QVC GROUP – Excluding the pre-reattribution impact of the Digital Commerce companies (see reconciling schedule 1), in the second quarter, QVC Group's revenue decreased 1% to $2.0 billion, adjusted OIBDA increased 3% to $445 million, operating income increased 5% to $284 million, adjusted net income(3) increased 3% to $161 million and net income increased 7% to $112 million.
QVC
QVC's consolidated revenue decreased 1% in the second quarter to $2.0 billion. Adjusted OIBDA increased 2% to $449 million and adjusted OIBDA margin increased 67 basis points. Operating income increased 4% to $294 million. Consolidated eCommerce revenue increased 9% to $848 million and grew to 42% from 39% of consolidated revenue. Mobile orders were 49% of total eCommerce orders in the quarter, compared to 40% a year ago.
US Dollar denominated results were negatively impacted by exchange rate fluctuations in the second quarter. The US Dollar strengthened against the Euro, Japanese Yen and British Pound Sterling 19%, 16% and 9%, respectively. On a constant currency basis, consolidated revenue increased 5% and adjusted OIBDA increased 7% compared to a 1% decline and 2% increase in US Dollars, respectively.
"We delivered a terrific quarter with strong and balanced results across markets, platforms, product categories and customer segments,” said QVC President and CEO Mike George. “We generated local currency revenue growth and adjusted OIBDA improvement in every one of our consolidated markets. Our eCommerce growth accelerated significantly and we continued to extend our mobile penetration. We produced strong margin expansion despite investing in new shipping and handling policies in the US and start-up expenses associated with the launch of QVC France. Our overall customer base and our new customer additions increased at some of the strongest rates in years. Our strong quarter reflects our disciplined execution of strategies aimed at extending our leading global video and eCommerce position.”
US revenue increased 4% to $1.4 billion in the second quarter. Units sold increased 4%, average selling price per unit increased 3% to $58.51 and returns as a percentage of gross product revenue were virtually flat. The US experienced growth in all categories except electronics. eCommerce revenue increased 11% to $655 million and grew to 47% from 43% of total US revenue. Despite the business’ investment in new shipping and handling policies, adjusted OIBDA increased 7% to $349 million and adjusted OIBDA margin increased 78 basis points to 24.8%. These gains were primarily due to improved product margins, higher credit card income and lower bad debt and marketing expenses, which were partially offset by lower shipping and handling revenue.
QVC's international revenue decreased 11% to $592 million, adjusted OIBDA decreased 12% to $100 million and adjusted OIBDA margin declined 33 basis points in the second quarter, reflecting the aforementioned unfavorable exchange rate fluctuations. On a constant currency basis, international revenue increased 6% and adjusted OIBDA increased 5%. QVC France launched its TV broadcast on August 1, 2015. The second quarter included $6 million of costs related to the launch of QVC France. Excluding the costs related to QVC France, international adjusted OIBDA increased 9% on a constant currency basis in the quarter.
QVC Germany's revenue in local currency increased 4% in the second quarter. Sales increased in local currency in every category except electronics. Adjusted OIBDA in local currency increased 10%, and adjusted OIBDA margin in local currency grew 88 basis points primarily due to customer service and warehouse efficiencies and lower bad debt expense, which were partially offset by higher marketing expenses.
QVC Japan's revenue in local currency increased 6% in the second quarter. QVC Japan experienced sales gains in local currency primarily in home, jewelry and beauty, which were partially offset by a decline primarily in apparel. Adjusted OIBDA in local currency increased 2%. Adjusted OIBDA margin in local currency decreased 74 basis points primarily due to higher information technology, commission and marketing costs, which were partially offset by customer service efficiencies.
QVC UK's revenue increased 7% in local currency in the second quarter. Sales increased in local currency primarily in home and jewelry, which were partially offset by a decline in beauty. Adjusted OIBDA in local currency increased 16% and adjusted OIBDA margin in local currency increased 164 basis points primarily due to fixed cost leverage, which was partially offset by lower product margins and unfavorable inventory obsolescence expense.
QVC Italy's revenue increased 4% in local currency in the second quarter. Sales increased in local currency primarily in beauty, apparel and accessories, which were partially offset by a decline in jewelry. Adjusted OIBDA deficit in local currency decreased 8% and adjusted OIBDA margin in local currency improved 44 basis points primarily due to lower freight and inventory obsolescence expense, which were partially offset by lower product margins.
CNR Home Shopping Co., Ltd. ("CNRS"), QVC's joint venture in China, increased local currency revenue 14% in the second quarter. CNRS' adjusted OIBDA deficit in local currency increased 100% primarily due to lower product margins and higher commissions, warehouse, freight, marketing and customer service expenses as the business continues to grow its presence in this nascent market. In early July, CNRS added the strategically important Shanghai market to its
TV distribution, bringing its current reach to approximately 107 million homes. This joint venture is being accounted for as an equity method investment, and as a result, QVC reported a $3 million reduction in net income for the quarter.
QVC's outstanding debt, net of original issue discount, was $4.4 billion at June 30, 2015, down from $4.6 billion at December 31, 2014.
Share Repurchases
From May 1, 2015 through July 31, 2015, Liberty Interactive repurchased approximately 12.2 million Series A QVC Group shares (Nasdaq: QVCA) at an average cost per share of $28.39 for total cash consideration of $347.5 million. Since the creation of the QVC Group stock (including its predecessor, Liberty Interactive Group) in May 2006, Liberty Interactive has repurchased shares for aggregate cash consideration of $5.8 billion, representing approximately 38.9% of the shares outstanding at the time of the creation of the QVC Group stock. All repurchases up to August 9, 2012, the date on which the QVC Group stock was recapitalized to create the Liberty Ventures Group stock, were comprised of shares of the combined stocks. The remaining repurchase authorization as of August 1, 2015 for QVC Group stock was approximately $228 million. In addition, Liberty Interactive’s Board of Directors authorized the repurchase of up to an additional $1 billion of QVC Group stock.
QVC Group consists of Liberty Interactive’s subsidiary, QVC, Inc., and Liberty Interactive’s interest in HSN, Inc.
LIBERTY VENTURES GROUP – In May 2015, Liberty Interactive announced its entry into an agreement with Liberty Broadband Corporation ("Liberty Broadband"), a separate publicly traded company, whereby Liberty Interactive will invest $2.4 billion in Liberty Broadband in connection with (and contingent upon) the closing of the proposed merger of Charter Communications, Inc. ("Charter") and Time Warner Cable Inc. ("TWC"). The proceeds of this investment will be used by Liberty Broadband to fund, in part, its agreement to acquire $4.3 billion of Charter stock. Liberty Broadband's acquisition will be made in support of (and contingent upon) the closing of the Charter-TWC merger. In connection with these transactions, it is expected that Charter will undergo a corporate reorganization, resulting in New Charter, a current subsidiary of Charter, becoming the publicly traded parent company. Liberty Interactive's investment in Liberty Broadband will be funded using cash on hand and short-term investments, and will be attributed to the Liberty Ventures Group.
On June 30, 2015, Liberty Interactive closed the sale of Backcountry.com, which was attributed to the Liberty Ventures Group, for aggregate consideration of approximately $350 million, including assumption of debt, amounts held in escrow and a noncontrolling interest. Backcountry.com is included in the Digital Commerce companies through June 30, 2015.
Revenue for the continuing consolidated Digital Commerce companies (which now consist of Bodybuilding.com, CommerceHub, Evite and Right Start) increased 7% to $149 million in the second quarter. For the quarter, the increase in revenue was due to increases at most of our subsidiaries, the most significant being Bodybuilding.com ($5 million) and CommerceHub ($6 million). The increase in Bodybuilding.com revenue was primarily due to increased order volume on slightly decreased average order values. A portion of the decreased average order values for Bodybuilding.com was due to international sales and the foreign exchange impacts. CommerceHub revenue growth was primarily attributed to an acquisition during the first quarter of 2015 and growth in active customers (vendors and suppliers) which increased the number of aggregate transactions processed through the CommerceHub platform.
Adjusted OIBDA for the continuing Digital Commerce companies increased $2 million year-over-year in the second quarter. Adjusted OIBDA as a percentage of revenue was relatively flat, representing 12.1% of revenue in the second quarter of 2015, as compared to 11.5% of revenue in the second quarter of 2014.
Operating loss for the continuing Digital Commerce companies was $3 million in the second quarter as compared to a loss of $9 million in the same period in 2014.
Share Repurchases
There were no repurchases of Liberty Ventures Group common stock (Nasdaq: LVNTA) from May 1, 2015 through July 31, 2015. The total remaining repurchase authorization for Liberty Ventures Group stock as of August 1, 2015 was $650 million.
The businesses and assets attributed to the Liberty Ventures Group are all of Liberty Interactive's businesses and assets other than those attributed to the QVC Group, including its interests in Expedia, Interval Leisure, Lending Tree and FTD, its subsidiaries Bodybuilding.com, CommerceHub, The Right Start and Evite, and minority interests in Time Warner Inc. and Time Warner Cable.
FOOTNOTES
|
1)
| |
Liberty Interactive's President and CEO, Greg Maffei, will discuss these highlights and other matters in Liberty Interactive's earnings conference call which will begin at 12:15 p.m. (E.D.T.) on August 5, 2015. For information regarding how to access the call, please see “Important Notice” later in this document. |
|
2)
| |
For a definition of adjusted OIBDA and applicable reconciliations and a definition of adjusted OIBDA margin, see the accompanying schedules. |
|
3)
| |
For a definition of adjusted net income and applicable reconciliations, see the accompanying schedules. |
QVC GROUP FINANCIAL METRICS – QUARTER
|
|
|
|
|
|
|
|
|
|
|
|
(amounts in millions)
|
|
2Q14
|
|
2Q15
|
|
% Change
|
|
|
Revenue(1)
|
|
|
|
|
|
|
|
|
|
|
QVC
|
|
|
|
|
|
|
|
|
|
|
US
|
|
$
|
1,352
|
|
$
|
1,406
|
|
4
|
%
|
|
Germany
|
|
|
227
|
|
|
191
|
|
(16)
|
%
|
|
Japan
|
|
|
223
|
|
|
199
|
|
(11)
|
%
|
|
UK
|
|
|
178
|
|
|
173
|
|
(3)
|
%
|
|
Italy
|
|
|
34
|
|
|
29
|
|
(15)
|
%
|
|
Total QVC Group Revenue
|
|
$
|
2,014
|
|
$
|
1,998
|
|
(1)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted OIBDA(1)
|
|
|
|
|
|
|
|
|
|
|
QVC
|
|
|
|
|
|
|
|
|
|
|
US
|
|
$
|
325
|
|
$
|
349
|
|
7
|
%
|
|
Germany
|
|
|
40
|
|
|
35
|
|
(13)
|
%
|
|
Japan
|
|
|
43
|
|
|
37
|
|
(14)
|
%
|
|
UK
|
|
|
33
|
|
|
35
|
|
6
|
%
|
|
Italy
|
|
|
(2)
|
|
|
(1)
|
|
50
|
%
|
|
France
|
|
|
-
|
|
|
(6)
|
|
NM
|
|
|
Total QVC Adjusted OIBDA
|
|
$
|
439
|
|
$
|
4499
|
|
2
|
%
|
|
Corporate and other
|
|
|
(6)
|
|
|
(4)
|
|
33
|
%
|
|
Total QVC Group Adjusted OIBDA
|
|
$
|
433
|
|
$
|
445
|
|
3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income(1)
|
|
|
|
|
|
|
|
|
|
|
QVC
|
|
|
|
|
|
|
|
|
|
|
US
|
|
$
|
203
|
|
$
|
226
|
|
11
|
%
|
|
Germany
|
|
|
23
|
|
|
21
|
|
(9)
|
%
|
|
Japan
|
|
|
36
|
|
|
29
|
|
(19)
|
%
|
|
UK
|
|
|
26
|
|
|
28
|
|
8
|
%
|
|
Italy
|
|
|
(4)
|
|
|
(4)
|
|
-
|
%
|
|
France
|
|
|
-
|
|
|
(6)
|
|
NM
|
|
|
Total QVC Operating Income
|
|
$
|
284
|
|
$
|
294
|
|
4
|
%
|
|
Corporate and other
|
|
|
(13)
|
|
|
(10)
|
|
23
|
%
|
|
Total QVC Group Operating Income
|
|
$
|
271
|
|
$
|
284
|
|
5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income(1)(2)
|
|
|
|
|
|
|
|
|
|
|
Total QVC Group Adjusted Net Income
|
|
$
|
157
|
|
$
|
161
|
|
3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
China JV(3)
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
33
|
|
$
|
38
|
|
15
|
%
|
|
Adjusted OIBDA
|
|
$
|
(3)
|
|
$
|
(5)
|
|
(67)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
(amounts in millions)
|
|
|
|
|
|
|
|
|
|
|
QVCA Shares Outstanding
|
|
7/31/2014
|
|
7/31/2015
|
|
|
|
|
Outstanding A and B shares
|
|
|
482
|
|
|
461
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(amounts in millions)
|
|
Quarter ended
|
|
Quarter ended
|
|
|
|
|
QVCA and QVCB Basic and Diluted Shares
|
|
6/30/2014
|
|
6/30/2015
|
|
|
|
|
Basic Weighted Average Shares Outstanding ("WASO")
|
|
|
486
|
|
|
469
|
|
|
|
|
Potentially dilutive Shares
|
|
|
10
|
|
|
7
|
|
|
|
|
Diluted WASO
|
|
|
496
|
|
|
476
|
|
|
|
|
1)
| |
Non-GAAP presentation. For GAAP purposes, the Digital Commerce companies were recorded as part of the QVC Group through September 30, 2014 (the date of the reattribution). For presentation purposes in this table, the results of the Digital Commerce companies have been removed from the QVC Group for all periods shown (see reconciling schedule 1). |
|
2)
| |
GAAP net income was $105 million and $112 million for the three months ended June 30, 2014 and 2015, respectively (see reconciling schedule 4). |
|
3)
| |
This joint venture is being accounted for as an equity investment.
|
QVC OPERATING METRICS – QUARTER
|
|
|
|
|
|
|
|
|
|
|
|
(amounts in millions)
|
|
2Q14
|
|
2Q15
|
|
% Change
|
|
|
QVC - Consolidated
|
|
|
|
|
|
|
|
|
|
|
eCommerce $ of total revenue
|
|
$
|
779
|
|
$
|
848
|
|
9
|
%
|
|
eCommerce % of total revenue
|
|
|
38.68
|
%
|
|
42.44
|
%
|
376
|
bps
|
|
Mobile % of total eCommerce(1)
|
|
|
39.86
|
%
|
|
49.37
|
%
|
951
|
bps
|
|
|
|
|
|
|
|
|
|
|
|
|
QVC - US
|
|
|
|
|
|
|
|
|
|
|
eCommerce $ of US revenue
|
|
$
|
588
|
|
$
|
655
|
|
11
|
%
|
|
eCommerce % of US revenue
|
|
|
43.49
|
%
|
|
46.59
|
%
|
309
|
bps
|
|
Mobile % of US eCommerce(1)
|
|
|
37.48
|
%
|
|
47.61
|
%
|
1,013
|
bps
|
|
Return Rate
|
|
|
19.24
|
%
|
|
19.33
|
%
|
9
|
bps
|
|
(1)
| |
Based on gross US Dollar orders. |
DIGITAL COMMERCE FINANCIAL METRICS – QUARTER
|
|
|
|
|
|
|
|
|
|
|
|
(amounts in millions)
|
|
2Q14
|
|
2Q15
|
|
% Change
|
|
|
Revenue(1)
|
|
|
|
|
|
|
|
|
|
|
Digital Commerce companies - continuing
|
|
$
|
139
|
|
$
|
149
|
|
7
|
%
|
|
Disposed Businesses(2)
|
|
|
330
|
|
|
105
|
|
NM
|
|
|
Digital Commerce Companies Revenue
|
|
$
|
469
|
|
$
|
254
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted OIBDA(1)
|
|
|
|
|
|
|
|
|
|
|
Digital Commerce companies - continuing
|
|
$
|
16
|
|
$
|
18
|
|
13
|
%
|
|
Disposed Businesses(2)
|
|
|
11
|
|
|
1
|
|
NM
|
|
|
Digital Commerce Companies Adjusted OIBDA
|
|
$
|
27
|
|
$
|
19
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income(1)
|
|
|
|
|
|
|
|
|
|
|
Digital Commerce companies - continuing
|
|
$
|
(9)
|
|
$
|
(3)
|
|
67
|
%
|
|
Disposed Businesses(2)
|
|
|
2
|
|
|
(6)
|
|
NM
|
|
|
Digital Commerce Companies Operating Income
|
|
$
|
(7)
|
|
$
|
(9)
|
|
NM
|
|
|
(1)
| |
Non-GAAP presentation. For GAAP purposes, the Digital Commerce companies have been recorded as part of Liberty Ventures Group subsequent to September 30, 2014 (the date of the reattribution). For presentation purposes in this table, the results of the Digital Commerce companies are included in Liberty Ventures Group for all periods shown. In addition, Provide was included in the Digital Commerce companies prior to the sale of Provide to FTD Companies, Inc. on December 31, 2014. |
|
(2)
| |
Includes financial results of Provide through December 31, 2014 and Backcountry.com through June 30, 2015. |
NOTES
Unless otherwise noted, the foregoing discussion compares financial information for the three months ended June 30, 2015 to the same period in 2014.
The following financial information with respect to Liberty Interactive's equity affiliates and available for sale securities is intended to supplement Liberty Interactive's condensed consolidated statements of operations which are included in its Form 10-Q.
Fair Value of Public Holdings
|
|
|
|
|
|
|
|
|
|
(amounts in millions)
|
|
3/31/2015
|
|
6/30/2015
|
|
|
HSN(1)
|
|
$
|
1,366
|
|
$
|
1,405
|
|
|
Total Attributed QVC Group
|
|
$
|
1,366
|
|
$
|
1,405
|
|
|
|
|
|
|
|
|
|
|
|
Expedia(2)
|
|
$
|
2,197
|
|
$
|
2,581
|
|
|
FTD(3)
|
|
|
305
|
|
|
288
|
|
|
Interval Leisure Group and Tree.com(4)
|
|
|
592
|
|
|
598
|
|
|
Other Public Holdings(5)
|
|
|
1,193
|
|
|
1,358
|
|
|
Total Attributed Liberty Ventures Group
|
|
$
|
4,287
|
|
$
|
4,825
|
|
|
(1)
| |
Represents fair value of QVC Group's investment in HSN. In accordance with GAAP, QVC Group accounts for this investment using the equity method of accounting and includes this investment in its attributed balance sheet at its historical carrying value which aggregated $146 million and $151 million at March 31, 2015 and June 30, 2015, respectively. |
|
(2)
| |
Represents fair value of Liberty Ventures Group's investment in Expedia. In accordance with GAAP, Liberty Ventures Group accounts for this investment using the equity method of accounting and includes this investment in its attributed balance sheet at its historical carrying value which aggregated $496 million and $587 million at March 31, 2015 and June 30, 2015, respectively. |
|
(3)
| |
Represents fair value of Liberty Ventures Group's investment in FTD. In accordance with GAAP, Liberty Ventures Group accounts for this investment using the equity method of accounting and includes this investment in its attributed balance sheet at its historical carrying value which aggregated $350 million and $358 million at March 31, 2015 and June 30, 2015, respectively. |
|
(4)
| |
Represents fair value of Liberty Ventures Group's investments. In accordance with GAAP, Liberty Ventures Group accounts for these investments using the equity method of accounting and includes these investments in its attributed balance sheet at their historical carrying values which aggregated $109 million and $111 million at March 31, 2015 and June 30, 2015, respectively. |
|
(5)
| |
Represents Liberty Ventures Group's other public holdings which are accounted for at fair value. Excludes $13 million and $2 million of long-term marketable securities as of March 31, 2015 and June 30, 2015, respectively. |
Cash and Debt
The following presentation is provided to separately identify cash and liquid investments and debt information.
|
|
|
|
|
|
|
|
|
|
(amounts in millions)
|
|
3/31/2015
|
|
6/30/2015
|
|
|
Cash and Liquid Investments Attributable to:
|
|
|
|
|
|
|
|
|
QVC Group (1)
|
|
$
|
539
|
|
$
|
505
|
|
|
Liberty Ventures Group(2)(3)
|
|
|
2,684
|
|
|
2,931
|
|
|
Total Liberty Consolidated Cash and Liquid Investments
|
|
$
|
3,223
|
|
$
|
3,436
|
|
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
Short-term marketable securities - QVC Group
|
|
$
|
9
|
|
$
|
8
|
|
|
Short-term marketable securities - Liberty Ventures Group
|
|
|
851
|
|
|
837
|
|
|
Long-term marketable securities - Liberty Ventures Group
|
|
|
13
|
|
|
2
|
|
|
Total Liberty Consolidated Cash (GAAP)
|
|
$
|
2,350
|
|
$
|
2,589
|
|
|
|
|
|
|
|
|
|
|
|
Debt:
|
|
|
|
|
|
|
|
|
Senior notes and debentures(4)
|
|
$
|
791
|
|
$
|
792
|
|
|
Senior exchangeable debentures(5)
|
|
|
346
|
|
|
346
|
|
|
QVC senior notes(4)
|
|
|
4,050
|
|
|
3,550
|
|
|
QVC bank credit facility
|
|
|
450
|
|
|
895
|
|
|
Other
|
|
|
65
|
|
|
74
|
|
|
Total Attributed QVC Group Debt
|
|
$
|
5,702
|
|
$
|
5,657
|
|
|
Unamortized discount and fair market value adjustment
|
|
|
46
|
|
|
37
|
|
|
Total Attributed QVC Group Debt (GAAP)
|
|
$
|
5,748
|
|
$
|
5,694
|
|
|
|
|
|
|
|
|
|
|
|
Senior exchangeable debentures(5)
|
|
$
|
2,077
|
|
$
|
2,075
|
|
|
Other
|
|
|
70
|
|
|
44
|
|
|
Total Attributed Liberty Ventures Group Debt
|
|
$
|
2,147
|
|
$
|
2,119
|
|
|
Fair market value adjustment
|
|
|
25
|
|
|
168
|
|
|
Total Attributed Liberty Ventures Group Debt (GAAP)
|
|
$
|
2,172
|
|
$
|
2,287
|
|
|
|
|
|
|
|
|
|
|
|
Total Liberty Interactive Corporation Debt (GAAP)
|
|
$
|
7,920
|
|
$
|
7,981
|
|
|
(1)
| |
Includes $9 million and $8 million of short-term marketable securities with an original maturity greater than 90 days as of March 31, 2015 and June 30, 2015, respectively. |
|
(2)
| |
Includes $851 million and $837 million of short-term marketable securities with an original maturity greater than 90 days as of March 31, 2015 and June 30, 2015, respectively. |
|
(3)
| |
Includes $13 million and $2 million of marketable securities with an original maturity greater than one year as of March 31, 2015 and June 30, 2015, respectively, which is reflected in investments in available-for-sale securities in Liberty Ventures Group's condensed attributed balance sheet. |
|
(4)
| |
Face amount of Senior Notes and Debentures with no reduction for the unamortized discount. |
|
(5)
| |
Face amount of Senior Exchangeable Debentures with no reduction for the fair market value adjustment. |
Total cash and liquid investments attributed to the QVC Group decreased by $34 million during the second quarter. Cash flow from operations was more than offset by stock repurchases, debt repayments and capital expenditures. Total debt attributed to the QVC Group decreased by $45 million, primarily due to the repayment of the 7.375% notes due 2020, partially offset by increased borrowing on the QVC credit facility.
Total cash and liquid investments attributed to the Liberty Ventures Group increased $247 million during the second quarter, primarily due to proceeds from the Backcountry disposition, partially offset by investment in cost and equity investees. Total debt attributed to the Liberty Ventures Group decreased $28 million primarily due to the Backcountry disposition.
Important Notice: Liberty Interactive (Nasdaq: QVCA, QVCB, LVNTA, LVNTB) President and CEO, Greg
Maffei, will discuss Liberty Interactive's earnings release in a conference call which will begin at 12:15 p.m. (E.D.T.) on August 5, 2015. The call can be accessed by dialing (844) 307-2219 or (678) 509-7635 at least 10 minutes prior to the start time. The call will also be broadcast live across the Internet and archived on our website. To access the webcast go to http://www.libertyinteractive.com/events. Links to this press release and replays of the call will also be available on Liberty Interactive's website.
This press release includes certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements about business strategies, market potential, future financial prospects, international expansion, including the launch of QVC France and the expected expenditures in connection therewith, new service and product offerings, the completion of Charter's corporate reorganization, the TWC and Bright House acquisition transactions, Liberty Broadband's investment in Charter, Liberty Broadband's issuance of Series C Shares to Liberty Interactive and other third party investors, the monetization of our non-core assets, the continuation of our stock repurchase program, the estimated liabilities under exchangeable debentures and other matters that are not historical facts. These forward-looking statements involve many risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements, including, without limitation, possible changes in market acceptance of new products or services, competitive issues, regulatory matters affecting our businesses, continued access to capital on terms acceptable to Liberty Interactive, changes in law and government regulations that may impact the derivative instruments that hedge certain of our financial risks, the availability of investment opportunities, and market conditions conducive to stock repurchases. These forward-looking statements speak only as of the date of this presentation, and Liberty Interactive expressly disclaims any obligation or undertaking to disseminate any updates or revisions to any forward-looking statement contained herein to reflect any change in Liberty Interactive's expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based. Please refer to the publicly filed documents of Liberty Interactive, including the most recent Forms 10-K and 10-Q, for additional information about Liberty Interactive and about the risks and uncertainties related to Liberty Interactive's business which may affect the statements made in this presentation.
Contact: Courtnee Ulrich (720) 875-5420
SUPPLEMENTAL INFORMATION
As a supplement to Liberty Interactive's condensed consolidated statements of operations, which are included in its Form 10-Q, the following is a presentation of quarterly information and operating metrics on a stand-alone basis for the largest business owned by Liberty Interactive (QVC) at June 30, 2015, which Liberty Interactive has identified as a reportable segment.
Please see below for the definition of adjusted OIBDA and a discussion of why management believes the presentation of adjusted OIBDA for QVC provides useful information for investors. See Schedule 2 to this press release for a reconciliation of QVC’s adjusted OIBDA to operating income for the same period, as determined under GAAP.
QUARTERLY SUMMARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(amounts in millions)
|
|
2Q14
|
|
3Q14
|
|
4Q14
|
|
1Q15
|
|
2Q15
|
|
|
QVC Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QVC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue - US
|
|
$
|
1,352
|
|
$
|
1,368
|
|
$
|
2,030
|
|
$
|
1,342
|
|
$
|
1,406
|
|
|
Revenue - International
|
|
|
662
|
|
|
652
|
|
|
751
|
|
|
596
|
|
|
592
|
|
|
Revenue - Total
|
|
$
|
2,014
|
|
$
|
2,020
|
|
$
|
2,781
|
|
$
|
1,938
|
|
$
|
1,998
|
|
|
Adjusted OIBDA - US
|
|
|
325
|
|
|
329
|
|
|
474
|
|
|
306
|
|
|
349
|
|
|
Adjusted OIBDA - International
|
|
|
114
|
|
|
110
|
|
|
146
|
|
|
101
|
|
|
100
|
|
|
Adjusted OIBDA - Total
|
|
$
|
439
|
|
$
|
439
|
|
$
|
620
|
|
$
|
407
|
|
$
|
449
|
|
|
Operating income - US
|
|
|
203
|
|
|
203
|
|
|
349
|
|
|
177
|
|
|
226
|
|
|
Operating income - International
|
|
|
81
|
|
|
73
|
|
|
110
|
|
|
69
|
|
|
68
|
|
|
Operating income - Total
|
|
$
|
284
|
|
$
|
276
|
|
$
|
459
|
|
$
|
246
|
|
$
|
294
|
|
|
Gross margin - US
|
|
|
37.7
|
%
|
|
37.2
|
%
|
|
35.6
|
%
|
|
36.5
|
%
|
|
38.0
|
%
|
|
Gross margin - International
|
|
|
38.3
|
%
|
|
37.8
|
%
|
|
37.7
|
%
|
|
38.1
|
%
|
|
38.7
|
%
|
NON-GAAP FINANCIAL MEASURES
This press release includes a presentation of adjusted OIBDA, which is a non-GAAP financial measure, for Liberty Interactive, the QVC Group, QVC (and certain of its subsidiaries), and the Digital Commerce companies together with a reconciliation to that entity or such businesses’ operating income, as determined under GAAP. Liberty Interactive defines adjusted OIBDA as revenue less cost of sales, operating expenses, and selling, general and administrative expenses, excluding all stock based compensation, and excludes from that definition depreciation and amortization and restructuring and impairment charges that are included in the measurement of operating income pursuant to GAAP. Further, this press release includes adjusted OIBDA margin which is also a non-GAAP financial measure. Liberty Interactive defines adjusted OIBDA margin as adjusted OIBDA divided by revenue.
Liberty Interactive believes adjusted OIBDA is an important indicator of the operational strength and performance of its businesses, including each business' ability to service debt and fund capital expenditures. In addition, this measure allows management to view operating results and perform analytical comparisons and benchmarking between businesses and identify strategies to improve performance. Because adjusted OIBDA is used as a measure of operating performance, Liberty Interactive views operating income as the most directly comparable GAAP measure. Adjusted OIBDA is not meant to replace or supersede operating income or any other GAAP measure, but rather to supplement such GAAP measures in order to present investors with the same information that Liberty Interactive's management considers in assessing the results of operations and performance of its assets. Please see the attached schedules for applicable reconciliations.
In addition, this presentation includes references to adjusted net income, which is a non-GAAP financial measure, for QVC Group. Liberty Interactive defines adjusted net income as net income, excluding the impact of purchase accounting
amortization (net of deferred tax benefit) and net income (loss) generated by the Digital Commerce companies prior to the reattribution.
Liberty Interactive believes adjusted net income is an important indicator of financial performance, in particular for QVC Group, due to the impact of purchase accounting amortization and the reattribution of the Digital Commerce companies. Because adjusted net income is used as a measure of overall financial performance, Liberty Interactive views net income as the most directly comparable GAAP measure. Adjusted net income is not meant to replace or supersede net income or any other GAAP measure, but rather to supplement such GAAP measures in order to present investors with a valuable supplemental metric of financial performance. Please see the attached schedules for a reconciliation of adjusted net income to net income (loss) calculated in accordance with GAAP for QVC Group (Schedule 4).
SCHEDULE 1
The following table provides a reconciliation of QVC Group's adjusted OIBDA to its operating income calculated in accordance with GAAP for the three months ended June 30, 2014, September 30, 2014, December 31, 2014, March 31, 2015 and June 30, 2015, respectively.
QUARTERLY SUMMARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(amounts in millions)
|
|
2Q14
|
|
3Q14
|
|
4Q14
|
|
1Q15
|
|
2Q15
|
|
|
QVC Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QVC Group Adjusted OIBDA (ex. Digital Commerce)(1)
|
|
$
|
433
|
|
$
|
433
|
|
$
|
612
|
|
$
|
401
|
|
$
|
445
|
|
|
Digital Commerce Adjusted OIBDA(1)
|
|
|
27
|
|
|
(2)
|
|
|
NA
|
|
|
NA
|
|
|
NA
|
|
|
Adjusted OIBDA
|
|
$
|
460
|
|
$
|
431
|
|
|
612
|
|
|
401
|
|
|
445
|
|
|
Depreciation and amortization
|
|
|
(165)
|
|
|
(166)
|
|
|
(150)
|
|
|
(152)
|
|
|
(149)
|
|
|
Stock compensation expense
|
|
|
(24)
|
|
|
(18)
|
|
|
(17)
|
|
|
(12)
|
|
|
(12)
|
|
|
Impairment of intangible assets
|
|
|
(7)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Operating Income
|
|
$
|
264
|
|
$
|
247
|
|
$
|
445
|
|
$
|
237
|
|
$
|
284
|
|
|
(1)
| |
QVC Group adjusted OIBDA presented exclusive of the impact of the Digital Commerce companies and reconciled to both QVC Group adjusted OIBDA and GAAP operating income. Under GAAP, the Digital Commerce companies were only included as part of the QVC Group through September 30, 2014. |
SCHEDULE 2
The following table provides a reconciliation of adjusted OIBDA for QVC (and certain of its subsidiaries) and the Digital Commerce businesses to that entity or such businesses' operating income (loss) calculated in accordance with GAAP for the three months ended June 30, 2014, September 30, 2014, December 31, 2014, March 31, 2015 and June 30, 2015, respectively. As there are no material reconciling items between adjusted OIBDA and operating income for the QVC China joint venture for the referenced periods, no reconciliation has been provided.
QUARTERLY SUMMARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(amounts in millions)
|
|
2Q14
|
|
3Q14
|
|
4Q14
|
|
1Q15
|
|
2Q15
|
|
|
QVC Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QVC Adjusted OIBDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QVC US
|
|
$
|
325
|
|
$
|
329
|
|
$
|
474
|
|
$
|
306
|
|
$
|
349
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QVC Germany
|
|
|
40
|
|
|
42
|
|
|
53
|
|
|
39
|
|
|
35
|
|
|
QVC Japan
|
|
|
43
|
|
|
41
|
|
|
45
|
|
|
39
|
|
|
37
|
|
|
QVC UK
|
|
|
33
|
|
|
31
|
|
|
50
|
|
|
28
|
|
|
35
|
|
|
QVC Italy
|
|
|
(2)
|
|
|
(1)
|
|
|
1
|
|
|
(2)
|
|
|
(1)
|
|
|
QVC France
|
|
|
—
|
|
|
(3)
|
|
|
(3)
|
|
|
(3)
|
|
|
(6)
|
|
|
QVC International adjusted OIBDA
|
|
$
|
114
|
|
$
|
110
|
|
$
|
146
|
|
$
|
101
|
|
$
|
100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated QVC adjusted OIBDA
|
|
|
439
|
|
|
439
|
|
|
620
|
|
|
407
|
|
|
449
|
|
|
Depreciation and amortization
|
|
|
(145)
|
|
|
(147)
|
|
|
(151)
|
|
|
(153)
|
|
|
(148)
|
|
|
Stock compensation
|
|
|
(10)
|
|
|
(16)
|
|
|
(10)
|
|
|
(8)
|
|
|
(7)
|
|
|
Operating Income
|
|
$
|
284
|
|
$
|
276
|
|
$
|
459
|
|
$
|
246
|
|
$
|
294
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liberty Ventures Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Digital Commerce Companies(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted OIBDA
|
|
$
|
27
|
|
$
|
(2)
|
|
$
|
44
|
|
$
|
22
|
|
$
|
19
|
|
|
Depreciation and amortization
|
|
|
(20)
|
|
|
(19)
|
|
|
(20)
|
|
|
(15)
|
|
|
(13)
|
|
|
Stock compensation
|
|
|
(7)
|
|
|
7
|
|
|
(16)
|
|
|
(2)
|
|
|
(15)
|
|
|
Impairment of intangible assets
|
|
|
(7)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Operating Income (Loss)
|
|
$
|
(7)
|
|
$
|
(14)
|
|
$
|
8
|
|
$
|
5
|
|
$
|
(9)
|
|
|
(1)
| |
For GAAP purposes, the Digital Commerce companies have been recorded as part of Liberty Ventures Group beginning with the fourth quarter of 2014 (due to the reattribution). For presentation purposes in this table, the results of the Digital Commerce companies are included in Liberty Ventures Group for all periods shown. |
SCHEDULE 3
The following table provides a reconciliation of adjusted OIBDA for QVC Group and the Digital Commerce companies to the Liberty Interactive Corporation operating income (loss) calculated in accordance with GAAP for the three months ended June 30, 2014, September 30, 2014, December 31, 2014, March 31, 2015 and June 30, 2015, respectively.
QUARTERLY SUMMARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(amounts in millions)
|
|
2Q14
|
|
3Q14
|
|
4Q14
|
|
1Q15
|
|
2Q15
|
|
|
QVC Group Adjusted OIBDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated QVC
|
|
$
|
439
|
|
$
|
439
|
|
$
|
620
|
|
$
|
407
|
|
$
|
449
|
|
|
Corporate and other
|
|
|
(6)
|
|
|
(6)
|
|
|
(8)
|
|
|
(6)
|
|
|
(4)
|
|
|
QVC Group Adjusted OIBDA(1)
|
|
$
|
433
|
|
$
|
433
|
|
$
|
612
|
|
$
|
401
|
|
$
|
445
|
|
|
Liberty Ventures Group Adjusted OIBDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Digital Commerce(1)
|
|
$
|
27
|
|
$
|
(2)
|
|
$
|
44
|
|
$
|
22
|
|
$
|
19
|
|
|
Corporate and other
|
|
|
(4)
|
|
|
(6)
|
|
|
(6)
|
|
|
(4)
|
|
|
(5)
|
|
|
Liberty Ventures Group Adjusted OIBDA
|
|
$
|
23
|
|
$
|
(8)
|
|
$
|
38
|
|
$
|
18
|
|
$
|
14
|
|
|
Consolidated Liberty Interactive Corp. Adjusted OIBDA
|
|
$
|
456
|
|
$
|
425
|
|
$
|
650
|
|
$
|
419
|
|
$
|
459
|
|
|
Depreciation and amortization
|
|
|
(164)
|
|
|
(166)
|
|
|
(169)
|
|
|
(168)
|
|
|
(161)
|
|
|
Stock compensation
|
|
|
(26)
|
|
|
(20)
|
|
|
(37)
|
|
|
(15)
|
|
|
(29)
|
|
|
Impairment of intangible assets
|
|
|
(7)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Consolidated Liberty Interactive Corp. Operating Income
|
|
$
|
259
|
|
$
|
239
|
|
$
|
444
|
|
$
|
236
|
|
$
|
269
|
|
|
1)
| |
For GAAP purposes, the Digital Commerce companies have been recorded as part of Liberty Ventures Group beginning with the fourth quarter of 2014 (due to the reattribution). For presentation purposes in this table, the results of the Digital Commerce companies are included in Liberty Ventures Group for all periods shown. |
SCHEDULE 4
The following table provides a reconciliation of QVC Group's adjusted net income to its net income calculated in accordance with GAAP for the three months ended June 30, 2014, September 31, 2014, December 31, 2014, March 31, 2015 and June 30, 2015, respectively. Adjusted net income excludes the impact of the Digital Commerce companies due to their reattribution to Liberty Ventures Group in the fourth quarter of 2014.
QUARTERLY SUMMARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(amounts in millions)
|
|
|
2Q14
|
|
|
3Q14
|
|
|
4Q14
|
|
|
1Q15
|
|
|
2Q15
|
|
|
LTM
|
|
|
QVC Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
105
|
|
$
|
83
|
|
$
|
222
|
|
$
|
151
|
|
$
|
112
|
|
$
|
568
|
|
|
Purchase accounting amort., net of deferred tax benefit (1)
|
|
|
51
|
|
|
51
|
|
|
51
|
|
|
51
|
|
|
49
|
|
|
202
|
|
|
Digital Commerce net income (loss)
|
|
|
(1)
|
|
|
(16)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16)
|
|
|
QVC Group Adjusted net income
|
|
$
|
157
|
|
$
|
150
|
|
$
|
273
|
|
$
|
202
|
|
$
|
161
|
|
$
|
786
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QVCA/B shares outstanding as of July 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
461
|
|
|
Adjusted LTM earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1.71
|
|
|
1)
| |
Add-back relates to non-cash, non-tax deductible purchase accounting amortization from Liberty Interactive’s acquisition of QVC, net of book deferred tax benefit. |
LIBERTY INTERACTIVE CORPORATION
BALANCE SHEET INFORMATION
June 30, 2015 - (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributed
|
|
|
|
|
|
|
|
|
QVC
|
|
Ventures
|
|
Inter-group
|
|
Consolidated
|
|
|
|
|
Group
|
|
Group
|
|
Eliminations
|
|
Liberty
|
|
|
|
|
amounts in millions
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
497
|
|
2,092
|
|
—
|
|
2,589
|
|
|
Trade and other receivables, net
|
|
|
800
|
|
59
|
|
—
|
|
859
|
|
|
Inventory, net
|
|
|
964
|
|
65
|
|
—
|
|
1,029
|
|
|
Short-term marketable securities
|
|
|
8
|
|
837
|
|
—
|
|
845
|
|
|
Other current assets
|
|
|
273
|
|
8
|
|
(204)
|
|
77
|
|
|
Total current assets
|
|
|
2,542
|
|
3,061
|
|
(204)
|
|
5,399
|
|
|
Investments in available-for-sale securities and other cost investments
|
|
|
4
|
|
1,401
|
|
—
|
|
1,405
|
|
|
Investments in affiliates, accounted for using the equity method
|
|
|
196
|
|
1,325
|
|
—
|
|
1,521
|
|
|
Property and equipment, net
|
|
|
982
|
|
38
|
|
—
|
|
1,020
|
|
|
Intangible assets not subject to amortization
|
|
|
7,592
|
|
127
|
|
—
|
|
7,719
|
|
|
Intangible assets subject to amortization, net
|
|
|
976
|
|
38
|
|
—
|
|
1,014
|
|
|
Other assets, at cost, net of accumulated amortization
|
|
|
59
|
|
5
|
|
—
|
|
64
|
|
|
Total assets
|
|
$
|
12,351
|
|
5,995
|
|
(204)
|
|
18,142
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Intergroup payable (receivable)
|
|
$
|
1
|
|
(1)
|
|
—
|
|
—
|
|
|
Accounts payable
|
|
|
567
|
|
34
|
|
—
|
|
601
|
|
|
Accrued liabilities
|
|
|
570
|
|
45
|
|
—
|
|
615
|
|
|
Current portion of debt
|
|
|
9
|
|
907
|
|
—
|
|
916
|
|
|
Current deferred tax liabilities
|
|
|
—
|
|
1,244
|
|
(204)
|
|
1,040
|
|
|
Other current liabilities
|
|
|
155
|
|
82
|
|
—
|
|
237
|
|
|
Total current liabilities
|
|
|
1,302
|
|
2,311
|
|
(204)
|
|
3,409
|
|
|
Long-term debt
|
|
|
5,685
|
|
1,380
|
|
—
|
|
7,065
|
|
|
Deferred income tax liabilities
|
|
|
949
|
|
790
|
|
—
|
|
1,739
|
|
|
Other liabilities
|
|
|
190
|
|
12
|
|
—
|
|
202
|
|
|
Total liabilities
|
|
|
8,126
|
|
4,493
|
|
(204)
|
|
12,415
|
|
|
Equity/Attributed net assets (liabilities)
|
|
|
4,130
|
|
1,509
|
|
—
|
|
5,639
|
|
|
Noncontrolling interests in equity of subsidiaries
|
|
|
95
|
|
(7)
|
|
—
|
|
88
|
|
|
Total liabilities and equity
|
|
$
|
12,351
|
|
5,995
|
|
(204)
|
|
18,142
|
|
LIBERTY INTERACTIVE CORPORATION
STATEMENT OF OPERATIONS INFORMATION
Three months ended June 30, 2015 - (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributed
|
|
|
|
|
|
|
QVC
|
|
Ventures
|
|
Consolidated
|
|
|
|
|
Group
|
|
Group
|
|
Liberty
|
|
|
|
|
amounts in millions
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
Net retail sales
|
|
$
|
1,998
|
|
254
|
|
2,252
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
1,234
|
|
175
|
|
1,409
|
|
|
Operating, including stock-based compensation
|
|
|
174
|
|
24
|
|
198
|
|
|
Selling, general and administrative, including stock-based compensation
|
|
|
157
|
|
58
|
|
215
|
|
|
Depreciation and amortization
|
|
|
149
|
|
12
|
|
161
|
|
|
|
|
|
1,714
|
|
269
|
|
1,983
|
|
|
Operating income (loss)
|
|
|
284
|
|
(15)
|
|
269
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(70)
|
|
(20)
|
|
(90)
|
|
|
Share of earnings (losses) of affiliates, net
|
|
|
9
|
|
78
|
|
87
|
|
|
Realized and unrealized gains (losses) on financial instruments, net
|
|
|
8
|
|
24
|
|
32
|
|
|
Gains (losses) on dispositions, net (note 1)
|
|
|
—
|
|
111
|
|
111
|
|
|
Other, net
|
|
|
(31)
|
|
2
|
|
(29)
|
|
|
|
|
|
(84)
|
|
195
|
|
111
|
|
|
Earnings (loss) before income taxes
|
|
|
200
|
|
180
|
|
380
|
|
|
Income tax benefit (expense)
|
|
|
(80)
|
|
(42)
|
|
(122)
|
|
|
Net earnings (loss)
|
|
|
120
|
|
138
|
|
258
|
|
|
Less net earnings (loss) attributable to noncontrolling interests
|
|
|
8
|
|
8
|
|
16
|
|
|
Net earnings (loss) attributable to Liberty stockholders
|
|
$
|
112
|
|
130
|
|
242
|
|
LIBERTY INTERACTIVE CORPORATION
STATEMENT OF OPERATIONS INFORMATION
Three months ended June 30, 2014 - (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributed
|
|
|
|
|
|
|
QVC
|
|
Ventures
|
|
Consolidated
|
|
|
|
|
Group
|
|
Group
|
|
Liberty
|
|
|
|
|
amounts in millions
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
Net retail sales
|
|
$
|
2,483
|
|
—
|
|
2,483
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
1,558
|
|
—
|
|
1,558
|
|
|
Operating, including stock-based compensation
|
|
|
217
|
|
—
|
|
217
|
|
|
Selling, general and administrative, including stock-based compensation
|
|
|
272
|
|
6
|
|
278
|
|
|
Impairment of Long Lived Assets
|
|
|
7
|
|
—
|
|
7
|
|
|
Depreciation and amortization
|
|
|
165
|
|
(1)
|
|
164
|
|
|
|
|
|
2,219
|
|
5
|
|
2,224
|
|
|
Operating income (loss)
|
|
|
264
|
|
(5)
|
|
259
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(79)
|
|
(19)
|
|
(98)
|
|
|
Share of earnings (losses) of affiliates, net
|
|
|
7
|
|
(3)
|
|
4
|
|
|
Realized and unrealized gains (losses) on financial instruments, net
|
|
|
6
|
|
(47)
|
|
(41)
|
|
|
Other, net
|
|
|
(1)
|
|
4
|
|
3
|
|
|
|
|
|
(67)
|
|
(65)
|
|
(132)
|
|
|
Earnings (loss) from continuing operations before income taxes
|
|
|
197
|
|
(70)
|
|
127
|
|
|
Income tax benefit (expense)
|
|
|
(76)
|
|
36
|
|
(40)
|
|
|
Net earnings (loss) from continuing operations
|
|
|
121
|
|
(34)
|
|
87
|
|
|
Net earnings (loss) from discontinued operations, net of tax
|
|
|
(7)
|
|
26
|
|
19
|
|
|
Net earnings (loss)
|
|
|
114
|
|
(8)
|
|
106
|
|
|
Less net earnings (loss) attributable to noncontrolling interests
|
|
|
9
|
|
20
|
|
29
|
|
|
Net earnings (loss) attributable to Liberty stockholders
|
|
$
|
105
|
|
(28)
|
|
77
|
|
LIBERTY INTERACTIVE CORPORATION
STATEMENT OF CASH FLOWS INFORMATION
Six months ended June 30, 2015 - (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributed
|
|
|
|
|
|
|
QVC
|
|
Ventures
|
|
Consolidated
|
|
|
|
|
Group
|
|
Group
|
|
Liberty
|
|
|
|
|
amounts in millions
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
|
$
|
280
|
|
130
|
|
410
|
|
|
Adjustments to reconcile net earnings to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
301
|
|
28
|
|
329
|
|
|
Stock-based compensation
|
|
|
24
|
|
20
|
|
44
|
|
|
Cash payments for stock based compensation
|
|
|
—
|
|
(10)
|
|
(10)
|
|
|
Excess tax benefit from stock based compensation
|
|
|
(14)
|
|
(2)
|
|
(16)
|
|
|
Share of (earnings) losses of affiliates, net
|
|
|
(33)
|
|
(57)
|
|
(90)
|
|
|
Cash receipts from return on equity investments
|
|
|
14
|
|
13
|
|
27
|
|
|
Realized and unrealized gains (losses) on financial instruments, net
|
|
|
2
|
|
(30)
|
|
(28)
|
|
|
(Gains) losses on dispositions
|
|
|
—
|
|
(111)
|
|
(111)
|
|
|
Deferred income tax (benefit) expense
|
|
|
(91)
|
|
61
|
|
(30)
|
|
|
Other, net
|
|
|
25
|
|
7
|
|
32
|
|
|
Intergroup tax allocation
|
|
|
43
|
|
(43)
|
|
—
|
|
|
Intergroup tax payments
|
|
|
(55)
|
|
55
|
|
—
|
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
|
|
Current and other assets
|
|
|
283
|
|
4
|
|
287
|
|
|
Payables and other current liabilities
|
|
|
(208)
|
|
(38)
|
|
(246)
|
|
|
Net cash provided (used) by operating activities
|
|
|
571
|
|
27
|
|
598
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
Cash paid for acquisitions
|
|
|
—
|
|
(20)
|
|
(20)
|
|
|
Cash proceeds from dispositions
|
|
|
—
|
|
271
|
|
271
|
|
|
Investments in and loans to cost and equity investees
|
|
|
(2)
|
|
(96)
|
|
(98)
|
|
|
Cash receipts from returns of equity investments
|
|
|
200
|
|
—
|
|
200
|
|
|
Capital expended for property and equipment
|
|
|
(80)
|
|
(24)
|
|
(104)
|
|
|
Purchases of short term and other marketable securities
|
|
|
(80)
|
|
(546)
|
|
(626)
|
|
|
Sales of short term and other marketable securities
|
|
|
93
|
|
584
|
|
677
|
|
|
Other investing activities, net
|
|
|
(47)
|
|
—
|
|
(47)
|
|
|
Net cash provided (used) by investing activities
|
|
|
84
|
|
169
|
|
253
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
Borrowings of debt
|
|
|
1,098
|
|
369
|
|
1,467
|
|
|
Repayments of debt
|
|
|
(1,288)
|
|
(340)
|
|
(1,628)
|
|
|
Repurchases of Liberty common stock
|
|
|
(377)
|
|
—
|
|
(377)
|
|
|
Min. withholding taxes on net settlements of stock-based comp
|
|
|
(14)
|
|
1
|
|
(13)
|
|
|
Excess tax benefit from stock-based compensation
|
|
|
14
|
|
2
|
|
16
|
|
|
Other financing activities, net
|
|
|
(4)
|
|
(20)
|
|
(24)
|
|
|
Net cash provided (used) by financing activities
|
|
|
(571)
|
|
12
|
|
(559)
|
|
|
Effect of foreign currency rates on cash
|
|
|
(9)
|
|
—
|
|
(9)
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
75
|
|
208
|
|
283
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
422
|
|
1,884
|
|
2,306
|
|
|
Cash and cash equivalents at end period
|
|
$
|
497
|
|
2,092
|
|
2,589
|
|
LIBERTY INTERACTIVE CORPORATION
STATEMENT OF CASH FLOWS INFORMATION
Six months ended June 30, 2014 - (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributed
|
|
|
|
|
|
|
QVC
|
|
Ventures
|
|
Consolidated
|
|
|
|
|
Group
|
|
Group
|
|
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:
|
|
|
|
|
|
|
|
|
|
(Earnings) loss from discontinued operations
|
|
|
11
|
|
(49)
|
|
(38)
|
|
|
Depreciation and amortization
|
|
|
327
|
|
—
|
|
327
|
|
|
Stock-based compensation
|
|
|
48
|
|
3
|
|
51
|
|
|
Cash payments for stock based compensation
|
|
|
(5)
|
|
(1)
|
|
(6)
|
|
|
Excess tax benefit from stock-based compensation
|
|
|
(9)
|
|
(1)
|
|
(10)
|
|
|
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)
|
|
35
|
|
(66)
|
|
|
Other, net
|
|
|
4
|
|
3
|
|
7
|
|
|
Intergroup tax allocation
|
|
|
105
|
|
(105)
|
|
—
|
|
|
Intergroup tax payments
|
|
|
(276)
|
|
276
|
|
—
|
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
|
|
Current and other assets
|
|
|
310
|
|
1
|
|
311
|
|
|
Payables and other current liabilities
|
|
|
(46)
|
|
(5)
|
|
(51)
|
|
|
Net cash provided (used) by operating activities
|
|
|
584
|
|
248
|
|
832
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
(88)
|
|
3
|
|
(85)
|
|
|
Purchases of short term and other marketable securities
|
|
|
(38)
|
|
(219)
|
|
(257)
|
|
|
Sales of short term and other marketable securities
|
|
|
27
|
|
210
|
|
237
|
|
|
Other investing activities, net
|
|
|
(10)
|
|
15
|
|
5
|
|
|
Net cash provided (used) by investing activities
|
|
|
(111)
|
|
5
|
|
(106)
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
Borrowings of debt
|
|
|
1,895
|
|
—
|
|
1,895
|
|
|
Repayments of debt
|
|
|
(1,739)
|
|
(5)
|
|
(1,744)
|
|
|
Repurchases of Liberty common stock
|
|
|
(478)
|
|
—
|
|
(478)
|
|
|
Min. withholding taxes on net settlements of stock-based comp
|
|
|
(14)
|
|
—
|
|
(14)
|
|
|
Excess tax benefit from stock-based compensation
|
|
|
9
|
|
1
|
|
10
|
|
|
Intergroup receipts (payments), net
|
|
|
2
|
|
(2)
|
|
—
|
|
|
Other financing activities, net
|
|
|
(36)
|
|
—
|
|
(36)
|
|
|
Net cash provided (used) by financing activities
|
|
|
(361)
|
|
(6)
|
|
(367)
|
|
|
Net cash provided (used) by discontinued operations:
|
|
|
|
|
|
|
|
|
|
Operating
|
|
|
(14)
|
|
269
|
|
255
|
|
|
Investing
|
|
|
1
|
|
(12)
|
|
(11)
|
|
|
Financing
|
|
|
(1)
|
|
(23)
|
|
(24)
|
|
|
Effect of foreign currency rates on cash
|
|
|
—
|
|
3
|
|
3
|
|
|
Change in available cash held by discontinued operations
|
|
|
2
|
|
(237)
|
|
(235)
|
|
|
Net cash provided (used) by discontinued operations
|
|
|
(12)
|
|
—
|
|
(12)
|
|
|
Effect of foreign currency rates on cash
|
|
|
(5)
|
|
—
|
|
(5)
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
95
|
|
247
|
|
342
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
595
|
|
307
|
|
902
|
|
|
Cash and cash equivalents at end period
|
|
$
|
690
|
|
554
|
|
1,244
|
|
