| Schedule of disaggregation of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
September 30, 2018
|
|
|
|
|
QVC U.S.
|
|
QVC Int'l
|
|
HSN
|
|
zulily
|
|
Corp and other
|
|
Total
|
|
|
|
in millions
|
|
|
Home
|
$
|
497
|
|
235
|
|
216
|
|
118
|
|
170
|
|
1,236
|
|
|
Apparel
|
|
286
|
|
113
|
|
23
|
|
175
|
|
37
|
|
634
|
|
|
Beauty
|
|
228
|
|
148
|
|
67
|
|
11
|
|
—
|
|
454
|
|
|
Accessories
|
|
180
|
|
64
|
|
62
|
|
105
|
|
—
|
|
411
|
|
|
Electronics
|
|
115
|
|
26
|
|
92
|
|
3
|
|
—
|
|
236
|
|
|
Jewelry
|
|
79
|
|
51
|
|
39
|
|
12
|
|
—
|
|
181
|
|
|
Other revenue
|
|
33
|
|
3
|
|
14
|
|
8
|
|
21
|
|
79
|
|
|
Total Revenue
|
$
|
1,418
|
|
640
|
|
513
|
|
432
|
|
228
|
|
3,231
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
|
|
September 30, 2018
|
|
|
|
|
QVC U.S.
|
|
QVC Int'l
|
|
HSN
|
|
zulily
|
|
Corp and other
|
|
Total
|
|
|
|
in millions
|
|
|
Home
|
$
|
1,450
|
|
730
|
|
640
|
|
341
|
|
520
|
|
3,681
|
|
|
Apparel
|
|
898
|
|
348
|
|
74
|
|
494
|
|
109
|
|
1,923
|
|
|
Beauty
|
|
717
|
|
450
|
|
200
|
|
35
|
|
—
|
|
1,402
|
|
|
Accessories
|
|
560
|
|
203
|
|
170
|
|
329
|
|
—
|
|
1,262
|
|
|
Electronics
|
|
290
|
|
74
|
|
255
|
|
11
|
|
—
|
|
630
|
|
|
Jewelry
|
|
250
|
|
154
|
|
112
|
|
35
|
|
—
|
|
551
|
|
|
Other revenue
|
|
97
|
|
13
|
|
44
|
|
21
|
|
70
|
|
245
|
|
|
Total Revenue
|
$
|
4,262
|
|
1,972
|
|
1,495
|
|
1,266
|
|
699
|
|
9,694
|
|
|
| Schedule of cumulative effect of accounting changes |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at
|
|
Adjustments
|
|
Balance at
|
|
|
|
|
December 31,
|
|
Due to ASU
|
|
January 1,
|
|
|
|
|
2017
|
|
2014-09
|
|
2018
|
|
|
|
|
in millions
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
Inventory, net
|
$
|
1,411
|
|
(27)
|
|
1,384
|
|
|
Other current assets
|
$
|
125
|
|
(11)
|
|
114
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
Other current liabilities
|
$
|
169
|
|
(46)
|
|
123
|
|
|
Deferred income tax liabilities
|
$
|
2,500
|
|
2
|
|
2,502
|
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
Retained earnings
|
$
|
9,068
|
|
6
|
|
9,074
|
|
In accordance with the new revenue standard requirements, the following table illustrates the impact on our reported results in the condensed consolidated statements of operations assuming we did not adopt the new revenue standard on January 1, 2018. Other than as previously discussed, upon the adoption of the new revenue standard on January 1, 2018, there were no additional material adjustments to our condensed consolidated balance sheet as of September 30, 2018.
|
|
|
|
|
|
|
|
|
|
|
|
As reported
|
|
|
|
Balance without
|
|
|
|
|
Three months ended
|
|
|
|
adoption of
|
|
|
|
|
September 30, 2018
|
|
Impact of ASC 606
|
|
ASC 606
|
|
|
|
|
in millions
|
|
|
Net revenue
|
$
|
3,231
|
|
(54)
|
|
3,177
|
|
|
|
|
|
|
|
|
|
|
|
Cost of retail sales
|
$
|
2,109
|
|
(11)
|
|
2,098
|
|
|
Selling, general and administrative expenses, including stock-based compensation and transaction related costs
|
$
|
477
|
|
(31)
|
|
446
|
|
|
Operating expense
|
$
|
241
|
|
(1)
|
|
240
|
|
|
Income tax (expense) benefit
|
$
|
(6)
|
|
3
|
|
(3)
|
|
|
Net income
|
$
|
72
|
|
(8)
|
|
64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported
|
|
|
|
Balance without
|
|
|
|
|
Nine months ended
|
|
|
|
adoption of
|
|
|
|
|
September 30, 2018
|
|
Impact of ASC 606
|
|
ASC 606
|
|
|
|
|
in millions
|
|
|
Net revenue
|
$
|
9,694
|
|
(142)
|
|
9,552
|
|
|
|
|
|
|
|
|
|
|
|
Cost of retail sales
|
$
|
6,252
|
|
(23)
|
|
6,229
|
|
|
Selling, general and administrative expenses, including stock-based compensation and transaction related costs
|
$
|
1,357
|
|
(94)
|
|
1,263
|
|
|
Operating expense
|
$
|
707
|
|
(3)
|
|
704
|
|
|
Income tax (expense) benefit
|
$
|
(60)
|
|
5
|
|
(55)
|
|
|
Net income
|
$
|
643
|
|
(17)
|
|
626
|
|
|