Condensed Consolidated Statements Of Operations (USD $)
|
3 Months Ended |
6 Months Ended |
Jun. 30, 2013
|
Jun. 30, 2012
|
Jun. 30, 2013
|
Jun. 30, 2012
|
Revenue: |
|
|
|
|
Net retail sales |
$ 2,400,000,000
|
$ 2,365,000,000
|
$ 4,834,000,000
|
$ 4,679,000,000
|
Other revenue |
247,000,000
|
0
|
477,000,000
|
0
|
Total revenue |
2,647,000,000
|
2,365,000,000
|
5,311,000,000
|
4,679,000,000
|
Cost of sales (exclusive of depreciation shown separately below) |
1,521,000,000
|
1,488,000,000
|
3,074,000,000
|
2,954,000,000
|
Operating costs and expenses: |
|
|
|
|
Operating |
243,000,000
|
199,000,000
|
487,000,000
|
407,000,000
|
Selling, general and administrative, including stock-based compensation (note 4) |
362,000,000
|
241,000,000
|
728,000,000
|
480,000,000
|
Depreciation and amortization |
237,000,000
|
147,000,000
|
467,000,000
|
290,000,000
|
Total operating costs and expenses |
2,363,000,000
|
2,075,000,000
|
4,756,000,000
|
4,131,000,000
|
Operating income (loss) |
284,000,000
|
290,000,000
|
555,000,000
|
548,000,000
|
Other income (expense): |
|
|
|
|
Interest expense |
(90,000,000)
|
(107,000,000)
|
(201,000,000)
|
(213,000,000)
|
Share of earnings of affiliates, net (note 8) |
7,000,000
|
35,000,000
|
(4,000,000)
|
46,000,000
|
Realized and unrealized gains on financial instruments, net (note 6) |
9,000,000
|
(160,000,000)
|
(64,000,000)
|
(178,000,000)
|
Gains (losses) on dispositions, net (note 8) |
(2,000,000)
|
288,000,000
|
(2,000,000)
|
288,000,000
|
Other, net |
(15,000,000)
|
30,000,000
|
(53,000,000)
|
33,000,000
|
Total other income (expense) |
(91,000,000)
|
86,000,000
|
(324,000,000)
|
(24,000,000)
|
Earnings (loss) from continuing operations before income taxes |
193,000,000
|
376,000,000
|
231,000,000
|
524,000,000
|
Income tax expense |
(43,000,000)
|
(127,000,000)
|
(28,000,000)
|
(170,000,000)
|
Net earnings (loss) |
150,000,000
|
249,000,000
|
203,000,000
|
354,000,000
|
Less net earnings (losses) attributable to the noncontrolling interests |
30,000,000
|
15,000,000
|
56,000,000
|
29,000,000
|
Net earnings (loss) attributable to Liberty Media Corporation shareholders |
120,000,000
|
234,000,000
|
147,000,000
|
325,000,000
|
Ventures Group [Member]
|
|
|
|
|
Other income (expense): |
|
|
|
|
Net earnings (loss) attributable to Liberty Media Corporation shareholders |
11,000,000
|
|
|
|
Segment, Liberty Interactive [Member]
|
|
|
|
|
Other income (expense): |
|
|
|
|
Net earnings (loss) attributable to Liberty Media Corporation shareholders |
|
234,000,000
|
|
325,000,000
|
Earnings (Loss) Per Common Share |
|
|
|
|
Basic net earnings (loss) attributable to Liberty Interactive shareholders per common share |
|
0.42
|
|
0.58
|
Diluted net earnings (loss) attributable to Liberty Interactive shareholders per common share |
|
0.42
|
|
0.57
|
Liberty Ventures [Member]
|
|
|
|
|
Other income (expense): |
|
|
|
|
Net earnings (loss) attributable to Liberty Media Corporation shareholders |
|
|
(57,000,000)
|
|
Liberty Interactive [Member]
|
|
|
|
|
Other income (expense): |
|
|
|
|
Net earnings (loss) attributable to Liberty Media Corporation shareholders |
|
|
204,000,000
|
|
Interactive Group [Member]
|
|
|
|
|
Other income (expense): |
|
|
|
|
Net earnings (loss) attributable to Liberty Media Corporation shareholders |
109,000,000
|
|
|
|
Liberty Interactive [Member]
|
|
|
|
|
Other income (expense): |
|
|
|
|
Share of earnings of affiliates, net (note 8) |
|
|
20,000,000
|
20,000,000
|
Earnings (Loss) Per Common Share |
|
|
|
|
Basic net earnings (loss) attributable to Liberty Interactive shareholders per common share |
|
|
0.39
|
|
Diluted net earnings (loss) attributable to Liberty Interactive shareholders per common share |
|
|
0.38
|
|
Liberty Ventures [Member]
|
|
|
|
|
Other income (expense): |
|
|
|
|
Share of earnings of affiliates, net (note 8) |
|
|
(24,000,000)
|
26,000,000
|
Earnings (Loss) Per Common Share |
|
|
|
|
Basic net earnings (loss) attributable to Liberty Interactive shareholders per common share |
|
|
(1.54)
|
|
Diluted net earnings (loss) attributable to Liberty Interactive shareholders per common share |
|
|
(1.54)
|
|
Liberty Ventures [Member]
|
|
|
|
|
Earnings (Loss) Per Common Share |
|
|
|
|
Basic net earnings (loss) attributable to Liberty Interactive shareholders per common share |
0.30
|
|
|
|
Diluted net earnings (loss) attributable to Liberty Interactive shareholders per common share |
0.30
|
|
|
|
Liberty Interactive [Member]
|
|
|
|
|
Earnings (Loss) Per Common Share |
|
|
|
|
Basic net earnings (loss) attributable to Liberty Interactive shareholders per common share |
0.21
|
|
|
|
Diluted net earnings (loss) attributable to Liberty Interactive shareholders per common share |
0.21
|
|
|
|
Interactive Group [Member]
|
|
|
|
|
Revenue: |
|
|
|
|
Net retail sales |
2,400,000,000
|
2,365,000,000
|
4,834,000,000
|
4,679,000,000
|
Other revenue |
0
|
0
|
0
|
0
|
Total revenue |
2,400,000,000
|
2,365,000,000
|
4,834,000,000
|
4,679,000,000
|
Cost of sales (exclusive of depreciation shown separately below) |
1,521,000,000
|
1,488,000,000
|
3,074,000,000
|
2,954,000,000
|
Operating costs and expenses: |
|
|
|
|
Operating |
207,000,000
|
199,000,000
|
415,000,000
|
407,000,000
|
Selling, general and administrative, including stock-based compensation (note 4) |
246,000,000
|
241,000,000
|
506,000,000
|
479,000,000
|
Depreciation and amortization |
158,000,000
|
147,000,000
|
311,000,000
|
290,000,000
|
Total operating costs and expenses |
2,132,000,000
|
2,075,000,000
|
4,306,000,000
|
4,130,000,000
|
Operating income (loss) |
268,000,000
|
290,000,000
|
528,000,000
|
549,000,000
|
Other income (expense): |
|
|
|
|
Interest expense |
(70,000,000)
|
(80,000,000)
|
(154,000,000)
|
(157,000,000)
|
Share of earnings of affiliates, net (note 8) |
4,000,000
|
7,000,000
|
20,000,000
|
20,000,000
|
Realized and unrealized gains on financial instruments, net (note 6) |
4,000,000
|
11,000,000
|
17,000,000
|
25,000,000
|
Gains (losses) on dispositions, net (note 8) |
|
0
|
(1,000,000)
|
0
|
Other, net |
(14,000,000)
|
(7,000,000)
|
(54,000,000)
|
(4,000,000)
|
Total other income (expense) |
(77,000,000)
|
(69,000,000)
|
(172,000,000)
|
(116,000,000)
|
Earnings (loss) before income taxes |
191,000,000
|
221,000,000
|
356,000,000
|
433,000,000
|
Income tax expense |
(69,000,000)
|
(82,000,000)
|
(127,000,000)
|
(161,000,000)
|
Net earnings (loss) |
122,000,000
|
139,000,000
|
229,000,000
|
272,000,000
|
Less net earnings (losses) attributable to the noncontrolling interests |
13,000,000
|
15,000,000
|
25,000,000
|
29,000,000
|
Net earnings (loss) attributable to Liberty Media Corporation shareholders |
109,000,000
|
124,000,000
|
204,000,000
|
243,000,000
|
Ventures Group [Member]
|
|
|
|
|
Revenue: |
|
|
|
|
Net retail sales |
0
|
0
|
0
|
0
|
Other revenue |
247,000,000
|
0
|
477,000,000
|
0
|
Total revenue |
247,000,000
|
0
|
477,000,000
|
0
|
Cost of sales (exclusive of depreciation shown separately below) |
0
|
0
|
0
|
0
|
Operating costs and expenses: |
|
|
|
|
Operating |
36,000,000
|
0
|
72,000,000
|
0
|
Selling, general and administrative, including stock-based compensation (note 4) |
116,000,000
|
0
|
222,000,000
|
1,000,000
|
Depreciation and amortization |
79,000,000
|
0
|
156,000,000
|
0
|
Total operating costs and expenses |
231,000,000
|
0
|
450,000,000
|
1,000,000
|
Operating income (loss) |
16,000,000
|
0
|
27,000,000
|
(1,000,000)
|
Other income (expense): |
|
|
|
|
Interest expense |
(20,000,000)
|
(27,000,000)
|
(47,000,000)
|
(56,000,000)
|
Share of earnings of affiliates, net (note 8) |
3,000,000
|
28,000,000
|
(24,000,000)
|
26,000,000
|
Realized and unrealized gains on financial instruments, net (note 6) |
5,000,000
|
(171,000,000)
|
(81,000,000)
|
(203,000,000)
|
Gains (losses) on dispositions, net (note 8) |
|
288,000,000
|
(1,000,000)
|
288,000,000
|
Other, net |
(1,000,000)
|
37,000,000
|
1,000,000
|
37,000,000
|
Total other income (expense) |
(14,000,000)
|
155,000,000
|
(152,000,000)
|
92,000,000
|
Earnings (loss) before income taxes |
2,000,000
|
155,000,000
|
(125,000,000)
|
91,000,000
|
Income tax expense |
26,000,000
|
(45,000,000)
|
99,000,000
|
(9,000,000)
|
Net earnings (loss) |
28,000,000
|
110,000,000
|
(26,000,000)
|
82,000,000
|
Less net earnings (losses) attributable to the noncontrolling interests |
17,000,000
|
0
|
31,000,000
|
0
|
Net earnings (loss) attributable to Liberty Media Corporation shareholders |
$ 11,000,000
|
$ 110,000,000
|
$ (57,000,000)
|
$ 82,000,000
|