含羞草传媒

Quarterly report pursuant to Section 13 or 15(d)

Investments In Affiliates Accounted For Using The Equity Method (Tables)

Investments In Affiliates Accounted For Using The Equity Method (Tables)

6 Months Ended

Jun. 30, 2017

Schedule Of Equity Ownership And Carrying Amount

听	听	听	听	听	听	听	听	听	听	听	听听
听	听	听	听	听	听	听	听	听	听	December听31,	听
听	听	June听30, 2017							听	2016	听
听	听听听听	Percentage	听听听听	Fair听value		听听听听	Carrying		听听听听	Carrying	听
听	听	ownership	听	(Level 1)		听	amount		听	amount	听
听	听	听	听	dollar amounts in millions							听
QVC Group	听	听	听	听	听	听	听	听	听	听	听
HSN	听	38	%听听	$	639	听	$	193	听	184	听
Other	听	various	听	听	NA	听	听	38	听	40	听
Total QVC Group	听	听	听	听	听	听	听	231	听	224	听
Ventures Group	听	听	听	听	听	听	听	听	听	听	听
FTD	听	37	%听听	听	204	听	听	213	听	216	听
Other	听	various	听	听	NA	听	听	202	听	141	听
Total Ventures Group	听	听	听	听	听	听	听	415	听	357	听
Consolidated Liberty	听	听	听	听	听	听	$	646	听	581	听

听

Schedule Of Liberty's Share Of Earnings (Losses) Of Affiliates

听	听	听	听	听	听	听	听	听	听	听
听	听	Three months ended听听June听30,				听	Six months ended June听30,			听
听	听听听听	2017		听听听听	2016	听听听听	2017	听听听听	2016	听
听	听	amounts听in听millions								听
QVC Group	听	听	听	听	听	听	听	听	听	听
HSN	听	$	听7	听	10	听	23	听	32	听
Other	听	听	(1)	听	(1)	听	(3)	听	(2)	听
Total QVC Group	听	听	听6	听	听9	听	20	听	30	听
Ventures Group	听	听	听	听	听	听	听	听	听	听
FTD	听	听	听鈥�	听	听2	听	(5)	听	(1)	听
Other	听	听	(15)	听	(13)	听	(51)	听	(28)	听
Total Ventures Group	听	听	(15)	听	(11)	听	(56)	听	(29)	听
Consolidated Liberty	听	$	(9)	听	(2)	听	(36)	听	听1	听

听

Liberty Broadband

听

Consolidated Balance Sheets

听	听	听	听	听	听	听
听	听	June听30, 2017		听	December 31, 2016	听
听	听	amounts听in听millions				听
Current assets	听	$	253	听	258	听
Investment in Charter, accounted for using the equity method	听	听	9,336	听	9,315	听
Other assets	听	听	14	听	18	听
Total assets	听	听	9,603	听	9,591	听
Long-term debt, including current portion	听	听	599	听	599	听
Deferred income taxes	听	听	505	听	505	听
Other liabilities	听	听	21	听	14	听
Equity	听	听	8,478	听	8,473	听
Total liabilities and shareholders鈥� equity	听	$	9,603	听	9,591	听

听

Consolidated Statement Of Operations

听	听	听	听	听	听	听	听	听	听
听	Three months ended听				听	Six months ended
听	June听30,				听	June听30,
听	2017		听	2016	听	2017	听	2016	听
听	amounts听in听millions				听	amounts听in听millions
Revenue	$	听3	听	听3	听	听6	听	听7	听
Operating expenses, net	听	10	听	14	听	20	听	27	听
Operating income (loss)	听	(7)	听	(11)	听	(14)	听	(20)	听
Share of earnings (losses) of affiliates	听	11	听	621	听	30	听	551	听
Realized and unrealized gains (losses) on financial instruments, net	听	听1	听	48	听	听2	听	93	听
Gain (loss) on dilution of investment in affiliate	听	(7)	听	778	听	(38)	听	776	听
Other income (expense), net	听	(4)	听	(1)	听	(8)	听	(1)	听
Income tax benefit (expense)	听	听3	听	(545)	听	11	听	(531)	听
Net earnings (loss)	$	(3)	听	890	听	(17)	听	868	听

听