Liberty Interactive Corporation
Condensed Pro Forma Consolidated Financial Statements
(unaudited)
On August 27, 2014, Liberty Interactive Corporation (“Liberty” or the “Company”) completed the distribution to the stockholders of Liberty shares of a wholly-owned subsidiary, Liberty TripAdvisor Holdings, Inc. (‘‘TripCo’’), which held the subsidiaries TripAdvisor, Inc. (‘‘TripAdvisor’’) and BuySeasons, Inc. which includes the retail businesses BuyCostumes.com and Celebrate Express (‘‘BuySeasons’’) (the ‘‘Trip Spin-Off’’), both of which operate as standalone operating entities. The transaction was effected as a pro-rata dividend of shares of TripCo to the stockholders of Series A and Series B Liberty Ventures common stock of Liberty.
The following unaudited condensed pro forma consolidated financial statements have been prepared giving effect to the Trip Spin-Off as if it occurred as of December 31, 2013 and March 31, 2014 for the condensed pro forma consolidated balance sheets and January 1, 2013 for the condensed pro forma consolidated statements of operation. The unaudited condensed pro forma consolidated financial statements do not purport to represent what Liberty's financial position actually would have been had the Trip Spin-Off occurred on the dates indicated or to project Liberty's operating results for any future period. The unaudited condensed pro forma consolidated financial statements should be read in conjunction with the publicly available information of Liberty, including the Form 10-K, as filed on February 28, 2014 with the Securities and Exchange Commission (the “SEC”).
1
Liberty Interactive Corporation
Condensed Pro Forma Consolidated Balance Sheet
December 31, 2013
(unaudited)
|
Liberty |
Less: |
Liberty |
||||
|
|
Interactive |
TripCo |
Interactive |
|||
|
|
historical (1) |
historical (2) |
pro forma |
|||
|
Assets |
|
|
|
|||
|
Cash and cash equivalents |
$ 1,256
|
354 | 902 | |||
|
Other current assets |
3,170 | 289 | 2,881 | |||
|
Investments in available-for-sale securities |
1,501 | 188 | 1,313 | |||
|
Investments in affiliates, accounted for using the equity method |
1,237 |
-- |
1,237 | |||
|
Property and equipment, net |
1,247 | 39 | 1,208 | |||
|
Intangible assets not subject to amortization |
13,675 | 5,292 | 8,383 | |||
|
Intangible assets subject to amortization, net |
2,492 | 908 | 1,584 | |||
|
Other assets, at cost, net of accumulated amortization |
98 | 19 | 79 | |||
|
Total assets |
$ 24,676
|
7,089 | 17,857 | |||
|
|
|
|
|
|||
|
Liabilities and Equity |
|
|
|
|||
|
Current liabilities |
$ 3,756
|
311 | 3,445 | |||
|
Long-term debt |
6,406 | 300 | 6,106 | |||
|
Deferred income tax liabilities |
2,844 | 853 | 1,991 | |||
|
Other liabilities |
235 | 44 | 191 | |||
|
Total liabilities |
13,241 | 1,508 | 11,733 | |||
|
|
|
|
|
|||
|
Total stockholders' equity |
6,936 | 1,208 | 5,728 | |||
|
Noncontrolling interests in equity of subsidiaries |
4,499 | 4,373 | 126 | |||
|
Total equity |
11,435 | 5,581 | 5,854 | |||
|
|
|
|
|
|||
|
Total liabilities and equity |
$ 24,676
|
7,089 | 17,587 | |||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
2
Liberty Interactive Corporation
Condensed Pro Forma Consolidated Balance Sheet
March 31, 2014
(unaudited)
|
|
Liberty |
Less: |
Liberty |
|
|
Interactive |
TripCo |
Interactive |
|
|
historical (1) |
historical (2) |
pro forma |
|
Assets |
|
|
|
|
Cash and cash equivalents |
$ 1,484
|
322 | 1,162 |
|
Other current assets |
3,045 | 331 | 2,714 |
|
Investments in available-for-sale securities |
1,470 | 284 | 1,186 |
|
Investments in affiliates, accounted for using the equity method |
1,244 |
-- |
1,244 |
|
Property and equipment, net |
1,272 | 73 | 1,199 |
|
Intangible assets not subject to amortization |
13,683 | 5,294 | 8,389 |
|
Intangible assets subject to amortization, net |
2,352 | 856 | 1,496 |
|
Other assets, at cost, net of accumulated amortization |
112 | 21 | 91 |
|
Total assets |
$ 24,662
|
7,181 | 17,481 |
|
|
|
|
|
|
Liabilities and Equity |
|
|
|
|
Current liabilities |
$ 3,586
|
383 | 3,203 |
|
Long-term debt |
6,608 | 290 | 6,318 |
|
Deferred income tax liabilities |
2,831 | 836 | 1,995 |
|
Other liabilities |
271 | 48 | 223 |
|
Total liabilities |
13,296 | 1,557 | 11,739 |
|
|
|
|
|
|
Total stockholders' equity |
6,833 | 1,208 | 5,625 |
|
Noncontrolling interests in equity of subsidiaries |
4,533 | 4,416 | 117 |
|
Total equity |
11,366 | 5,624 | 5,742 |
|
|
|
|
|
|
Total liabilities and equity |
$ 24,662
|
7,181 | 17,481 |
3
Liberty Interactive Corporation
Condensed Pro Forma Consolidated Statement of Operations
Year ended December 31, 2013
(unaudited)
|
|
Liberty |
Less: |
Liberty |
|
|
Interactive |
TripCo |
Interactive |
|
|
historical (1) |
historical (2) |
pro forma |
|
|
|
|
|
|
Revenue |
11,252 | 1,034 | 10,218 |
|
Operating costs and expenses: |
|
|
|
|
Cost of sales |
6,602 | 87 | 6,515 |
|
Operating and Selling, general and administrative, including stock-based compensation |
2,587 | 649 | 1,938 |
|
Depreciation and amortization |
943 | 315 | 628 |
|
|
10,132 | 1,051 | 9,081 |
|
Operating income |
1,120 | (17) | 1,137 |
|
Interest expense |
(373) | (12) | (361) |
|
Share of earnings (loss) |
33 |
-- |
33 |
|
Realized and unrealized gains (losses) on financial instruments, net |
(22) |
-- |
(22) |
|
Other income (expense) |
(48) | 1 | (49) |
|
Earnings (loss) from continuing operations before income taxes |
710 | (28) | 738 |
|
Income tax (expense) benefit |
(130) | 55 | (185) |
|
Net earnings (loss) |
580 | 27 | 553 |
|
Less net loss attributable to the noncontrolling interests |
79 | 34 | 45 |
|
Net earnings (loss) attributable to: Liberty stockholders |
501 | (7) | 508 |
|
Net earnings (loss) attributable to: Liberty Interactive stockholders |
438 | (25) | 463 |
|
Liberty Ventures stockholders |
63 | 18 | 45 |
|
|
|
|
|
|||||
|
ProForma basic net earnings (loss) attributable to Liberty stockholders per common share: |
||||||||
|
Series A and Series B Liberty Interactive |
$ 0.84
|
|
0.89 | |||||
|
Series A and Series B Liberty Ventures |
$ 0.85
|
|
0.61 |
|
|
|||
|
|
|
|
|
|||||
|
ProForma diluted net earnings (loss) attributable to Liberty stockholders per common share: |
||||||||
|
Series A and Series B Liberty Interactive |
$ 0.83
|
|
0.88 | |||||
|
Series A and Series B Liberty Ventures |
$ 0.85
|
|
0.61 |
|
|
|||
|
|
|
|
|
|||||
|
|
|
|
|
|||||
|
|
|
|
|
|||||
|
|
|
|
|
|||||
|
Liberty Interactive commons stock Basic |
519 |
|
519 | |||||
|
Diluted |
527 |
|
527 | |||||
|
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
Liberty Ventures commons stock Basic |
74 |
|
74 | |||||
|
Diluted |
74 |
|
74 | |||||
4
Liberty Interactive Corporation
Condensed Pro Forma Consolidated Statement of Operations
Three months ended March 31, 2014
(unaudited)
|
|
Liberty |
Less: |
Liberty |
||
|
|
Interactive |
TripCo |
Interactive |
||
|
|
historical (1) |
historical (2) |
pro forma |
||
|
|
|
|
|
||
|
Revenue |
2,728 | 294 | 2,434 | ||
|
Operating costs and expenses: |
|
|
|
||
|
Cost of sales |
1,566 | 10 | 1,556 | ||
|
Operating and Selling, general and administrative, including stock-based compensation |
654 | 185 | 469 | ||
|
Depreciation and amortization |
232 | 70 | 162 | ||
|
|
2,452 | 265 | 2,187 | ||
|
Operating income |
276 | 29 | 247 | ||
|
Interest expense |
(99) | (2) | (97) | ||
|
Share of earnings (loss) |
(2) |
-- |
(2) | ||
|
Realized and unrealized gains (losses) on financial instruments, net |
(25) |
-- |
(25) | ||
|
Other income (expense) |
8 |
-- |
8 | ||
|
Earnings (loss) from continuing operations before income taxes |
158 | 27 | 131 | ||
|
Income tax (expense) benefit |
(48) | (4) | (44) | ||
|
Net earnings (loss) |
110 | 23 | 87 | ||
|
Less net loss attributable to the noncontrolling interests |
28 | 18 | 10 | ||
|
Net earnings (loss) attributable to: Liberty stockholders |
82 | 5 | 77 | ||
|
Net earnings (loss) attributable to: Liberty Interactive stockholders |
110 | (4) | 114 | ||
|
Liberty Ventures stockholders |
(28) | 9 | (37) | ||
|
|
|
|
|
|
|
|
ProForma basic net earnings (loss) attributable to Liberty stockholders per common share: |
||||||
|
Series A and Series B Liberty Interactive |
$ 0.22
|
|
0.23 | |||
|
Series A and Series B Liberty Ventures |
$ (0.38)
|
|
(0.51) |
|
|
|
|
|
|
|
|
|||
|
ProForma diluted net earnings (loss) attributable to Liberty stockholders per common share: |
||||||
|
Series A and Series B Liberty Interactive |
$ 0.22
|
|
0.23 | |||
|
Series A and Series B Liberty Ventures |
$ (0.38)
|
|
(0.50) |
|
|
|
|
Liberty Interactive commons stock Basic |
494 |
|
494 | |||
|
Diluted |
504 |
|
504 | |||
|
Liberty Ventures commons stock Basic |
73 |
|
73 | |||
|
Diluted |
74 |
|
74 | |||
5
Liberty Interactive Corporation
Notes to Condensed Pro Forma Consolidated Financial Statements
(unaudited)
|
(1) |
Represents the historical financial position and results of operations of Liberty. Such amounts were derived from the historical consolidated financial statements of Liberty Media Corporation as filed on Form 10-K on February 28, 2014 and Form 10-Q on May 8, 2014, respectively, with the SEC. |
|
(2) |
Represents the historical financial position and results of operations of Liberty. Such amounts were derived from the historical consolidated financial statements of Liberty TripAdvisor Holdings, Inc. as filed on Form S-1 as amended on August 8, 2014 with the SEC. |
6