Exhibit 99.1 Barnes & Noble.com Reports Q1 2004 Results; Q1 Comparable Sales Increase 13.4 Percent Business Editors NEW YORK--April 27, 2004--Barnes & Noble.com (Nasdaq:BNBN) (www.bn.com) announced today that its comparable sales for first quarter 2004 were $120.2 million, a 13.4 percent increase over the prior year period. Comparable sales reflect the gross amount of used and out-of-print sales, consistent with how these sales were recorded in the prior year period. First quarter 2004 net sales increased 8.4 percent to $114.9 million as compared with the first quarter of 2003. The net loss for the first quarter was ($9.8) million, or ($0.06) per share, a 25.6 percent improvement from a net loss of ($13.1) million, or ($0.08) per share for the first quarter of 2003. EBITDA loss (loss before interest, taxes, depreciation and amortization) for the first quarter of 2004 was ($3.7) million, a 36.8 percent improvement, as compared with an EBITDA loss of ($5.9) million in the first quarter of 2003.(1) During first quarter 2004, the company continued reducing and leveraging its expense base. Total operating expenses decreased 4.7 percent quarter over quarter and decreased as a percentage of net sales to 32.6 percent in the first quarter 2004 from 37.1 percent in the first quarter 2003. "We are extremely pleased with our first-quarter results," said Marie Toulantis, chief executive officer of Barnes & Noble.com. "We realized strong sales momentum in the quarter with a comparable sales increase of 13.4 percent, and we enter the second quarter well positioned to reach our target of full-year EBITDA profitability." Second Quarter 2004 Outlook Net sales are expected to range between $85 million and $95 million, resulting in a net loss per share of ($0.06) to ($0.08). Full-Year 2004 Outlook Net sales are expected to range between $435 million and $475 million, resulting in a net loss per share of ($0.13) to ($0.18). Merger Update Barnes & Noble.com expects to file a definitive proxy statement with the Securities and Exchange Commission regarding the proposed merger with a subsidiary of Barnes & Noble, Inc. by Monday, May 3, 2004. About Barnes & Noble.com Barnes & Noble.com is a leading Internet-based retailer of books, music, DVD/video and online courses. Since opening its online store (www.bn.com) in March 1997, Barnes & Noble.com has attracted approximately 18 million customers in 230 countries. Barnes & Noble.com's bookstore includes the largest in-stock selection of in-print book titles with access to approximately one million titles for immediate delivery, supplemented by more than 30 million listings from its nationwide network of out-of-print, rare and used book dealers. Barnes & Noble.com offers its customers fast delivery, easy and secure ordering, and rich editorial content. SAFE HARBOR This release may contain forward-looking statements regarding expectations of the company. These statements are based on the beliefs of the management of the company as well as assumptions made by and information currently available to the management of the company. Such statements reflect the current views of the company with respect to future events, the outcome of which is subject to certain risks, including among others general economic and market conditions, changes in product demand, the growth rate of Internet usage and e-commerce, possible disruptions in the company's computer or telephone systems, possible increases in shipping rates or interruptions in shipping service, effects of competition, the level and volatility of interest rates, the performance of the company's new product initiatives, the successful integration of acquired businesses, unanticipated adverse litigation results or effects, product shortages, changes in tax and other governmental rules and regulations applicable to the company and other factors, risks and uncertainties more specifically set forth in the company's public filings with the Securities and Exchange Commission. The forward-looking statements herein speak only as of the date of this release. The company expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statement included in this release to reflect any changes in the company's expectations or any changes in events, conditions, or circumstances on which any such statement is based. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results or outcomes may vary materially from those described herein. (1) The first quarter 2004 EBITDA loss of ($3.7) million consisted of a net loss of ($9.8) million before interest income of $0.09 million and depreciation and amortization of ($6.1) million. The first quarter 2003 EBITDA loss of ($5.9) million consisted of a net loss of ($13.1) million before interest income of $0.14 million and depreciation and amortization of ($7.3) million. The company's management considers EBITDA to be an important measure in evaluating the company's financial performance and uses this measure in managing ongoing operations. barnesandnoble.com inc. Consolidated Statements of Operations (thousands of dollars, except per share data) (unaudited) Three Months Ended ------------------------------------- March 31, March 31, 2004 2003 ------------- ------------- Net sales $ 114,893 $ 105,964 Cost of sales 87,319 79,968 ------------ -------------- Gross profit 27,574 25,996 ------------ -------------- Operating expenses: Fulfillment and customer service 9,654 9,005 Marketing, sales and editorial 7,746 9,129 Technology and web site development 7,664 7,390 General and administrative 6,250 6,392 Depreciation and amortization 6,122 7,354 ------------ -------------- Total operating expenses 37,436 39,270 ------------ -------------- Operating loss (9,862) (13,274) Interest income, net 89 137 ------------ -------------- Net loss $ (9,773) $ (13,137) ============ ============== Basic and diluted net loss per common share ($0.06) ($0.08) Average shares (diluted -- if converted) (1) 163,315 158,802 (1) Reflects the assumed conversion of outstanding membership units of barnesandnoble.com llc into outstanding shares of barnesandnoble.com inc. for all periods presented. barnesandnoble.com inc. Consolidated Statements of Operations (continued) (thousands of dollars, except per share data) (unaudited) Three Months Ended ------------------------------------- March 31, March 31, 2004 2003 ------------ ------------ Percent of sales: Gross margin 24.0% 24.5% Operating expenses: Fulfillment and customer service 8.4 8.5 Marketing, sales and editorial 6.7 8.6 Technology and web site development 6.7 7.0 General and administrative 5.4 6.0 Depreciation and amortization 5.3 6.9 ----------- ------------- Total operating expenses 32.6 37.1 ----------- ------------- Operating loss (8.6) (12.5) Interest income, net 0.1 0.1 ----------- ------------- Net loss (8.5)% (12.4)% =========== ============= barnesandnoble.com inc. Consolidated Balance Sheets (thousands of dollars, except share and per share data) Restated March 31, December 31, 2004 2003 ------------ -------------- (unaudited) ASSETS Current assets: Cash and cash equivalents $ 28,803 $ 68,344 Receivables, net 5,171 5,368 Merchandise inventories 45,024 57,900 Prepaid expenses and other current assets 4,550 4,072 ------------ -------------- Total current assets 83,548 135,684 ------------ -------------- Fixed assets, net 59,711 61,874 Goodwill 102,137 102,137 Trade name 44,700 44,700 Intangible assets, net 2,546 3,500 Other non-current assets 114 23 ------------ -------------- Total assets $ 292,756 $ 347,918 ============ ============== LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable $ 10,861 $ 13,277 Accrued liabilities 53,362 77,197 Payable to affiliate 52,689 71,957 ------------ -------------- Total current liabilities 116,912 162,431 ------------ -------------- Minority interest 165,223 172,516 Commitments and contingencies ------------ -------------- Stockholders' equity: Preferred Stock: $0.001 par value; 50,000,000 shares authorized; none issued and outstanding - - Common Stock Series A: $0.001 par value; 750,000,000 shares authorized; 48,320,237 and 48,280,087 shares issued and outstanding 48 48 Common Stock Series B: $0.001 par value; 1,000 shares authorized; 1 share issued and outstanding - - Common Stock Series C: $0.001 par value; 1,000 shares authorized; 1 share issued and outstanding - - Paid-in capital 191,001 190,966 Accumulated deficit (180,428) (178,043) ------------- -------------- Total stockholders' equity 10,621 12,971 ------------ -------------- Total liabilities and stockholders' equity $ 292,756 $ 347,918 ============ ============== CONTACT: Barnes & Noble.com Carolyn Brown, 212-633-4062 cbrown@bn.com or Kevin Frain, 212-414-6093 kfrain@book.com