June 30, 2014 | December 31, 2013 | |||||
amounts in millions | ||||||
Summary balance sheet data: | ||||||
Cash and cash equivalents | $ | 692 | 598 | |||
Trade and other receivables, net | $ | 785 | 1,150 | |||
Inventory | $ | 1,181 | 1,135 | |||
Investments in affiliates, accounted for using the equity method | $ | 363 | 343 | |||
Total assets | $ | 14,346 | 14,862 | |||
Long-term debt | $ | 5,195 | 5,044 | |||
Deferred income tax liabilities | $ | 1,100 | 1,208 | |||
Net assets attributable to the Interactive Group shareholders | $ | 6,164 | 6,378 |
Three months ended | Six months ended | |||||||||||
June 30, | June 30, | |||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||
amounts in millions | ||||||||||||
Summary operations data: | ||||||||||||
Revenue | $ | 2,495 | 2,400 | 4,942 | 4,834 | |||||||
Cost of sales | (1,568 | ) | (1,521 | ) | (3,134 | ) | (3,074 | ) | ||||
Operating expenses | (219 | ) | (207 | ) | (436 | ) | (415 | ) | ||||
Selling, general and administrative expenses (1) | (280 | ) | (246 | ) | (537 | ) | (506 | ) | ||||
Impairment of intangible assets | (7 | ) | — | (7 | ) | — | ||||||
Depreciation and amortization | (166 | ) | (158 | ) | (329 | ) | (311 | ) | ||||
Operating income (loss) | 255 | 268 | 499 | 528 | ||||||||
Interest expense | (79 | ) | (70 | ) | (156 | ) | (154 | ) | ||||
Share of earnings (losses) of affiliates, net | 7 | 4 | 28 | 20 | ||||||||
Realized and unrealized gains (losses) on financial instruments, net | 6 | 4 | 7 | 17 | ||||||||
Other income (expense), net | (1 | ) | (15 | ) | — | (55 | ) | |||||
Income tax benefit (expense) | (74 | ) | (69 | ) | (144 | ) | (127 | ) | ||||
Net earnings (loss) | 114 | 122 | 234 | 229 | ||||||||
Less net earnings (loss) attributable to noncontrolling interests | 9 | 13 | 19 | 25 | ||||||||
Net earnings (loss) attributable to Liberty Interactive Corporation shareholders | $ | 105 | 109 | 215 | 204 |
(1) | Includes stock-based compensation of $24 million and $29 million for the three months ended June 30, 2014 and 2013, respectively, and $48 million and $53 million for the six months ended June 30, 2014 and 2013, respectively. |
June 30, 2014 | December 31, 2013 | |||||
amounts in millions | ||||||
Summary balance sheet data: | ||||||
Cash and cash equivalents | $ | 1,141 | 658 | |||
Investments in available-for-sale securities and other cost investments | $ | 1,271 | 1,497 | |||
Investments in affiliates, accounted for using the equity method | $ | 873 | 894 | |||
Total assets | $ | 10,535 | 9,984 | |||
Long-term debt, including current portion | $ | 2,434 | 2,301 | |||
Deferred income tax liabilities, including current portion | $ | 2,752 | 2,731 | |||
Net assets attributable to the Ventures Group shareholders | $ | 504 | 558 | |||
Noncontrolling interests in equity of subsidiaries | $ | 4,466 | 4,375 |
Three months ended | Six months ended | |||||||||||
June 30, | June 30, | |||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||
amounts in millions | ||||||||||||
Summary operations data: | ||||||||||||
Revenue | $ | 323 | 247 | 604 | 477 | |||||||
Operating expenses (1) | (51 | ) | (36 | ) | (99 | ) | (72 | ) | ||||
Selling, general and administrative expenses (1) | (167 | ) | (116 | ) | (299 | ) | (222 | ) | ||||
Depreciation and amortization | (71 | ) | (79 | ) | (140 | ) | (156 | ) | ||||
Operating income (loss) | 34 | 16 | 66 | 27 | ||||||||
Interest expense | (21 | ) | (20 | ) | (43 | ) | (47 | ) | ||||
Share of earnings (losses) of affiliates, net | (3 | ) | 3 | (26 | ) | (24 | ) | |||||
Realized and unrealized gains (losses) on financial instruments, net | (47 | ) | 5 | (73 | ) | (81 | ) | |||||
Other, net | 4 | (2 | ) | 11 | — | |||||||
Income tax benefit (expense) | 25 | 26 | 47 | 99 | ||||||||
Net earnings (loss) | (8 | ) | 28 | (18 | ) | (26 | ) | |||||
Less net earnings (loss) attributable to noncontrolling interests | 20 | 17 | 38 | 31 | ||||||||
Net earnings (loss) attributable to Liberty Interactive Corporation shareholders | $ | (28 | ) | 11 | (56 | ) | (57 | ) |
(1) | Included in the Ventures Group statements of operations are the following amounts of stock-based compensation: |
Three months ended June 30, | Six months ended June 30, | |||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||
amounts in millions | ||||||||||||
Operating expenses | $ | 7 | 5 | 14 | 13 | |||||||
Selling, general and administrative expenses | 12 | 10 | 23 | 20 | ||||||||
$ | 19 | 15 | 37 | 33 |
Attributed (note 1) | ||||||||||||
Interactive Group | Ventures Group | Inter-group eliminations | Consolidated Liberty | |||||||||
amounts in millions | ||||||||||||
Assets | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | $ | 692 | 1,141 | — | 1,833 | |||||||
Trade and other receivables, net | 785 | 188 | — | 973 | ||||||||
Inventory, net | 1,181 | — | — | 1,181 | ||||||||
Short term marketable securities | 11 | 646 | — | 657 | ||||||||
Other current assets | 252 | 20 | (159 | ) | 113 | |||||||
Total current assets | 2,921 | 1,995 | (159 | ) | 4,757 | |||||||
Investments in available-for-sale securities and other cost investments (note 2) | 4 | 1,271 | — | 1,275 | ||||||||
Investments in affiliates, accounted for using the equity method (note 3) | 363 | 873 | — | 1,236 | ||||||||
Property and equipment, net | 1,183 | 93 | — | 1,276 | ||||||||
Intangible assets not subject to amortization, net | 8,389 | 5,399 | — | 13,788 | ||||||||
Intangible assets subject to amortization, net | 1,396 | 871 | — | 2,267 | ||||||||
Other assets, at cost, net of accumulated amortization | 90 | 33 | — | 123 | ||||||||
Total assets | $ | 14,346 | 10,535 | (159 | ) | 24,722 | ||||||
Liabilities and Equity | ||||||||||||
Current liabilities: | ||||||||||||
Intergroup payable (receivable) (note 7) | $ | 53 | (53 | ) | — | — | ||||||
Accounts payable | 571 | 135 | — | 706 | ||||||||
Accrued liabilities | 681 | 123 | — | 804 | ||||||||
Current portion of debt (note 4) | 39 | 1,009 | — | 1,048 | ||||||||
Deferred tax liabilities | — | 1,137 | (159 | ) | 978 | |||||||
Other current liabilities | 199 | 63 | — | 262 | ||||||||
Total current liabilities | 1,543 | 2,414 | (159 | ) | 3,798 | |||||||
Long-term debt (note 4) | 5,195 | 1,425 | — | 6,620 | ||||||||
Deferred income tax liabilities | 1,100 | 1,615 | — | 2,715 | ||||||||
Other liabilities | 222 | 111 | — | 333 | ||||||||
Total liabilities | 8,060 | 5,565 | (159 | ) | 13,466 | |||||||
Equity/Attributed net assets (liabilities) | 6,164 | 504 | — | 6,668 | ||||||||
Noncontrolling interests in equity of subsidiaries | 122 | 4,466 | — | 4,588 | ||||||||
Total liabilities and equity | $ | 14,346 | 10,535 | (159 | ) | 24,722 |
Attributed (note 1) | |||||||||
Interactive Group | Ventures Group | Consolidated Liberty | |||||||
amounts in millions | |||||||||
Revenue: | |||||||||
Net retail sales | $ | 2,495 | — | 2,495 | |||||
Other revenue | — | 323 | 323 | ||||||
Total revenue | 2,495 | 323 | 2,818 | ||||||
Operating costs and expenses: | |||||||||
Cost of sales | 1,568 | — | 1,568 | ||||||
Operating, including stock-based compensation (note 5) | 219 | 51 | 270 | ||||||
Selling, general and administrative, including stock-based compensation (note 5) | 280 | 167 | 447 | ||||||
Impairment of intangible assets | 7 | — | 7 | ||||||
Depreciation and amortization | 166 | 71 | 237 | ||||||
2,240 | 289 | 2,529 | |||||||
Operating income (loss) | 255 | 34 | 289 | ||||||
Other income (expense): | |||||||||
Interest expense | (79 | ) | (21 | ) | (100 | ) | |||
Share of earnings (losses) of affiliates, net (note 3) | 7 | (3 | ) | 4 | |||||
Realized and unrealized gains (losses) on financial instruments, net | 6 | (47 | ) | (41 | ) | ||||
Other, net | (1 | ) | 4 | 3 | |||||
(67 | ) | (67 | ) | (134 | ) | ||||
Earnings (loss) before income taxes | 188 | (33 | ) | 155 | |||||
Income tax benefit (expense) | (74 | ) | 25 | (49 | ) | ||||
Net earnings (loss) | 114 | (8 | ) | 106 | |||||
Less net earnings (loss) attributable to noncontrolling interests | 9 | 20 | 29 | ||||||
Net earnings (loss) attributable to Liberty Interactive Corporation shareholders | $ | 105 | (28 | ) | 77 |
Attributed (note 1) | |||||||||
Interactive Group | Ventures Group | Consolidated Liberty | |||||||
amounts in millions | |||||||||
Revenue: | |||||||||
Net retail sales | $ | 2,400 | — | 2,400 | |||||
Other revenue | — | 247 | 247 | ||||||
Total revenue | 2,400 | 247 | 2,647 | ||||||
Operating costs and expenses: | |||||||||
Cost of sales | 1,521 | — | 1,521 | ||||||
Operating | 207 | 36 | 243 | ||||||
Selling, general and administrative, including stock-based compensation (note 5) | 246 | 116 | 362 | ||||||
Depreciation and amortization | 158 | 79 | 237 | ||||||
2,132 | 231 | 2,363 | |||||||
Operating income (loss) | 268 | 16 | 284 | ||||||
Other income (expense): | |||||||||
Interest expense | (70 | ) | (20 | ) | (90 | ) | |||
Share of earnings (losses) of affiliates, net (note 3) | 4 | 3 | 7 | ||||||
Realized and unrealized gains (losses) on financial instruments, net | 4 | 5 | 9 | ||||||
Other, net | (15 | ) | (2 | ) | (17 | ) | |||
(77 | ) | (14 | ) | (91 | ) | ||||
Earnings (loss) from continuing operations before income taxes | 191 | 2 | 193 | ||||||
Income tax benefit (expense) | (69 | ) | 26 | (43 | ) | ||||
Net earnings (loss) | 122 | 28 | 150 | ||||||
Less net earnings (loss) attributable to noncontrolling interests | 13 | 17 | 30 | ||||||
Net earnings (loss) attributable to Liberty Interactive Corporation shareholders | $ | 109 | 11 | 120 |
Attributed (note 1) | |||||||||
Interactive Group | Ventures Group | Consolidated Liberty | |||||||
amounts in millions | |||||||||
Revenue: | |||||||||
Net retail sales | $ | 4,942 | — | 4,942 | |||||
Other revenue | — | 604 | 604 | ||||||
Total revenue | 4,942 | 604 | 5,546 | ||||||
Operating costs and expenses: | |||||||||
Cost of sales | 3,134 | — | 3,134 | ||||||
Operating, including stock-based compensation (note 5) | 436 | 99 | 535 | ||||||
Selling, general and administrative, including stock-based compensation (note 5) | 537 | 299 | 836 | ||||||
Impairment of intangible assets | 7 | — | 7 | ||||||
Depreciation and amortization | 329 | 140 | 469 | ||||||
4,443 | 538 | 4,981 | |||||||
Operating income (loss) | 499 | 66 | 565 | ||||||
Other income (expense): | |||||||||
Interest expense | (156 | ) | (43 | ) | (199 | ) | |||
Share of earnings (losses) of affiliates, net (note 3) | 28 | (26 | ) | 2 | |||||
Realized and unrealized gains (losses) on financial instruments, net | 7 | (73 | ) | (66 | ) | ||||
Other, net | — | 11 | 11 | ||||||
(121 | ) | (131 | ) | (252 | ) | ||||
Earnings (loss) before income taxes | 378 | (65 | ) | 313 | |||||
Income tax benefit (expense) | (144 | ) | 47 | (97 | ) | ||||
Net earnings (loss) | 234 | (18 | ) | 216 | |||||
Less net earnings (loss) attributable to noncontrolling interests | 19 | 38 | 57 | ||||||
Net earnings (loss) attributable to Liberty Interactive Corporation shareholders | $ | 215 | (56 | ) | 159 |
Attributed (note 1) | |||||||||
Interactive Group | Ventures Group | Consolidated Liberty | |||||||
amounts in millions | |||||||||
Revenue: | |||||||||
Net retail sales | $ | 4,834 | — | 4,834 | |||||
Other revenue | — | 477 | 477 | ||||||
Total revenue | 4,834 | 477 | 5,311 | ||||||
Operating costs and expenses: | |||||||||
Cost of sales | 3,074 | — | 3,074 | ||||||
Operating | 415 | 72 | 487 | ||||||
Selling, general and administrative, including stock-based compensation (note 5) | 506 | 222 | 728 | ||||||
Depreciation and amortization | 311 | 156 | 467 | ||||||
4,306 | 450 | 4,756 | |||||||
Operating income (loss) | 528 | 27 | 555 | ||||||
Other income (expense): | |||||||||
Interest expense | (154 | ) | (47 | ) | (201 | ) | |||
Share of earnings (losses) of affiliates, net (note 3) | 20 | (24 | ) | (4 | ) | ||||
Realized and unrealized gains (losses) on financial instruments, net | 17 | (81 | ) | (64 | ) | ||||
Other, net | (55 | ) | — | (55 | ) | ||||
(172 | ) | (152 | ) | (324 | ) | ||||
Earnings (loss) before income taxes | 356 | (125 | ) | 231 | |||||
Income tax benefit (expense) | (127 | ) | 99 | (28 | ) | ||||
Net earnings (loss) | 229 | (26 | ) | 203 | |||||
Less net earnings (loss) attributable to noncontrolling interests | 25 | 31 | 56 | ||||||
Net earnings (loss) attributable to Liberty Interactive Corporation shareholders | $ | 204 | (57 | ) | 147 |
Attributed (note 1) | |||||||||
Interactive Group | Ventures Group | Consolidated Liberty | |||||||
amounts in millions | |||||||||
Cash flows from operating activities: | |||||||||
Net earnings (loss) | $ | 234 | (18 | ) | 216 | ||||
Adjustments to reconcile net earnings to net cash provided by operating activities: | |||||||||
Depreciation and amortization | 329 | 140 | 469 | ||||||
Stock-based compensation | 48 | 37 | 85 | ||||||
Cash payments for stock based compensation | (5 | ) | (1 | ) | (6 | ) | |||
Excess tax benefit from stock-based compensation | (9 | ) | (15 | ) | (24 | ) | |||
Share of losses (earnings) of affiliates, net | (28 | ) | 26 | (2 | ) | ||||
Cash receipts from return on equity investments | 10 | 10 | 20 | ||||||
Realized and unrealized gains (losses) on financial instruments, net | (7 | ) | 73 | 66 | |||||
Impairment of intangible assets | 7 | — | 7 | ||||||
Deferred income tax (benefit) expense | (101 | ) | (1 | ) | (102 | ) | |||
Other, net | 5 | 2 | 7 | ||||||
Intergroup tax allocation | 105 | (105 | ) | — | |||||
Intergroup tax payment | (276 | ) | 276 | — | |||||
Changes in operating assets and liabilities | |||||||||
Current and other assets | 308 | (65 | ) | 243 | |||||
Payables and other current liabilities | (50 | ) | 158 | 108 | |||||
Net cash provided (used) by operating activities | 570 | 517 | 1,087 | ||||||
Cash flows from investing activities: | |||||||||
Cash proceeds from dispositions | — | 25 | 25 | ||||||
Investments in and loans to cost and equity investees | (2 | ) | (29 | ) | (31 | ) | |||
Capital expended for property and equipment | (87 | ) | (42 | ) | (129 | ) | |||
Purchases of short-term and other marketable securities | (38 | ) | (438 | ) | (476 | ) | |||
Sales of short term and other marketable securities | 27 | 614 | 641 | ||||||
Acquisitions, net of cash acquired | — | (152 | ) | (152 | ) | ||||
Other investing activities, net | (10 | ) | 15 | 5 | |||||
Net cash provided (used) by investing activities | (110 | ) | (7 | ) | (117 | ) | |||
Cash flows from financing activities: | |||||||||
Borrowings of debt | 1,895 | 5 | 1,900 | ||||||
Repayments of debt | (1,739 | ) | (25 | ) | (1,764 | ) | |||
Intergroup receipts (payments), net | 2 | (2 | ) | — | |||||
Repurchases of Liberty common stock | (478 | ) | — | (478 | ) | ||||
Minimum withholding taxes on net settlements of stock-based compensation | (14 | ) | (23 | ) | (37 | ) | |||
Excess tax benefit from stock-based compensation | 9 | 15 | 24 | ||||||
Other financing activities, net | (36 | ) | — | (36 | ) | ||||
Net cash provided (used) by financing activities | (361 | ) | (30 | ) | (391 | ) | |||
Effect of foreign currency rates on cash | (5 | ) | 3 | (2 | ) | ||||
Net increase (decrease) in cash and cash equivalents | 94 | 483 | 577 | ||||||
Cash and cash equivalents at beginning of period | 598 | 658 | 1,256 | ||||||
Cash and cash equivalents at end period | $ | 692 | 1,141 | 1,833 |
Attributed (note 1) | |||||||||
Interactive Group | Ventures Group | Consolidated Liberty | |||||||
amounts in millions | |||||||||
Cash flows from operating activities: | |||||||||
Net earnings (loss) | $ | 229 | (26 | ) | 203 | ||||
Adjustments to reconcile net earnings to net cash provided by operating activities: | |||||||||
Depreciation and amortization | 311 | 156 | 467 | ||||||
Stock-based compensation | 53 | 33 | 86 | ||||||
Cash payments for stock based compensation | (4 | ) | (1 | ) | (5 | ) | |||
Excess tax benefits on stock-based compensation | (7 | ) | (5 | ) | (12 | ) | |||
Share of losses (earnings) of affiliates, net | (20 | ) | 24 | 4 | |||||
Cash receipts from return on equity investments | 7 | 8 | 15 | ||||||
Realized and unrealized gains (losses) on financial instruments, net | (17 | ) | 81 | 64 | |||||
(Gains) losses on transactions, net | 1 | 1 | 2 | ||||||
Deferred income tax (benefit) expense | (86 | ) | (181 | ) | (267 | ) | |||
Other, net | 6 | 8 | 14 | ||||||
Intergroup tax allocation | (33 | ) | 33 | — | |||||
Intergroup tax receipts (payments) | 94 | (94 | ) | — | |||||
Changes in operating assets and liabilities | |||||||||
Current and other assets | 324 | (74 | ) | 250 | |||||
Payables and other current liabilities | (476 | ) | 102 | (374 | ) | ||||
Net cash provided (used) by operating activities | 382 | 65 | 447 | ||||||
Cash flows from investing activities: | |||||||||
Cash proceeds from dispositions | — | 1,136 | 1,136 | ||||||
Investments in and loans to cost and equity investees | — | (51 | ) | (51 | ) | ||||
Capital expended for property and equipment | (111 | ) | (25 | ) | (136 | ) | |||
Purchases of short-term and other marketable securities | — | (1,116 | ) | (1,116 | ) | ||||
Sales of short term and other marketable securities | 2 | 442 | 444 | ||||||
Acquisitions, net of cash acquired | — | (32 | ) | (32 | ) | ||||
Other investing activities, net | (7 | ) | (3 | ) | (10 | ) | |||
Net cash provided (used) by investing activities | (116 | ) | 351 | 235 | |||||
Cash flows from financing activities: | |||||||||
Borrowings of debt | 2,246 | 848 | 3,094 | ||||||
Repayments of debt | (2,055 | ) | (2,342 | ) | (4,397 | ) | |||
Shares repurchased by subsidiary | — | (42 | ) | (42 | ) | ||||
Shares issued by subsidiary | — | 19 | 19 | ||||||
Intergroup receipts (payments), net | 2 | (2 | ) | — | |||||
Repurchases of Liberty common stock | (499 | ) | — | (499 | ) | ||||
Excess tax benefit from stock-based compensation | 7 | 5 | 12 | ||||||
Minimum withholding taxes on net settlements of share-based compensation | (7 | ) | (6 | ) | (13 | ) | |||
Other financing activities, net | (39 | ) | — | (39 | ) | ||||
Net cash provided (used) by financing activities | (345 | ) | (1,520 | ) | (1,865 | ) | |||
Effect of foreign currency rates on cash | (29 | ) | — | (29 | ) | ||||
Net increase (decrease) in cash and cash equivalents | (108 | ) | (1,104 | ) | (1,212 | ) | |||
Cash and cash equivalents at beginning of period | 699 | 1,961 | 2,660 | ||||||
Cash and cash equivalents at end period | $ | 591 | 857 | 1,448 |
(1) | The Interactive Group is comprised of our consolidated subsidiaries QVC, Inc., Provide Commerce, Inc., Backcountry.com, Inc., Bodybuilding.com, LLC, BuySeasons, Evite and CommerceHub and our interest in HSN, Inc. Accordingly, the accompanying attributed financial information for the Interactive Group includes the foregoing investments, as well as the assets, liabilities, revenue, expenses and cash flows of those consolidated subsidiaries. We have also attributed certain of our debt obligations (and related interest expense) to the Interactive Group based upon a number of factors, including the cash flow available to the Interactive Group and its ability to pay debt service and our assessment of the optimal capitalization for the Interactive Group. The specific debt obligations attributed to each of the Interactive Group and the Ventures Group are described in note 4 below. In addition, we have allocated certain corporate general and administrative expenses among the Interactive Group and the Ventures Group as described in note 5 below. |
(2) | Investments in available-for-sale securities, including non-strategic securities, and other cost investments are summarized as follows: |
June 30, 2014 | December 31, 2013 | |||||
amounts in millions | ||||||
Interactive Group | ||||||
Other | $ | 4 | 4 | |||
Total Interactive Group | 4 | 4 | ||||
Ventures Group | ||||||
Time Warner Inc. | 308 | 306 | ||||
Time Warner Cable Inc. | 805 | 741 | ||||
TripAdvisor AFS securities | 83 | 188 | ||||
Other | 75 | 262 | ||||
Total Ventures Group | 1,271 | 1,497 | ||||
Consolidated Liberty | $ | 1,275 | 1,501 |
(3) | The following table presents information regarding certain equity method investments: |
Share of earnings (losses) | |||||||||||||||||||||
June 30, 2014 | Three months ended June 30, | Six months ended June 30, | |||||||||||||||||||
Percentage ownership | Carrying value | Market value | |||||||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||||||||
dollar amounts in millions | |||||||||||||||||||||
Interactive Group | |||||||||||||||||||||
HSN, Inc. | 38 | % | $ | 313 | 1,186 | 9 | 11 | 31 | 31 | ||||||||||||
Other | various | 50 | NA | (2 | ) | (7 | ) | (3 | ) | (11 | ) | ||||||||||
Total Interactive Group | 363 | 7 | 4 | 28 | 20 | ||||||||||||||||
Ventures Group | |||||||||||||||||||||
Expedia, Inc. | 18 | % | 476 | 1,818 | 10 | 10 | 4 | (10 | ) | ||||||||||||
Other | various | 397 | NA | (13 | ) | (7 | ) | (30 | ) | (14 | ) | ||||||||||
Total Ventures Group | 873 | (3 | ) | 3 | (26 | ) | (24 | ) | |||||||||||||
Consolidated Liberty | $ | 1,236 | 4 | 7 | 2 | (4 | ) |
(4) | Debt attributed to the Interactive Group and the Ventures Group is comprised of the following: |
June 30, 2014 | ||||||||
Outstanding principal | Carrying value | |||||||
amounts in millions | ||||||||
Interactive Group | ||||||||
8.5% Senior Debentures due 2029 | $ | 287 | 285 | |||||
8.25% Senior Debentures due 2030 | 504 | 501 | ||||||
1% Exchangeable Senior Debentures due 2043 | 400 | 416 | ||||||
QVC 7.5% Senior Secured Notes due 2019 | 769 | 761 | ||||||
QVC 3.125% Senior Secured Notes due 2019 | 400 | 399 | ||||||
QVC 7.375% Senior Secured Notes due 2020 | 500 | 500 | ||||||
QVC 5.125% Senior Secured Notes due 2022 | 500 | 500 | ||||||
QVC 4.375% Senior Secured Notes due 2023 | 750 | 750 | ||||||
QVC 4.850% Senior Secured Notes due 2024 | 600 | 600 | ||||||
QVC 5.95% Senior Secured Notes due 2043 | 300 | 300 | ||||||
QVC Bank Credit Facilities | 65 | 65 | ||||||
Other subsidiary debt | 157 | 157 | ||||||
Total Interactive Group debt | 5,232 | 5,234 | ||||||
Ventures Group | ||||||||
4% Exchangeable Senior Debentures due 2029 | 439 | 307 | ||||||
3.75% Exchangeable Senior Debentures due 2030 | 438 | 294 | ||||||
3.5% Exchangeable Senior Debentures due 2031 | 359 | 335 | ||||||
0.75% Exchangeable Senior Debentures due 2043 | 850 | 1,145 | ||||||
TripAdvisor Debt Facilities | 353 | 353 | ||||||
Total Ventures Group debt | 2,439 | 2,434 | ||||||
Total consolidated Liberty debt | $ | 7,671 | 7,668 | |||||
Less current maturities | (1,048 | ) | ||||||
Total long-term debt | $ | 6,620 |
(5) | Cash compensation expense for our corporate employees will be allocated between the Interactive Group and the Ventures Group based on the estimated percentage of time spent providing services for each group. On a semi-annual basis, estimated time spent will be determined through an interview process and a review of personnel duties unless transactions significantly change the composition of companies and investments in either respective group, which would require a more timely reevaluation of estimated time spent. Other general and administrative expenses will be charged |
(6) | The Liberty Interactive common stock and the Liberty Ventures common stock have voting and conversion rights under our restated charter. Following is a summary of those rights. Holders of Series A common stock of each group are entitled to one vote per share, and holders of Series B common stock of each group are entitled to ten votes per share. Holders of Series C common stock of each group, if issued, are entitled to 1/100th of a vote per share in certain limited cases and will otherwise not be entitled to vote. In general, holders of Series A and Series B common stock will vote as a single class. In certain limited circumstances, the board may elect to seek the approval of the holders of only Series A and Series B Liberty Interactive common stock or the approval of the holders of only Series A and Series B Liberty Ventures common stock. |
(7) | The intergroup payable (receivable) is primarily attributable to an allocation of intergroup income taxes payable from the Interactive Group to the Ventures Group. |