecting our operations;
significant public events that are difficult to predict, or other significant television-covering events causing an interruption of television coverage or that directly
compete with the viewership of our programming; our ability to obtain and retain key executives and employees; our ability to attract new customers and
retain existing customers; changes in shipping costs; our ability to offer new or innovative products and customer acceptance of the same; changes in
customers viewing habits of television programming; and the risks identified under “Risk Factors” in our recently filed Form 10-K and any additional risk
factors identified in our periodic reports since the date of such Form 10-K. More detailed information about those factors is set forth in our filings with the
Securities and Exchange Commission, including our annual report on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K. You are
cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this announcement. We are under no obligation (and
expressly disclaim any such obligation) to update or alter our forward-looking statements whether as a result of new information, future events or otherwise.
Adjusted EBITDA
EBITDA represents net income (loss) for the respective periods excluding depreciation and amortization expense, interest income (expense) and income
taxes. We define Adjusted EBITDA as EBITDA excluding non-operating gains (losses); activist shareholder response costs; executive and management
transition costs; distribution center consolidation and technology upgrade costs; Shareholder Rights Plan costs and non-cash share-based compensation
expense. We have included the term “Adjusted EBITDA” in our EBITDA reconciliation in order to adequately assess the operating performance of our
television and online businesses and in order to maintain comparability to our analyst's coverage and financial guidance, when given. Management believes
that the term Adjusted EBITDA allows investors to make a more meaningful comparison between our business operating results over different periods of time
with those of other similar companies. In addition, management uses Adjusted EBITDA as a metric to evaluate operating performance under our
management and executive incentive compensation programs. Adjusted EBITDA should not be construed as an alternative to operating income (loss), net
income (loss) or to cash flows from operating activities as determined in accordance with generally accepted accounting principles and should not be
construed as a measure of liquidity. Adjusted EBITDA may not be comparable to similarly entitled measures reported by other companies. We have included
a reconciliation of Adjusted EBITDA to net income (loss), the most directly comparable GAAP financial measure, on Slide 12 of this presentation.
Data in this presentation may be unaudited.
Percentage changes represent Q4 2015 as compared to Q4 2014.
7. Investors are advised to review carefully the risk factors contained in our most recently filed
annual report on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K.
Appendices
7
13. 13
Adjusted EBITDA Reconciliation
(In thousands)
F11 F13 F14
FY FY* FY FY Q1 Q2 Q3 Q4 FY
EBITDA, as adjusted 996$ 4,494$ 18,012$ 22,773$ 1,579$ 2,532$ 169$ 4,926$ 9,206$
Less:
Executive and management transition costs -$ -$ -$ (5,035)$ (2,590)$ (205)$ (754)$ -$ (3,549)$
Distribution facility consolidation and technology upgrade costs - - - - - (972) (294) (81) (1,347)
Activist Shareholder Response Costs - - (2,133) (4,003) - - - - -
Shareholder Rights Plan costs - - - - - (364) (82) - (446)
FCC license impairment - (11,111) - - - - - - -
Gain on sale of investments or asset - 100 - - - - - - -
Debt extinguishment (25,679) (500) - - - - - - -
Non-cash share-based compensation (5,007) (3,257) (3,218) (3,860) (609) (768) (762) (135) (2,274)
EBITDA (as defined) (29,690) (10,274) 12,662 9,875 (1,620) 223 (1,723) 4,710 1,590
A reconciliation of EBITDA to net income (loss) is as follows:
EBITDA, as defined (29,690) (10,274) 12,662 9,875 (1,620) 223 (1,723) 4,710 1,590
Adjustments:
Depreciation and amortization (12,827) (13,423) (12,585) (8,872) (2,307) (2,399) (2,559) (3,063) (10,328)
Interest income 64 11 18 10 2 2 2 2 8
Interest expense (5,527) (3,970) (1,437) (1,572) (598) (669) (690) (763) (2,720)
Income taxes (84) (21) (1,173) (819) (205) (205) (205) (219) (834)
Net income (loss) (48,064)$ (27,676)$ (2,515)$ (1,378)$ (4,728)$ (3,048)$ (5,175)$ 667$ (12,284)$
*Includes 53rd week
F12 F15
14. 14
Key Operating Metrics
F11 FY F12 FY* F13 FY F14 Q1 F14 Q2 F14 Q3 F14 Q4 F14 FY F15 Q1 F15 Q2 F15 Q3 F15 Q4 F15 FY
Homes (Average 000s) 79,822 82,761 86,120 87,034 87,522 87,466 87,889 87,481 88,303 88,334 88,248 87,719 88,105
Net Shipped Units (000s) 4,947 5,620 7,152 1,913 2,110 2,134 2,898 9,055 2,230 2,434 2,282 2,907 9,853
Average Selling Price 104$ 96$ 81$ 76$ 67$ 67$ 63$ 67$ 65$ 60$ 65$ 66$ 64$
Return Rate % 22.6% 22.1% 22.3% 22.2% 22.9% 21.2% 19.9% 21.5% 20.3% 21.4% 18.9% 18.9% 19.8%
Internet Sales % 44.9% 45.7% 45.2% 44.7% 43.5% 43.5% 46.1% 44.6% 45.2% 45.9% 46.0% 49.7% 46.9%
Transaction Costs per Unit 2.91$ 2.60$ 2.48$ 2.51$ 2.51$ 2.57$ 2.49$ 2.52$ 2.78$ 2.92$ 3.00$ 2.69$ 2.84$
Total Variable Costs % of Net Sales 8.0% 7.3% 8.0% 8.4% 9.0% 8.9% 8.6% 8.7% 9.7% 9.5% 9.1% 8.7% 9.2%
Mobile % of Internet Sales 7.8% 16.9% 25.2% 31.5% 32.7% 34.0% 34.4% 33.5% 39.6% 42.4% 41.8% 44.5% 42.3%
Distribution cost per home - annualized 1.34$ 1.33$ 1.07$ 1.12$ 1.13$ 1.13$ 1.13$ 1.13$ 1.13$ 1.13$ 1.14$ 1.15$ 1.15$
Interactive Voice Response % 19% 27% 25% 29% 30% 30% 27% 29% 30% 29% 26% 24% 27%
Total Customers (000s)** 1,060 1,132 1,357 590 574 593 749 1,446 592 593 610 749 1,436
Average Purchase Frequency - Items 5.1 5.4 5.8 3.6 4.1 4.0 4.3 7.0 4.1 4.5 4.1 4.3 7.5
% of Net Sales by Category:
Jewelry & Watches 53% 52% 43% 47% 43% 40% 37% 42% 45% 42% 36% 35% 39%
Home & Consumer Electronics 28% 27% 35% 27% 25% 29% 38% 30% 25% 22% 33% 39% 31%
Beauty 12% 13% 11% 13% 13% 13% 11% 12% 13% 15% 13% 13% 14%
Fashion & Accessories 7% 8% 11% 14% 19% 18% 14% 16% 16% 21% 18% 13% 16%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
*Includes 53rd week
**Customers can be active within one to four quarters per year and therefore quarterly active customer counts are not additive.
***Certain fiscal 2013 & 2014 product category percentages in the above table have been reclassified to conform to our fiscal 2015 product group hierarchy.
15. 15
Cash Flow
(In thousands) Year Ending Year Ending Year Ending Year Ending Year Ending
January 28, February 2 February 1 January 31, January 30,
2012 2013 2014 2015 2016
OPERATING ACTIVITIES:
Net loss (48,064)$ (27,676)$ (2,515)$ (1,378)$ (12,284)$
Adjustments to reconcile net loss to net cash
provided by (used for) operating activities-
Depreciation and amortization 12,827 13,424 12,585 8,872 10,327
Share-based payment compensation 5,007 3,257 3,217 3,860 2,275
Asset impairments and write-offs - 11,111 - - -
Amortization of deferred revenue (1,061) (87) (85) (86) (85)
Amortization of debt discount & deferred financing costs 1,184 249 178 231 271
Write-off of deferred financing costs - 2,306 - - -
Debt extinguishment 25,679 500 - - -
Deferred Income Taxes - - 1,158 788 788
Gain on sale of property and investments or assets (416) (102) - - -
Changes in operating assets and liabilities:
Accounts receivable, net 9,909 (18,086) (9,026) (4,889) (2,674)
Inventories, net (3,676) 6,321 (14,007) (10,294) (4,384)
Prepaid expenses and other 40 (2,066) 649 815 (565)
Accounts payable and accrued liabilities (15,447) 2,367 21,799 766 (3,080)
Accrued dividends payable on Series B Preferred Stock 1,069 - - - -
Net cash provided by (used for) operating activities (12,949) (8,482) 13,953 (1,315) (9,411)
INVESTING ACTIVITIES:
Property and equipment additions, net or proceeds from sale of (10,680) (6,157) (8,247) (25,119) (22,014)
Purchase of NBC trademark license - (4,000) (2,830) - -
Purchase of EVINE trademark - - - (59) -
Proceeds from sale of investments or assets - 102 - - -
Change in restricted cash 2,861 - - - 1,650
Net cash used for investing activities (7,819) (10,055) (11,077) (25,178) (20,364)
FINANCING ACTIVITIES:
1 Payments for deferred financing costs (306) (552) (390) (307) (537)
2 Payments on capital lease - - (13) (50) (52)
3 Proceeds from issuance of revolving loan - 38,215 - 2,700 19,200
4 Proceeds from issuance of term loan - - - 12,152 2,849
5 Payments on long term debt - (25,715) - (145) (2,076)
6 Proceeds from exercise of stock options 1,828 109 227 2,794 2,460
7 Proceeds from issuance of common stock, net 55,500 - - - -
8 Payments for repurchases of Series B Preferred stock (40,853) - - - -
9 Payment for Series B Preferred Stock Dividend (8,915) - - - -
Net cash provided by (used for) financing activities 7,254 12,057 (176) 17,144 21,844
Net increase (decrease) in cash (13,514) (6,480) 2,700 (9,349) (7,931)
BEGINNING CASH 46,471 32,957 26,477 29,177 19,828
ENDING CASH 32,957 26,477 29,177 19,828 11,897