HSN, Inc.

EDGAR

41 filing records in this dataset, filed from 2008-09-22 to 2019-09-17. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

783 million USD

2017 Q3 · USD

Exact inputs and evidence

Operating margin

4.21%

2017 Q3 · %

Exact inputs and evidence
  • Operating Income: 32944000 USD Source
  • Revenue: 782562000 USD Source

Operating cash flow

31.2 million USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 109569000 USD Source
  • Operating Cash Flow: 78409000 USD Source
Cash and cash equivalents
20.6 million USD Source
Exact value

20574000 USD

Long-term debt including current maturities
472 million USD Source
Exact value

472423000 USD

Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Capital expenditure

39.1 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Capital expenditure: 37508000 USD · 2010-01-01 – 2010-12-31 Source
  • Capital expenditure: 26153000 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 5218000 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 19667000 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 5218000 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 27723000 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 19667000 USD · 2011-01-01 – 2011-06-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2019-09-17.

Financial data available through: 2016-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2016-12-31
  • Operating income: 10 of 11 periods available· newest 2016-12-31
  • Net income: 10 of 11 periods available· newest 2016-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2010-12-31
  • Total assets: 9 of 11 periods available· newest 2016-12-31
  • Total liabilities: 9 of 11 periods available· newest 2016-12-31
  • Current assets: 9 of 11 periods available· newest 2016-12-31
  • Current liabilities: 9 of 11 periods available· newest 2016-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2016-12-31
  • Long-term debt including current maturities: 6 of 11 periods available· newest 2016-12-31
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -3.3%

    Prior period

    USD 3.69 billion

    –

    Current period

    USD 3.57 billion

    –

    Exact inputs and evidence

    3567485000 − 3690575000 = -123090000 USD

    3690575000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    3567485000 USD · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -29.9%

    Prior period

    USD 169.24 million

    –

    Current period

    USD 118.71 million

    –

    Exact inputs and evidence

    118708000 − 169239000 = -50531000 USD

    169239000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    118708000 USD · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +16.2%

    Prior period

    USD 203.53 million

    –

    Current period

    USD 236.52 million

    –

    Exact inputs and evidence

    236518000 − 203528000 = 32990000 USD

    203528000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    236518000 USD · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2016 2016-01-01 – 2016-12-31

  • Revenue USD 3.57 billion 100% of revenue
  • Cost of revenue USD 2.35 billion 66% of revenue
  • Operating expenses USD 1.01 billion 28% of revenue
  • Operating income USD 205.81 million 5.8% of revenue
  • Tax, interest and other Derived USD 87.1 million 2.4% of revenue
  • Net income USD 118.71 million 3.3% of revenue

Cash

  • Operating cash flow USD 236.52 million 6.6% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2006 93%
  • 2007 94%
  • 2008 Operating loss: operating costs were 210% of revenue.
  • 2010 93%
  • 2011 92%
  • 2012 92%
  • 2013 92%
  • 2014 92%
  • 2015 92%
  • 2016 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2006 2006-01-01 – 2006-12-312877954000 2664758000 Derived 213196000 90379000 Derived 122817000 Unavailable
Source
2007 2007-01-01 – 2007-12-312908242000 2738451000 Derived 169791000 4987000 Derived 164804000 Unavailable
Source
2008 2008-01-01 – 2008-12-312823593000 5925904000 Derived -3102311000 -711423000 Derived -2390888000 Unavailable
Source
2010 2010-01-01 – 2010-12-312884308000 2685505000 Derived 198803000 100280000 Derived 98523000 97464000 Derived
Source
2011 2011-01-01 – 2011-12-313069356000 2830314000 Derived 239042000 115972000 Derived 123070000 Unavailable
Source
2012 2012-01-01 – 2012-12-313266739000 3007995000 Derived 258744000 128069000 Derived 130675000 Unavailable
Source
2013 2013-01-01 – 2013-12-313403983000 3121329000 Derived 282654000 104205000 Derived 178449000 Unavailable
Source
2014 2014-01-01 – 2014-12-313587995000 3303386000 Derived 284609000 111625000 Derived 172984000 Unavailable
Source
2015 2015-01-01 – 2015-12-313690575000 3406541000 Derived 284034000 114795000 Derived 169239000 Unavailable
Source
2016 2016-01-01 – 2016-12-313567485000 3361678000 Derived 205807000 87099000 Derived 118708000 Unavailable
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 3.6B 2016
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.4.0B3.0B2.0B996.5M0.0200620122016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Revenue2877954000
2007Revenue2908242000
2008Revenue2823593000
2010Revenue2884308000
2011Revenue3069356000
2012Revenue3266739000
2013Revenue3403983000
2014Revenue3587995000
2015Revenue3690575000
2016Revenue3567485000

Revenue growth

Change in revenue from the same financial period one year earlier.

-3.3% 2016
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.7.2%4.4%1.5%-1.3%-4.1%200620122016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2006Year over yearNo prior comparable period
2007Year over year1.1%
2008Year over year-2.9%
2010Year over yearNo prior comparable period
2011Year over year6.4%
2012Year over year6.4%
2013Year over year4.2%
2014Year over year5.4%
2015Year over year2.9%
2016Year over year-3.3%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 5.8% 2016
Net margin 3.3% 2016
Free cash flow margin 3.4% 2010
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.18%-17%-51%-85%-119%200620122016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2006Operating margin7.4%
2007Operating margin5.8%
2008Operating margin-109.9%
2010Operating margin6.9%
2011Operating margin7.8%
2012Operating margin7.9%
2013Operating margin8.3%
2014Operating margin7.9%
2015Operating margin7.7%
2016Operating margin5.8%
2006Net margin4.3%
2007Net margin5.7%
2008Net margin-84.7%
2010Net margin3.4%
2011Net margin4%
2012Net margin4%
2013Net margin5.2%
2014Net margin4.8%
2015Net margin4.6%
2016Net margin3.3%
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2010Free cash flow margin3.4%
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 236.5M 2016
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.255.4M191.6M127.7M63.9M0.0200620122016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Operating cash flowNot reportedNo source recorded
2007Operating cash flowNot reportedNo source recorded
2008Operating cash flowNot reportedNo source recorded
2010Operating cash flow134972000
2011Operating cash flow165355000
2012Operating cash flow147413000
2013Operating cash flow231907000
2014Operating cash flow138711000
2015Operating cash flow203528000
2016Operating cash flow236518000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 97.5M 2010
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.105.3M78.9M52.6M26.3M0.0200620122016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Free cash flowUnavailableNo source recorded
2007Free cash flowUnavailable
2008Free cash flowUnavailable
2010Free cash flow97464000
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flowUnavailable

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

85% 2016
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.96%72%48%24%0%2006-12-3120122016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2006-12-31Liabilities / assetsNot reportedNo source recorded
2007Liabilities / assets30.3%
2008Liabilities / assets77.6%
2010-12-31Liabilities / assetsNot reported
2011Liabilities / assets57.7%
2012Liabilities / assets62.1%
2013Liabilities / assets61.8%
2014Liabilities / assets57.1%
2015Liabilities / assets89%
2016Liabilities / assets85%

Current assets to current liabilities

Current assets divided by current liabilities.

1.49× 2016
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.26×1.69×1.13×0.56×0.00×2006-12-3120122016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2006-12-31Current assets / current liabilitiesNot reportedNo source recorded
2007Current assets / current liabilities1.33×
2008Current assets / current liabilities1.76×
2010-12-31Current assets / current liabilitiesNot reportedNo source recorded
2011Current assets / current liabilities2.09×
2012Current assets / current liabilities1.78×
2013Current assets / current liabilities1.82×
2014Current assets / current liabilities1.79×
2015Current assets / current liabilities1.64×
2016Current assets / current liabilities1.49×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2007 2007-01-01 – 2007-12-31
USD 164.8 million
Exact value

Exact value: 164804000 USD

2007-01-01 – 2007-12-31: 164804000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
USD 48.71 million
Exact value

Exact value: 48714000 USD

2007-01-01 – 2007-12-31: 48714000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2008 2008-01-01 – 2008-12-31
−USD 2.39 billion
Exact value

Exact value: -2390888000 USD

2008-01-01 – 2008-12-31: -2390888000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
USD 39.66 million
Exact value

Exact value: 39662000 USD

2008-01-01 – 2008-12-31: 39662000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2009 2009-01-01 – 2009-12-31
Unavailable Not reported for this period.
Unavailable Not reported for this period.
USD 41.38 million
Exact value

Exact value: 41378000 USD

2009-01-01 – 2009-12-31: 41378000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2010 2010-01-01 – 2010-12-31
USD 98.52 million
Exact value

Exact value: 98523000 USD

2010-01-01 – 2010-12-31: 98523000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 134.97 million
Exact value

Exact value: 134972000 USD

2010-01-01 – 2010-12-31: 134972000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 37.51 million
Exact value

Exact value: 37508000 USD

2010-01-01 – 2010-12-31: 37508000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 97.46 million
Calculation and evidence

134972000 − 37508000 USD

Exact free cash flow: 97464000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2011 2011-01-01 – 2011-12-31
USD 123.07 million
Exact value

Exact value: 123070000 USD

2011-01-01 – 2011-12-31: 123070000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 165.36 million
Exact value

Exact value: 165355000 USD

2011-01-01 – 2011-12-31: 165355000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2012 2012-01-01 – 2012-12-31
USD 130.68 million
Exact value

Exact value: 130675000 USD

2012-01-01 – 2012-12-31: 130675000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 147.41 million
Exact value

Exact value: 147413000 USD

2012-01-01 – 2012-12-31: 147413000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2013 2013-01-01 – 2013-12-31
USD 178.45 million
Exact value

Exact value: 178449000 USD

2013-01-01 – 2013-12-31: 178449000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 231.91 million
Exact value

Exact value: 231907000 USD

2013-01-01 – 2013-12-31: 231907000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2014 2014-01-01 – 2014-12-31
USD 172.98 million
Exact value

Exact value: 172984000 USD

2014-01-01 – 2014-12-31: 172984000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 138.71 million
Exact value

Exact value: 138711000 USD

2014-01-01 – 2014-12-31: 138711000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2015 2015-01-01 – 2015-12-31
USD 169.24 million
Exact value

Exact value: 169239000 USD

2015-01-01 – 2015-12-31: 169239000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 203.53 million
Exact value

Exact value: 203528000 USD

2015-01-01 – 2015-12-31: 203528000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2016 2016-01-01 – 2016-12-31
USD 118.71 million
Exact value

Exact value: 118708000 USD

2016-01-01 – 2016-12-31: 118708000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 236.52 million
Exact value

Exact value: 236518000 USD

2016-01-01 – 2016-12-31: 236518000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

41 filings · 3,894 latest values · 3,894 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001434729, 1434729, HSNI, edgar:1434729

Also known as HSN, INC., HSN, Inc.