Hastings Entertainment, Inc. Reports Results for the Third Quarter of Fiscal 2010

Hastings Entertainment, Inc. Reports Results for the Third Quarter of Fiscal 2010

- Total comparable store revenues increased 1.3% for the quarter and 3.6% for the first nine months of fiscal 2010.

- Merchandise comparable store revenues increased 1.2% for the quarter and 3.9% for the first nine months of fiscal 2010.

- Rental comparable store revenues increased 2.2% for the quarter and 2.1% for the first nine months of fiscal 2010.

AMARILLO, Texas, Nov. 15, 2010 /PRNewswire-FirstCall/ -- Hastings Entertainment, Inc. (Nasdaq: HAST), a leading multimedia entertainment retailer, today reported results for the three and nine months ended October 31, 2010. Net loss was approximately $3.1 million, or $0.35 per diluted share, for the three months ended October 31, 2010 compared to net loss of approximately $3.4 million, or $0.36 per diluted share, for the three months ended October 31, 2009. Net loss was approximately $2.1 million, or $0.23 per diluted share, for the nine months ended October 31, 2010 compared to net loss of approximately $2.1 million, or $0.22 per diluted share, for the nine months ended October 31, 2009. Net loss for the three and nine months ended October 31, 2010 included revenue of approximately $0.1 million and $0.5 million, respectively, related to gift card breakage. Hastings began recognizing gift card breakage revenue in the fourth quarter of fiscal 2009.

Both operating loss and adjusted operating loss for the third quarter were approximately $4.9 million compared to $4.7 million for the third quarter of fiscal 2009. Adjusted operating loss excludes gift card breakage, stock compensation expense and store asset impairment expense. Operating loss for the nine months ended October 31, 2010 was approximately $3.3 million compared to $2.0 million for the same period in the prior year. Adjusted operating loss was approximately $3.4 million for the nine month period compared to $1.6 million for the same period in the prior year. Earnings before interest, taxes, property and equipment depreciation expense and amortization ("EBITDA") was approximately ($0.5) million for the three months ended October 31, 2010 as compared to $34,000 for the same period in the prior year. Adjusted EBITDA, which excludes gift card breakage revenue, stock compensation expense and store asset impairment expense was approximately ($0.5) million for the three months ended October 31, 2010 compared to $0.1 million for the same period in the prior year. EBITDA was approximately $9.7 million for the nine months ended October 31, 2010 compared to $12.4 million for the same period in the prior year. Adjusted EBITDA was approximately $9.7 million for the nine months ended October 31, 2010 compared to $12.8 million for the same period in the prior year.

Reconciliations of non-GAAP financial measures to comparable GAAP financial measures are included in the tables following the financial statements in this release.

"We were able to grow our comparable store sales in what continues to be a challenging retail environment," said John H. Marmaduke, Chief Executive Officer and Chairman. "We saw improved results across many departments, including Trends, Video Games, Movies, Hardback Cafe and Consumables. Our expanded new and used Comics category continues to show strong results and helped drive the increase in Trends. Books comparable store sales were down 6.2% for the period which compares to an industry decline that was down double digits. Sales of used and value books increased 7.8% for the quarter, while sales of new books declined 9.3%. It is certainly the case that electronic book readers are impacting new book sales, but we have positioned ourselves to soften this impact through offering a variety of used and value books at price points that resonate well with our customers. In addition, our multimedia store model allows us to adapt to changes in consumer preference."

"Although Rental sales were negatively impacted by a softer slate of titles released during the quarter, "The 49¢ Rental Movie Store" rental program is making a difference. This program, which rolled out during the second quarter, continues to gain traction, as evidenced by a 20% revenue growth in catalog titles during the third quarter. Additionally, stores located near a competitor that has closed within the last twelve months have averaged an 8.0% increase in Rental sales."

"With the election behind us and the economy creating job growth, we anticipate consumer confidence will improve in the fourth quarter. Additionally, with the closing of many competitors, we feel our focus on store execution and service will turn many first time customers into loyal customers."

Financial Results for the Third Quarter of Fiscal Year 2010

Revenues. Total revenues for the third quarter remained consistent with the revenues for the same period in the prior year at $112.3 million. Excluding gift card breakage revenue, total revenues for the third quarter of fiscal 2010 decreased approximately $0.2 million, or 0.2%. Comparable store sales, which exclude gift card breakage revenue, increased approximately 1.3%. As of October 31, 2010, we operated four fewer superstores, as compared to October 31, 2009, and one additional concept store, Sun Adventure Sports, which opened during the second quarter. The following is a summary of our revenues results (dollars in thousands):

Three Months Ended October 31,
2010 2009
---- ----
Percent Percent
Revenues Of Total Revenues Of Total
-------- -------- -------- --------
Merchandise
Revenue $94,462 84.1% $94,434 84.1%
Rental Revenue 17,673 15.8% 17,903 15.9%
Gift Card Breakage
Revenue
149 0.1% - 0.0%
--- --- --- ---
Total Revenues $112,284 100.0% $112,337 100.0%
======== ===== ======== =====

Increase
(Decrease)
----------

Dollar Percent
------ -------
Merchandise
Revenue $28 0.0%
Rental Revenue (230) -1.3%
Gift Card Breakage
Revenue
149 -
--- ---
Total Revenues $(53) 0.0%
==== ===

Comparable-store revenues ("Comp")

Total 1.3%
Merchandise 1.2%
Rental 2.2%

Below is a summary of the Comp results for our major merchandise categories:

Three Months Ended
October 31,
2010 2009
---- ----
Trends 19.0% -4.1%
Hardback Cafe 7.2% 16.5%
Video Games 6.7% 8.5%
Movies 5.6% -3.1%
Consumables 3.4% 3.8%
Electronics -0.4% 5.1%
Books -6.2% 0.2%
Music -6.2% -10.4%

Prior year Comp sales have been revised to reflect current year classification of Comp sale categories. Trends Comps increased 19.0% for the quarter, driven by strong sales of new and used Comics, Hex Bugs, "As Seen on TV" products including the Kymaro and Big Top Cupcake, shaped rubber bands, apparel, collectible card games, and novelty items. The increase in new and used comic sales is primarily due to an expanded comic footprint in eighty-seven stores. Key drivers in the apparel category included hats and bags. Key drivers in the novelty category included black lights, seasonal merchandise for Halloween, and Nerf toys. Hardback Cafe Comps increased 7.2% for the quarter primarily due to increased sales of specialty cafe drinks. Video Game Comps increased 6.7% for the quarter resulting from strong sales of new and used video games for the Microsoft Xbox 360 and Sony Playstation 3 platforms and strong sales of new and used video game accessories. These sales were partially offset by lower sales of older generation video games, new Nintendo Wii video games, and video game consoles. Hit titles that helped drive sales during the quarter included Fallout: New Vegas, Halo Reach, Madden NFL 11, Fable III, Star Wars: The Force Unleashed II, Medal of Honor, Dead Rising 2, and Mafia II. Movie Comps increased 5.6% for the quarter, primarily driven by strong sales of new and used DVD boxed sets and increased sales of new and used Blu-ray movies, partially offset by lower sales of new DVDs. The increase in sales of boxed sets is attributable to an increased presence of boxed set promotions, increased sales of catalog boxed sets and several strong new titles that helped drive store traffic, including Sons of Anarchy: Season 2 and Dexter: Season 4. Consumables Comps increased 3.4% for the quarter, primarily resulting from strong sales of popcorn and assorted candies and gums, partially offset by lower sales of can drinks and fountain drinks. Electronics Comps decreased 0.4% for the quarter. Decreased sales of digital converter boxes, Blu-ray players, and refurbished iPods were partially offset by increased sales of headphones, iPod accessories, and PC accessories. Books Comps decreased 6.2% for the quarter, primarily resulting from decreases in sales of new trade paperbacks, mass-market books, and hardbacks, which to some degree is attributable to the increasing popularity of electronic book readers, and decreased sales of magazines. These decreases were partially offset by an increase in the sales of value books and used trade paperbacks. Music Comps decreased 6.2% for the quarter due to lower sales of new and used CDs, resulting directly from a continued industry decline and a reduced footprint in ninety-six stores. Merchandise Comps, excluding the sale of new music, increased 1.9% for the quarter.

Rental Comps increased 2.2% for the quarter, due to fewer promotions during the quarter as compared to the prior year. Rental Video Comps increased 3.7% for the quarter and Rental Video units had a slight decrease of 0.6% compared to the prior year. The decrease in units rented was due to fewer titles released during the quarter with gross box office revenues in the range of $20 million to $80 million, which typically represent our strongest rentals. Rental Video Game Comps decreased 1.1% for the quarter and Rental Video Game Units decreased 6.0% for the quarter. The decrease in Rental Video Games was due a challenging comparison to titles released in the prior year and lower price points on select titles as compared to the prior year.

Gross Profit - Merchandise. For the third quarter, total merchandise gross profit dollars decreased approximately $0.2 million, or 0.7%, to $29.4 million from $29.6 million for the same period in the prior year. As a percentage of total merchandise revenue, merchandise gross profit decreased to 31.1% for the quarter compared to 31.3% for the same period in the prior year, resulting primarily from increased shrinkage expense and costs to return products, partially offset by improvements in margin management. We are currently utilizing a comprehensive store audit program to assess store level execution and controls designed to reduce shrink, with a strong focus on our high-shrinkage stores.

Gross Profit - Rental. For the third quarter, total rental gross profit dollars decreased approximately $0.2 million, or 1.8%, to $11.2 million from $11.4 million for the same period in the prior year due to lower revenues as well as lower margin rates. As a percentage of total rental revenue, rental gross profit decreased to 63.5% for the quarter compared to 63.9% for the same period in the prior year primarily due to increased shrinkage partially offset by lower depreciation expense. Depreciation is a function of rental purchases over approximately a six month period.

Selling, General and Administrative Expenses ("SG&A"). SG&A remained consistent for the third quarter, at $45.7 million, or 40.7% of total revenue. SG&A drivers for the quarter included a decrease in depreciation expense of approximately $0.4 million related to a reduction in capital expenditures and a decrease in expense for bonuses under our bonus incentive programs of approximately $0.3 million. These decreases were partially offset by an increase in store labor costs of approximately $0.3 million, an increase in store supply costs of approximately $0.2 million, and an increase in store maintenance costs of approximately $0.1 million.

Interest Expense. For the third quarter, interest expense increased approximately $0.2 million, or 100.0%, to $0.4 million, compared to $0.2 million for the same period in the prior year primarily as a result of higher interest rates incurred under our Amended and Restated Loan and Security Agreement. The average rate of interest charged for the quarter increased to 3.0% compared to 1.9% for the same period in the prior year.

Tax Expense. During the three months ended October 31, 2009, the Company recorded a discrete tax charge of approximately $0.4 million related to amended state and federal tax returns resulting from an Internal Revenue Service ("IRS") audit of the Company's previously filed tax returns. No discrete items were recorded during the three months ended October 31, 2010. Primarily as a result of this discrete tax charge combined with the Company's pre-tax loss for the period, the effective tax rates for the three months ended October 31, 2010 and 2009 were (40.9%) and (30.2%), respectively.

Financial Results for the Nine Months Ended October 31, 2010

Revenues. Total revenues for the first nine months of fiscal 2010 increased approximately $5.3 million, or 1.5%, to $360.5 million compared to $355.2 million for the same period in fiscal 2009. Excluding gift card breakage revenue, total revenues for the period increased approximately $4.8 million, or 1.3%. Comparable store sales, which exclude gift card breakage revenue and the impact of operating fewer stores during the current period, increased approximately 3.6%. The following is a summary of our revenues results (dollars in thousands):

Nine Months Ended October 31,
2010 2009
---- ----
Percent Percent
Revenues Of Total Revenues Of Total
-------- -------- -------- --------
Merchandise
Revenue $301,175 83.5% $295,896 83.3%
Rental Revenue 58,801 16.3% 59,327 16.7%
Gift Card Breakage
Revenue
537 0.2% - 0.0%
--- --- --- ---
Total Revenues $360,513 100.0% $355,223 100.0%
======== ===== ======== =====

Increase
(Decrease)
----------

Dollar Percent
------ -------
Merchandise
Revenue $5,279 1.8%
Rental Revenue (526) -0.9%
Gift Card Breakage
Revenue
537 -
--- ---
Total Revenues $5,290 1.5%
====== ===

Comparable-store revenues ("Comp")

Total 3.6%
Merchandise 3.9%
Rental 2.1%

Below is a summary of the Comp results for our major merchandise categories:

Nine Months Ended October 31,
2010 2009
- -
Video Games 18.4% -8.6%
Trends 12.9% -0.3%
Hardback Cafe 10.9% 13.9%
Movies 8.8% -5.7%
Consumables 5.7% 3.8%
Electronics 1.7% 0.9%
Books -3.0% -0.4%
Music -6.2% -13.9%

Prior year Comp sales have been revised to reflect current year classification of Comp sale categories. Video Game Comps increased 18.4% for the period, primarily due to strong sales of new and used video games for the Sony Playstation 3 and Microsoft XBOX 360, used games for the Nintendo Wii, and video gaming consoles and accessories, partially offset by lower sales of older generation video games. Trends Comps increased 12.9% for the period, primarily resulting from strong sales of Hex Bugs, "As Seen on TV" products including the Kymaro and Big Top Cupcake, new and used comics, collectible card games, such as Magic: The Gathering, and action figures. The increase in new and used comic sales is primarily due to an expanded comic footprint in eighty-seven stores. The increase in action figure sales was driven by an increase in action figures sold over the internet and the addition of collectible action figures to our product mix. Hardback Cafe Comps increased 10.9% for the period, resulting from increased sales of specialty cafe drinks. Movie Comps increased 8.8% for the period, primarily due to increased sales of new and used Blu-ray movies and DVD boxed sets, partially offset by lower sales of new and used DVDs. Consumables Comps increased 5.7% for the period, primarily due to strong sales of assorted candies and gums, including candies and snacks cross merchandised on our video rental wall, and novelty drinks. Electronics Comps increased 1.7% for the period primarily resulting from strong sales of MP3 accessories and headphones, partially offset by lower sales of digital converter boxes and refurbished iPods. Book Comps decreased 3.0% for the period, primarily due to lower sales of new trade paperbacks, mass-market books, and hardbacks, which to some degree is attributable to the increasing popularity of electronic book readers, and lower sales of magazines, partially offset by increased sales of used trade paperbacks and hardbacks. Music Comps decreased 6.2% for the period due to lower sales of new and used CDs, resulting directly from a continued industry decline as well as a reduced footprint in ninety-six stores. Merchandise Comps, excluding the sale of new music, increased 5.3%.

Rental Comps increased 2.1% for the period, primarily due to fewer promotions being offered during the current period. Units rented for the period increased 6.2% for the period as compared to the prior year. Rental Video Comps increased 3.2% for the period while Rental Video Game Comps decreased 0.4%.

Gross Profit - Merchandise. For the current nine months, total merchandise gross profit dollars increased approximately $1.6 million, or 1.7%, to $94.8 million from $93.2 million for the same period in the prior year, due to higher revenues. As a percentage of total merchandise revenue, merchandise gross profit remained consistent at 31.5%. Improvements in margin management, lower markdown expense, and lower costs to return product were offset by increases in freight costs, which resulted directly from increased shipments related to our goShip program, and increased shrinkage expense. We have created a comprehensive store audit program to assess store level execution and controls designed to reduce shrink, with a strong focus on our high-shrinkage stores.

Gross Profit - Rental. For the current nine months, total rental gross profit dollars decreased approximately $1.3 million, or 3.4%, to $37.0 million from $38.3 million for the same period in the prior year primarily due to lower margin rates as well as lower revenues. As a percentage of total rental revenue, rental gross profit decreased to 63.0% for the period compared to 64.5% for the same period in the prior year primarily as a result of increased shrinkage and lower rental revenues partially offset by lower depreciation expense. Depreciation is a function of rental purchases over approximately a six month period.

Selling, General and Administrative Expenses ("SG&A"). As a percentage of total revenue, SG&A increased to 37.7% for the current nine months compared to 37.6% for the same period in the prior year. SG&A increased approximately $2.3 million, or 1.7%, to $135.8 million compared to $133.5 million for the same period in the prior year. The main drivers of the SG&A increase included an increase in associate health insurance of approximately $0.8 million, an increase in store supplies expense of approximately $0.5 million, and an increase in store advertising costs of approximately $0.4 million. Increases were partially offset by a decrease in depreciation expense of approximately $1.6 million related to a reduction in capital expenditures.

Interest Expense. For the current nine months, interest expense decreased approximately $0.1 million, or 12.5%, to $0.7 million, compared to $0.8 million for the same period in the prior year primarily as a result of lower average debt levels outstanding during the period. The average rate of interest charged for the current nine months decreased to 2.4% compared to 2.5% for the same period in the prior year.

Income Tax Expense. During the nine months ended October 31, 2010, the Company recorded a discrete tax benefit of approximately $0.2 million related to amended state returns resulting from an IRS audit of the Company's previously filed Federal tax returns. During the nine months ended October 31, 2009, the Company recorded a discrete tax charge of approximately $0.4 million related to amended state and federal tax returns resulting from an IRS audit of the Company's previously filed tax returns. Primarily as a result of these discrete tax items, the effective tax rates for the nine months ended October 31, 2010 and 2009 were (45.7%) and (20.8%), respectively.

Stock Repurchase

On September 18, 2001, we announced a stock repurchase program of up to $5.0 million of our common stock. As of October 31, 2010, the Board of Directors had approved increases in the program totaling $32.5 million. During the third quarter of fiscal 2010, we purchased a total of 146,435 shares of common stock at a cost of $1,066,836, or $7.29 per share. As of October 31, 2010, a total of 4,531,680 shares had been repurchased under the program at a cost of approximately $28.3 million, for an average cost of approximately $6.25 per share.

Amended and Restated Loan and Security Agreement

On July 22, 2010, we entered into an Amended and Restated Loan and Security Agreement with Bank of America, N.A., as agent, (the "Amended Agreement"), which amended and restated our Loan and Security Agreement dated as of August 29, 2000, as otherwise amended (the "Prior Agreement"). The Amended Agreement is substantially the same as the Prior Agreement, extends the maturity date of the Prior Agreement from August 29, 2011 to July 22, 2014, and provides that we may repurchase up to $10 million worth of our common stock. The Amended Agreement also provides that we may repurchase additional shares of our common stock in the event we meet certain criteria set forth in the Amended Agreement. The Amended Agreement is secured by substantially all of the assets of the Company and our subsidiary and is guaranteed by our subsidiary.

The amount outstanding under the Amended Agreement is limited by a borrowing base predicated on the sum of (a) 85% of Eligible Credit Card Receivables plus (b) (i) 85% multiplied by (ii) the Appraised Inventory Liquidation Value multiplied by (iii) Eligible Inventory (net of Inventory Reserves), less (c) Availability Reserves (each term as defined in the Facility), and is limited to a ceiling of $100 million, less a $10 million availability reserve.

Interest under the Credit Facility will accrue, at our election, at a Base Rate or Libor Rate, plus, in each case, an Applicable Margin, which is determined by reference to the level of Availability as defined in the Amended Agreement, with the Applicable Margin for Libor Rate loans ranging from 2.00% to 2.75% and the Applicable Margin for Base Rate loans ranging from 1.00% to 1.75%. In addition, unused line fees ranging from 0.30% to 0.375% (determined by reference to the level of usage under the Credit Facility) are also payable on unused commitments.

Store Activity

Since August 16, 2010, which was the last date we reported store activity, we have had the following activity:

-- Store closed in Round Rock, Texas on October 15, 2010.

Fiscal Year 2010 Guidance

"The net loss for the third quarter was greater than our internal forecast, which is the basis for our guidance," said Dan Crow, Vice President and Chief Financial Officer. "Additionally, we have updated our forecast through the fourth quarter, and we now estimate our comparable store revenues for the fourth quarter will be an increase of approximately one percent. As a result, we are lowering our guidance of net earnings per share from a range of $0.32 to $0.37 to a range of $0.27 to $0.32 for the full fiscal year ending January 31, 2011."

Safe Harbor Statement

This press release contains "forward-looking statements." Hastings Entertainment, Inc. is including this statement for the express purpose of availing itself of the protections of the safe harbor provided by the Private Securities Litigation Reform Act of 1995 with respect to all such forward-looking statements. These forward-looking statements are based on currently available information and represent the beliefs of the management of the Company. These statements are subject to risks and uncertainties that could cause actual results to differ materially. These risks include, but are not limited to, consumer appeal of our existing and planned product offerings, and the related impact of competitor pricing and product offerings; overall industry performance and the accuracy of our estimates and judgments regarding trends; our ability to obtain favorable terms from suppliers; our ability to respond to changing consumer preferences, including with respect to new technologies and alternative methods of content delivery, and to effectively adjust our offerings if and as necessary; the application and impact of future accounting policies or interpretations of existing accounting policies; unanticipated adverse litigation results or effects; the effects of a continued deterioration in economic conditions in the U.S. or the markets in which we operate our stores; and other factors which may be outside of the company's control. We undertake no obligation to affirm, publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise. Please refer to the company's annual, quarterly, and periodic reports on file with the Securities and Exchange Commission for a more detailed discussion of these and other risks that could cause results to differ materially.

About Hastings

Founded in 1968, Hastings Entertainment, Inc. is a leading multimedia entertainment retailer that combines the sale of new and used books, videos, video games and CDs, and trends and consumer electronics merchandise, with the rental of videos and video games in a superstore format. We currently operate 146 superstores, averaging approximately 24,000 square feet, primarily in medium-sized markets throughout the United States. We also operate a new concept store, Sun Adventure Sports, in Amarillo, Texas.

We also operate www.gohastings.com, an e-commerce Internet Web site that makes available to our customers new and used entertainment products and unique, contemporary gifts and toys. The site features exceptional product and pricing offers. The Investor Relations section of our web site contains press releases, a link to request financial and other literature and access our filings with the Securities and Exchange Commission.

Consolidated Balance Sheets
---------------------------
(Dollars in thousands)

October 31, October 31, January 31,
2010 2009 2010
---- ---- ----
(unaudited) (unaudited)

Assets
Current Assets
Cash and cash equivalents $6,706 $6,022 $8,863
Merchandise inventories, net 167,627 179,642 148,149
Deferred income taxes 5,535 11,013 7,804
Prepaid expenses and other
current assets 13,114 12,206 10,120
------ ------ ------
Total current assets 192,982 208,883 174,936

Rental assets, net 15,172 14,188 13,127
Property and equipment, net 43,899 50,728 47,695
Deferred income taxes 3,371 878 1,310
Intangible assets, net 391 391 391
Other assets 2,030 962 1,341
----- --- -----

Total assets $257,845 $276,030 $238,800
======== ======== ========

Liabilities and
Shareholders' Equity
Current liabilities
Trade accounts payable $79,325 $93,690 $58,068
Accrued expenses and other
current liabilities 26,860 34,841 28,128
------ ------ ------
Total current liabilities 106,185 128,531 86,196

Long-term debt, excluding
current maturities 44,107 42,291 38,174
Other liabilities 6,227 6,009 6,272

Shareholders' equity
Preferred stock - - -
Common stock 119 119 119
Additional paid-in capital 36,800 36,801 36,920
Retained earnings 84,741 77,821 86,884
Accumulated other
comprehensive income 88 20 37
Treasury stock, at cost (20,422) (15,562) (15,802)
------- ------- -------
Total shareholders' equity 101,326 99,199 108,158
------- ------ -------

Total liabilities and
shareholders' equity $257,845 $276,030 $238,800
======== ======== ========

Consolidated Statements of Operations
-------------------------------------
(In thousands, except per share data)

Three months ended Nine months ended
October 31, October 31,
2010 2009 2010 2009
---- ---- ---- ----
(unaudited) (unaudited) (unaudited) (unaudited)

Merchandise
revenue $94,462 $94,434 $301,175 $295,896
Rental
revenue 17,673 17,903 58,801 59,327
Gift card
breakage
revenue 149 - 537 -
--- --- --- ---
Total
revenues 112,284 112,337 360,513 355,223

Merchandise
cost of
revenue 65,038 64,869 206,333 202,651
Rental cost
of revenue 6,456 6,464 21,768 21,069
----- ----- ------ ------
Total cost
of revenues 71,494 71,333 228,101 223,720
------ ------ ------- -------

Gross profit 40,790 41,004 132,412 131,503

Selling,
general and
administrative
expenses 45,675 45,731 135,753 133,508
Pre-opening
expenses - - - 3
--- --- --- ---

Operating
loss (4,885) (4,727) (3,341) (2,008)

Other income
(expense):
Interest
expense,
net (374) (211) (695) (778)
Other, net 46 17 91 96
--- --- --- ---

Loss before
income
taxes (5,213) (4,921) (3,945) (2,690)

Income tax
benefit (2,134) (1,485) (1,802) (560)
------ ------ ------ ----

Net loss $(3,079) $(3,436) $(2,143) $(2,130)
======= ======= ======= =======

Basic loss
per share $(0.35) $(0.36) $(0.23) $(0.22)
====== ====== ====== ======

Diluted loss
per share $(0.35) $(0.36) $(0.23) $(0.22)
====== ====== ====== ======

Weighted-
average
common
shares
outstanding:
Basic 8,849 9,574 9,120 9,658
Dilutive
effect of
stock
awards - - - -
--- --- --- ---

Diluted 8,849 9,574 9,120 9,658
===== ===== ===== =====

Consolidated Statements of Cash Flows
-------------------------------------
(Dollars in thousands)

Nine Months Ended
October 31,
2010 2009
---- ----
(unaudited) (unaudited)
Cash flows from operating activities:
Net loss $(2,143) $(2,130)
Adjustments to reconcile net loss to
net
cash provided by operations:
Rental asset depreciation expense 8,224 9,185
Purchases of rental assets (20,139) (15,805)
Property and equipment depreciation
expense 12,989 14,327
Deferred income taxes 208 1,723
Loss on rental assets lost, stolen
and defective 1,403 606
Loss on disposal of other assets 64 379
Non-cash stock-based compensation 481 224

Changes in operating assets and
liabilities:
Merchandise inventories (11,009) (24,562)
Other current assets (2,994) (982)
Trade accounts payable 21,254 35,029
Accrued expenses and other current
liabilities (1,220) (5,773)
Excess tax benefit from stock-based
compensation (48) -
Other assets and liabilities, net (84) 1,431
--- -----
Net cash provided by operating
activities 6,986 13,652
----- ------

Cash flows from investing activities:
Purchases of property, equipment and
improvements (9,259) (8,683)
------ ------
Net cash used in investing activities (9,259) (8,683)
------ ------

Cash flows from financing activities:
Net borrowings (repayments) under
revolving credit facility 5,933 (2,216)
Purchase of treasury stock (5,471) (1,018)
Change in cash overdraft 3 (3,162)
Deferred financing costs paid (599) -
Proceeds from exercise of stock
options 202 -
Excess tax benefit from stock-based
compensation 48 -
--- ---
Net cash provided by (used in)
financing activities 116 (6,396)
--- ------
(2,157) (1,427)
Net decrease in cash
8,863 7,449
Cash at beginning of period ----- -----
$6,706 $6,022
Cash at end of period ====== ======

Balance Sheet and Other Ratios ( A )
------------------------------------
(Dollars in thousands, except per share amounts)

October October
31, 31,
-------- --------
2010 2009
---- ----
Merchandise inventories,
net $167,627 $179,642
Inventory turns, trailing
12 months ( B ) 1.95 1.91
$44,107 $42,291
Long-term debt
Long-term debt to total
capitalization ( C ) 30.3% 29.9%
$101,326 $99,199
Book value ( D )
$11.11 $10.27
Book value per share ( E )

Three Months Nine Months
Ended October Ended October
31, 31,
2010 2009 2010 2009
---- ---- ---- ----
Comparable-store
revenues ( F ):
Total 1.3% -1.6% 3.6% -5.5%
Merchandise 1.2% -1.6% 3.9% -5.1%
Rental 2.2% -1.6% 2.1% -7.3%

( A ) Calculations may differ in the method employed from similarly
titled measures used by other companies.
( B ) Calculated as merchandise cost of goods sold for the period's
trailing twelve months divided by average merchandise inventory
over the same period.
( C ) Defined as long-term debt divided by long-term debt plus total
shareholders' equity (book value).
( D ) Defined as total shareholders' equity.
( E ) Defined as total shareholders' equity divided by weighted
average diluted shares outstanding for the nine month period
ended October 31, 2010 and 2009, respectively.
( F ) Stores included in the comparable-store revenues calculation
are those stores that have been open for a minimum of 60 weeks.
Also included are stores that are remodeled or relocated
during the comparable period. Sales via the internet are
included and closed stores are removed from each comparable
period for the purpose of calculating comparable-store
revenues.

Use of Non-GAAP Financial Measures

The Company is providing free cash flow, EBITDA, adjusted EBITDA, and adjusted operating income (loss) as supplemental non-GAAP financial measures regarding the Company's operational performance. The Company evaluates its historical and prospective financial performance, and its performance relative to its competitors, by using such non-GAAP financial measures. Specifically, management uses these items to further its own understanding of the Company's core operating performance, which management believes represents the Company's performance in the ordinary, ongoing and customary course of its operations. Therefore, management excludes from core operating performance those items, such as those relating to restructuring, investing, stock-based compensation expense and non-cash activities that management does not believe are reflective of such ordinary, ongoing and customary activities.

The Company believes that providing this information to its investors, in addition to the presentation of GAAP financial measures, allows investors to see the Company's financial results "through the eyes" of management. The Company further believes that providing this information allows investors to both better understand the Company's financial performance and to evaluate the efficacy of the methodology and information used by management to evaluate and measure such performance.

Free Cash Flow

Management defines free cash flow as net cash provided by operating activities for the period less purchases of property, equipment and improvements during the period. Purchases of property, equipment and improvements during the period are netted with any proceeds received from insurance on casualty loss that are directly related to the reinvestment of new capital expenditures. The following table reconciles net cash provided by operating activities, a GAAP financial measure, to free cash flow, a non-GAAP financial measure (in thousands):

Nine months ended October 31,
2010 2009
---- ----
Net cash provided by operating activities $6,986 $13,652
Purchase of property, equipment and
improvements, net (9,259) (8,683)
------ ------

Free cash flow $(2,273) $4,969
======= ======

EBITDA and Adjusted EBITDA

EBITDA is defined as net income (loss) before interest expense (net), income tax expense (benefit), property and equipment depreciation expense and amortization. Adjusted EBITDA, as presented herein, is EBITDA excluding gift card breakage revenue, stock-based compensation expense and store asset impairments. The following table reconciles net income (loss), a GAAP financial measure, to EBITDA and adjusted EBITDA, non-GAAP financial measures (in thousands):

Three months ended Nine months ended
October 31, October 31,
2010 2009 2010 2009
---- ---- ---- ----
Net loss $(3,079) $(3,436) $(2,143) $(2,130)
Adjusted for
Interest expense, net 374 211 695 778
Income tax benefit (2,134) (1,485) (1,802) (560)
Property and equipment
depreciation expense 4,365 4,744 12,989 14,327
----- ----- ------ ------
EBITDA (474) 34 9,739 12,415

Gift card breakage revenue (149) - (537) -
Non-cash stock-based
compensation 144 68 481 224
Store asset impairments - - - 155
--- --- --- ---

Adjusted EBITDA $(479) $102 $9,683 $12,794
===== ==== ====== =======

Adjusted Operating Income (Loss)

Adjusted operating income (loss) is defined as operating income (loss) excluding gift card breakage revenue, stock based compensation expense and store asset impairments. The following table reconciles operating income (loss), a GAAP financial measure, to adjusted operating loss, a non-GAAP financial measure (in thousands):

Three months ended October Nine months ended October
31, 31,
2010 2009 2010 2009
---- ---- ---- ----
Operating loss $(4,885) $(4,727) $(3,341) $(2,008)
Adjusted for
Gift card
breakage
revenue (149) - (537) -
Non-cash
stock-based
compensation 144 68 481 224
Store asset
impairments - - - 155
--- --- --- ---

Adjusted
operating
loss $(4,890) $(4,659) $(3,397) $(1,629)
======= ======= ======= =======

Free cash flow, EBITDA, adjusted EBITDA, and adjusted operating income (loss) are considered non-GAAP financial measures under the SEC's Regulation G and therefore should not be considered in isolation of, or as a substitute for, net income (loss), operating income (loss), cash flow from operating activities, or any other measure of financial performance or liquidity presented in accordance with GAAP. The financial measures of non-GAAP free cash flow, EBITDA, adjusted EBITDA, and adjusted operating loss may vary among other companies. Therefore, our free cash flow, EBITDA, adjusted EBITDA, and adjusted operating loss may not be comparable to similarly titled measures used by other companies.

SOURCE Hastings Entertainment, Inc.

Hastings Entertainment, Inc.

CONTACT: Dan Crow, Vice President and Chief Financial Officer of Hastings Entertainment, Inc., +1-806-677-1422

Web Site: http://www.gohastings.com

-------
Profile: intent