|
Investments In Affiliates Accounted For Using The Equity Method (Tables)
|
12 Months Ended |
|
Dec. 31, 2014
|
| Schedule Of Equity Ownership And Carrying Amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2014
|
|
December 31, 2013
|
|
|
|
|
Percentage
|
|
Market
|
|
Carrying
|
|
Carrying
|
|
|
|
|
ownership
|
|
value
|
|
amount
|
|
amount
|
|
|
|
|
|
|
dollars in millions
|
|
|
QVC Group
|
|
|
|
|
|
|
|
|
|
|
|
|
HSN, Inc. (2)
|
|
38
|
%
|
$
|
1,521
|
|
$
|
328
|
|
293
|
|
|
Other
|
|
various
|
|
|
N/A
|
|
|
47
|
|
50
|
|
|
Total QVC Group
|
|
|
|
|
|
|
|
375
|
|
343
|
|
|
Ventures Group
|
|
|
|
|
|
|
|
|
|
|
|
|
Expedia (1)(2)
|
|
18
|
%
|
$
|
1,992
|
|
|
514
|
|
477
|
|
|
FTD (3)
|
|
35
|
%
|
$
|
355
|
|
|
355
|
|
—
|
|
|
Other
|
|
various
|
|
|
N/A
|
|
|
389
|
|
417
|
|
|
Total Ventures Group
|
|
|
|
|
|
|
|
1,258
|
|
894
|
|
|
Consolidated Liberty
|
|
|
|
|
|
|
$
|
1,633
|
|
1,237
|
|
|
| Schedule Of Liberty's Share Of Earnings (Losses) Of Affiliates |
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31,
|
|
|
|
|
2014
|
|
2013
|
|
2012
|
|
|
|
|
amounts in millions
|
|
|
QVC Group
|
|
|
|
|
|
|
|
|
|
HSN, Inc.
|
|
$
|
60
|
|
61
|
|
40
|
|
|
Other
|
|
|
(9)
|
|
(13)
|
|
(12)
|
|
|
Total QVC Group
|
|
|
51
|
|
48
|
|
28
|
|
|
Ventures Group
|
|
|
|
|
|
|
|
|
|
Expedia, Inc.
|
|
|
58
|
|
31
|
|
67
|
|
|
Other
|
|
|
(70)
|
|
(46)
|
|
(48)
|
|
|
Total Ventures Group
|
|
|
(12)
|
|
(15)
|
|
19
|
|
|
Consolidated Liberty
|
|
$
|
39
|
|
33
|
|
47
|
|
|
(1)
|
|
Liberty entered into a forward sales contract on 12 million shares of Expedia common stock in March 2012 at a per share forward price of $34.316. The forward contract was settled in October 2012 for total cash proceeds of $412 million and the 12 million shares of Expedia common stock, previously held as collateral, were released to the counterparty. In the fourth quarter of 2012, when the forward contract settled, the difference between the fair value of the Expedia shares and the carrying value of the shares ($443 million) was recognized in the gain (loss) on transactions, net line item in the statement of operations. Liberty owns an approximate 18% equity interest and 58% voting interest in Expedia. Liberty has entered into governance arrangements pursuant to which Mr. Barry Diller, Chairman of the Board and Senior Executive Officer of Expedia, may vote its interests of Expedia, subject to certain limitations. Additionally, through our governance arrangements with Mr. Diller, we have the right to appoint and have appointed 20% of the members of Expedia's board of directors, which is currently comprised of 10 members. Therefore, we determined based on these arrangements that we have significant influence and have accounted for the investment as an equity method affiliate.
|
|
(2)
|
|
During the years ended December 31, 2014, 2013 and 2012, Expedia, Inc. paid dividends aggregating $15 million, $13 million and $23 million, respectively, and HSN, Inc. paid dividends of $22 million and $16 million during the years ended December 31, 2014 and December 31, 2013, respectively, which were recorded as reductions to the investment balances.
|
|
(3)
|
|
As discussed in note 1, FTD acquired Liberty’s formerly wholly-owned subsidiary, Provide, on December 31, 2014. In exchange for Provide, Liberty received approximately 10.2 million shares of FTD common stock representing approximately 35% of the combined company and approximately $145 million in cash. Subsequent to completion of the transaction, Liberty accounts for FTD as an equity-method affiliate based on the ownership level and board representation.
|
|
| HSN, Inc. |
|
| Consolidated Balance Sheets |
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
|
2014
|
|
2013
|
|
|
|
|
amounts in millions
|
|
|
Current assets
|
|
$
|
863
|
|
773
|
|
|
Property and equipment, net
|
|
|
180
|
|
171
|
|
|
Goodwill
|
|
|
10
|
|
10
|
|
|
Intangible assets
|
|
|
262
|
|
266
|
|
|
Other assets
|
|
|
14
|
|
6
|
|
|
Total assets
|
|
$
|
1,329
|
|
1,226
|
|
|
Current liabilities
|
|
$
|
474
|
|
412
|
|
|
Deferred income taxes
|
|
|
76
|
|
90
|
|
|
Long-term debt
|
|
|
216
|
|
231
|
|
|
Other liabilities
|
|
|
15
|
|
11
|
|
|
Equity
|
|
|
548
|
|
482
|
|
|
Total liabilities and equity
|
|
$
|
1,329
|
|
1,226
|
|
|
| Consolidated Statement Of Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
Trailing twelve months ended September 30,
|
|
|
|
|
2014
|
|
2013
|
|
2012
|
|
|
|
|
amounts in millions
|
|
|
Revenue
|
|
$
|
3,490
|
|
3,367
|
|
3,206
|
|
|
Cost of revenue
|
|
|
(2,246)
|
|
(2,152)
|
|
(2,039)
|
|
|
Gross profit
|
|
|
1,244
|
|
1,215
|
|
1,167
|
|
|
Selling, general and administrative expenses
|
|
|
(928)
|
|
(898)
|
|
(877)
|
|
|
Amortization
|
|
|
(43)
|
|
(40)
|
|
(38)
|
|
|
Operating income
|
|
|
273
|
|
277
|
|
252
|
|
|
Interest expense
|
|
|
(7)
|
|
(7)
|
|
(27)
|
|
|
Other income (expense), net
|
|
|
—
|
|
1
|
|
(18)
|
|
|
Income tax (expense) benefit
|
|
|
(100)
|
|
(98)
|
|
(78)
|
|
|
Income (loss) from continuing operations
|
|
|
166
|
|
173
|
|
129
|
|
|
Discontinued operations, net of tax
|
|
|
—
|
|
1
|
|
(8)
|
|
|
Net earnings (loss) attributable to HSN shareholders
|
|
$
|
166
|
|
174
|
|
121
|
|
|