º¬Ð߲ݴ«Ã½

Annual report pursuant to Section 13 and 15(d)

Financial Information for Tracking Stock Groups (Tables)

v3.8.0.1
Financial Information for Tracking Stock Groups (Tables)
12 Months Ended
Dec. 31, 2017
Condensed Financial Information of Parent Company Only Disclosure [Abstract] Ìý
Condensed Balance Sheet

BALANCE SHEET INFORMATION

DecemberÌý31, 2017

(unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

AttributedÌý(noteÌý1)

Ìý

Ìý

ÌýÌý

Ìý

ÌýÌýÌýÌý

QVC

ÌýÌýÌýÌý

Ventures

ÌýÌýÌýÌý

Consolidated

Ìý

Ìý

Ìý

Group

Ìý

Group

Ìý

Liberty

Ìý

Ìý

Ìý

amountsÌýinÌýmillions

Ìý

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

Ìý

$

330

Ìý

573

Ìý

903

Ìý

Trade and other receivables, net

Ìý

Ìý

1,719

Ìý

Ìý7

Ìý

1,726

Ìý

Inventory, net

Ìý

Ìý

1,411

Ìý

Ìý—

Ìý

1,411

Ìý

Other current assets

Ìý

Ìý

122

Ìý

Ìý3

Ìý

125

Ìý

Total current assets

Ìý

Ìý

3,582

Ìý

583

Ìý

4,165

Ìý

Investments in available-for-sale securities and other cost investmentsÌýÌý(note 1)

Ìý

Ìý

Ìý3

Ìý

2,360

Ìý

2,363

Ìý

Investments in affiliates, accounted for using the equity method (note 1)

Ìý

Ìý

40

Ìý

269

Ìý

309

Ìý

Investment in Liberty Broadband measured at fair value (note 1)

Ìý

Ìý

Ìý—

Ìý

3,635

Ìý

3,635

Ìý

Property and equipment, net

Ìý

Ìý

1,340

Ìý

Ìý1

Ìý

1,341

Ìý

Intangible assets not subject to amortization

Ìý

Ìý

10,982

Ìý

29

Ìý

11,011

Ìý

Intangible assets subject to amortization, net

Ìý

Ìý

1,244

Ìý

Ìý4

Ìý

1,248

Ìý

Other assets, at cost, net of accumulated amortization

Ìý

Ìý

46

Ìý

Ìý4

Ìý

50

Ìý

Total assets

Ìý

$

17,237

Ìý

6,885

Ìý

24,122

Ìý

Liabilities and Equity

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Intergroup payable (receivable)

Ìý

$

51

Ìý

(51)

Ìý

Ìý—

Ìý

Accounts payable

Ìý

Ìý

1,150

Ìý

Ìý1

Ìý

1,151

Ìý

Accrued liabilities

Ìý

Ìý

1,097

Ìý

28

Ìý

1,125

Ìý

Current portion of debt (note 1)

Ìý

Ìý

17

Ìý

979

Ìý

996

Ìý

Other current liabilities

Ìý

Ìý

167

Ìý

Ìý2

Ìý

169

Ìý

Total current liabilities

Ìý

Ìý

2,482

Ìý

959

Ìý

3,441

Ìý

Long-term debt (note 1)

Ìý

Ìý

6,686

Ìý

867

Ìý

7,553

Ìý

Deferred income tax liabilities (note 3)

Ìý

Ìý

994

Ìý

1,809

Ìý

2,803

Ìý

Other liabilities

Ìý

Ìý

147

Ìý

95

Ìý

242

Ìý

Total liabilities

Ìý

Ìý

10,309

Ìý

3,730

Ìý

14,039

Ìý

Equity/Attributed net assets (liabilities)

Ìý

Ìý

6,819

Ìý

3,165

Ìý

9,984

Ìý

Noncontrolling interests in equity of subsidiaries

Ìý

Ìý

109

Ìý

(10)

Ìý

99

Ìý

Total liabilities and equity

Ìý

$

17,237

Ìý

6,885

Ìý

24,122

Ìý

BALANCE SHEET INFORMATION

DecemberÌý31, 2016

(unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

AttributedÌý(noteÌý1)

Ìý

Ìý

Ìý

Ìý

Ìý

QVC

Ìý

Ventures

Ìý

Consolidated

Ìý

Ìý

Ìý

Group

Ìý

Group

Ìý

Liberty

Ìý

Ìý

Ìý

amountsÌýinÌýmillions

Ìý

Assets

ÌýÌýÌýÌý

Ìý

ÌýÌýÌýÌý

ÌýÌýÌýÌý

ÌýÌýÌýÌý

ÌýÌýÌýÌý

ÌýÌýÌýÌý

Ìý

Current assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

Ìý

$

338

Ìý

487

Ìý

825

Ìý

Trade and other receivables, net

Ìý

Ìý

1,270

Ìý

38

Ìý

1,308

Ìý

Inventory, net

Ìý

Ìý

968

Ìý

Ìý—

Ìý

968

Ìý

Other current assets

Ìý

Ìý

66

Ìý

Ìý2

Ìý

68

Ìý

Total current assets

Ìý

Ìý

2,642

Ìý

527

Ìý

3,169

Ìý

Investments in available-for-sale securities and other cost investments (note 1)

Ìý

Ìý

Ìý4

Ìý

1,918

Ìý

1,922

Ìý

Investments in affiliates, accounted for using the equity method (note 1)

Ìý

Ìý

224

Ìý

357

Ìý

581

Ìý

Investment in Liberty Broadband measured at fair value (note 1)

Ìý

Ìý

Ìý—

Ìý

3,161

Ìý

3,161

Ìý

Property and equipment, net

Ìý

Ìý

1,131

Ìý

Ìý—

Ìý

1,131

Ìý

Intangible assets not subject to amortization

Ìý

Ìý

9,325

Ìý

29

Ìý

9,354

Ìý

Intangible assets subject to amortization, net

Ìý

Ìý

1,001

Ìý

Ìý4

Ìý

1,005

Ìý

Other assets, at cost, net of accumulated amortization

Ìý

Ìý

30

Ìý

Ìý2

Ìý

32

Ìý

Total assets

Ìý

$

14,357

Ìý

5,998

Ìý

20,355

Ìý

Liabilities and Equity

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Intergroup payable (receivable)

Ìý

$

113

Ìý

(113)

Ìý

Ìý—

Ìý

Accounts payable

Ìý

Ìý

789

Ìý

Ìý1

Ìý

790

Ìý

Accrued liabilities

Ìý

Ìý

684

Ìý

22

Ìý

706

Ìý

Current portion of debt (note 1)

Ìý

Ìý

14

Ìý

862

Ìý

876

Ìý

Other current liabilities

Ìý

Ìý

160

Ìý

Ìý2

Ìý

162

Ìý

Total current liabilities

Ìý

Ìý

1,760

Ìý

774

Ìý

2,534

Ìý

Long-term debt (note 1)

Ìý

Ìý

6,361

Ìý

805

Ìý

7,166

Ìý

Deferred income tax liabilities (note 3)

Ìý

Ìý

1,116

Ìý

2,520

Ìý

3,636

Ìý

Other liabilities

Ìý

Ìý

161

Ìý

(3)

Ìý

158

Ìý

Total liabilities

Ìý

Ìý

9,398

Ìý

4,096

Ìý

13,494

Ìý

Equity/Attributed net assets (liabilities)

Ìý

Ìý

4,860

Ìý

1,912

Ìý

6,772

Ìý

Noncontrolling interests in equity of subsidiaries

Ìý

Ìý

99

Ìý

(10)

Ìý

89

Ìý

Total liabilities and equity

Ìý

$

14,357

Ìý

5,998

Ìý

20,355

Ìý

Ìý

Ìý

Condensed Income Statement

STATEMENT OF OPERATIONS INFORMATION

Year ended December 31, 2017

(unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

AttributedÌý(noteÌý1)

Ìý

Ìý

Ìý

Ìý

Ìý

QVC

Ìý

Ventures

Ìý

Consolidated

Ìý

Ìý

Ìý

Group

Ìý

Group

Ìý

Liberty

Ìý

Ìý

Ìý

amountsÌýinÌýmillions

Ìý

Total revenue, net

Ìý

$

10,381

Ìý

23

Ìý

10,404

Ìý

Operating costs and expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of retail sales (exclusive of depreciation shown separately below)

Ìý

Ìý

6,789

Ìý

Ìý—

Ìý

6,789

Ìý

Operating expense

Ìý

Ìý

648

Ìý

11

Ìý

659

Ìý

Selling, general and administrative, including stock-based compensation (noteÌý2)

Ìý

Ìý

1,088

Ìý

65

Ìý

1,153

Ìý

Acquisition and restructuring charges

Ìý

Ìý

35

Ìý

Ìý—

Ìý

35

Ìý

Depreciation and amortization

Ìý

Ìý

721

Ìý

Ìý4

Ìý

725

Ìý

Ìý

Ìý

Ìý

9,281

Ìý

80

Ìý

9,361

Ìý

Operating income (loss)

Ìý

Ìý

1,100

Ìý

(57)

Ìý

1,043

Ìý

Other income (expense):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest expense

Ìý

Ìý

(293)

Ìý

(62)

Ìý

(355)

Ìý

Share of earnings (losses) of affiliates, net

Ìý

Ìý

38

Ìý

(238)

Ìý

(200)

Ìý

Realized and unrealized gains (losses) on financial instruments, net

Ìý

Ìý

Ìý—

Ìý

618

Ìý

618

Ìý

Gains (losses) on transactions, net

Ìý

Ìý

409

Ìý

Ìý1

Ìý

410

Ìý

Other, net

Ìý

Ìý

(3)

Ìý

10

Ìý

Ìý7

Ìý

Ìý

Ìý

Ìý

151

Ìý

329

Ìý

480

Ìý

Earnings (loss) from continuing operations before income taxes

Ìý

Ìý

1,251

Ìý

272

Ìý

1,523

Ìý

Income tax benefit (expense) (note 3)

Ìý

Ìý

Ìý3

Ìý

961

Ìý

964

Ìý

Net earnings (loss)

Ìý

Ìý

1,254

Ìý

1,233

Ìý

2,487

Ìý

Less net earnings (loss) attributable to noncontrolling interests

Ìý

Ìý

46

Ìý

Ìý—

Ìý

46

Ìý

Net earnings (loss) attributable to Liberty Interactive Corporation shareholders

Ìý

$

1,208

Ìý

1,233

Ìý

2,441

Ìý

Ìý

STATEMENT OF OPERATIONS INFORMATION

Year ended December 31, 2016

(unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

AttributedÌý(noteÌý1)

Ìý

Ìý

Ìý

Ìý

Ìý

QVC

Ìý

Ventures

Ìý

Consolidated

Ìý

Ìý

Ìý

Group

Ìý

Group

Ìý

Liberty

Ìý

Ìý

Ìý

Ìý

amountsÌýinÌýmillions

Ìý

Total revenue, net

Ìý

$

10,219

Ìý

428

Ìý

10,647

Ìý

Operating costs and expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of retail sales (exclusive of depreciation shown separately below)

Ìý

Ìý

6,642

Ìý

266

Ìý

6,908

Ìý

Operating expense

Ìý

Ìý

653

Ìý

54

Ìý

707

Ìý

Selling, general and administrative, including stock-based compensation (note 2)

Ìý

Ìý

1,063

Ìý

127

Ìý

1,190

Ìý

Depreciation and amortization

Ìý

Ìý

850

Ìý

24

Ìý

874

Ìý

Ìý

Ìý

Ìý

9,208

Ìý

471

Ìý

9,679

Ìý

Operating income (loss)

Ìý

Ìý

1,011

Ìý

(43)

Ìý

968

Ìý

Other income (expense):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest expense

Ìý

Ìý

(289)

Ìý

(74)

Ìý

(363)

Ìý

Share of earnings (losses) of affiliates, net

Ìý

Ìý

42

Ìý

(110)

Ìý

(68)

Ìý

Realized and unrealized gains (losses) on financial instruments, net

Ìý

Ìý

Ìý2

Ìý

1,173

Ìý

1,175

Ìý

Gains (losses) on transactions, net

Ìý

Ìý

Ìý—

Ìý

Ìý9

Ìý

Ìý9

Ìý

Other, net

Ìý

Ìý

42

Ìý

89

Ìý

131

Ìý

Ìý

Ìý

Ìý

(203)

Ìý

1,087

Ìý

884

Ìý

Earnings (loss) from continuing operations before income taxes

Ìý

Ìý

808

Ìý

1,044

Ìý

1,852

Ìý

Income tax benefit (expense) (note 3)

Ìý

Ìý

(297)

Ìý

(301)

Ìý

(598)

Ìý

Earnings (loss) from continuing operations

Ìý

Ìý

511

Ìý

743

Ìý

1,254

Ìý

Earnings (loss) from discontinued operations, net of taxes

Ìý

Ìý

Ìý—

Ìý

20

Ìý

20

Ìý

Net earnings (loss)

Ìý

Ìý

511

Ìý

763

Ìý

1,274

Ìý

Less net earnings (loss) attributable to noncontrolling interests

Ìý

Ìý

38

Ìý

Ìý1

Ìý

39

Ìý

Net earnings (loss) attributable to Liberty Interactive Corporation shareholders

Ìý

$

473

Ìý

762

Ìý

1,235

Ìý

Ìý

STATEMENT OF OPERATIONS INFORMATION

Year ended December 31, 2015

(unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

AttributedÌý(noteÌý1)

Ìý

Ìý

Ìý

Ìý

Ìý

QVC

Ìý

Ventures

Ìý

Consolidated

Ìý

Ìý

Ìý

Group

Ìý

Group

Ìý

Liberty

Ìý

Ìý

Ìý

amountsÌýinÌýmillions

Ìý

Total revenue, net

Ìý

$

9,169

Ìý

820

Ìý

9,989

Ìý

Operating costs and expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of retail sales (exclusive of depreciation shown separately below)

Ìý

Ìý

5,847

Ìý

546

Ìý

6,393

Ìý

Operating expense

Ìý

Ìý

620

Ìý

79

Ìý

699

Ìý

Selling, general and administrative, including stock-based compensation (noteÌý2)

Ìý

Ìý

875

Ìý

203

Ìý

1,078

Ìý

Depreciation and amortization

Ìý

Ìý

657

Ìý

46

Ìý

703

Ìý

Ìý

Ìý

Ìý

7,999

Ìý

874

Ìý

8,873

Ìý

Operating income (loss)

Ìý

Ìý

1,170

Ìý

(54)

Ìý

1,116

Ìý

Other income (expense):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest expense

Ìý

Ìý

(283)

Ìý

(77)

Ìý

(360)

Ìý

Share of earnings (losses) of affiliates, net

Ìý

Ìý

55

Ìý

(233)

Ìý

(178)

Ìý

Realized and unrealized gains (losses) on financial instruments, net

Ìý

Ìý

42

Ìý

72

Ìý

114

Ìý

Gains (losses) on transactions, net

Ìý

Ìý

Ìý—

Ìý

110

Ìý

110

Ìý

Other, net

Ìý

Ìý

(6)

Ìý

20

Ìý

14

Ìý

Ìý

Ìý

Ìý

(192)

Ìý

(108)

Ìý

(300)

Ìý

Earnings (loss) before income taxes

Ìý

Ìý

978

Ìý

(162)

Ìý

816

Ìý

Income tax benefit (expense) (note 3)

Ìý

Ìý

(304)

Ìý

119

Ìý

(185)

Ìý

Earnings (loss) from continuing operations

Ìý

Ìý

674

Ìý

(43)

Ìý

631

Ìý

Earnings (loss) from discontinued operations, net of taxes

Ìý

Ìý

Ìý—

Ìý

280

Ìý

280

Ìý

Net earnings (loss)

Ìý

Ìý

674

Ìý

237

Ìý

911

Ìý

Less net earnings (loss) attributable to noncontrolling interests

Ìý

Ìý

34

Ìý

Ìý8

Ìý

42

Ìý

Net earnings (loss) attributable to Liberty Interactive Corporation shareholders

Ìý

$

640

Ìý

229

Ìý

869

Ìý

Ìý

Ìý

Condensed Cash Flow Statement

STATEMENT OF CASH FLOWS INFORMATION

Year ended December 31, 2017

(unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

ÌýÌýÌýÌý

AttributedÌý(noteÌý1)

ÌýÌýÌýÌý

ÌýÌýÌýÌý

Ìý

Ìý

Ìý

QVCÌýGroup

ÌýÌýÌýÌý

VenturesÌýGroup

Ìý

ConsolidatedÌýLiberty

Ìý

Ìý

Ìý

amountsÌýinÌýmillions

Ìý

Cash flows from operating activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net earnings (loss)

Ìý

$

1,254

Ìý

1,233

Ìý

2,487

Ìý

Adjustments to reconcile net earnings to net cash provided by operating activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

Ìý

721

Ìý

Ìý4

Ìý

725

Ìý

Stock-based compensation

Ìý

Ìý

97

Ìý

26

Ìý

123

Ìý

Share of (earnings) losses of affiliates, net

Ìý

Ìý

(38)

Ìý

238

Ìý

200

Ìý

Cash receipts from returns on equity investments

Ìý

Ìý

28

Ìý

Ìý1

Ìý

29

Ìý

Realized and unrealized (gains) losses on financial instruments, net

Ìý

Ìý

Ìý—

Ìý

(618)

Ìý

(618)

Ìý

(Gains) losses on transactions, net

Ìý

Ìý

(409)

Ìý

(1)

Ìý

(410)

Ìý

Deferred income tax expense (benefit)

Ìý

Ìý

(421)

Ìý

(715)

Ìý

(1,136)

Ìý

Intergroup tax allocation

Ìý

Ìý

266

Ìý

(266)

Ìý

Ìý—

Ìý

Intergroup tax payments

Ìý

Ìý

(288)

Ìý

288

Ìý

Ìý—

Ìý

Other noncash charges (credits), net

Ìý

Ìý

Ìý7

Ìý

Ìý3

Ìý

10

Ìý

Changes in operating assets and liabilities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current and other assets

Ìý

Ìý

(177)

Ìý

34

Ìý

(143)

Ìý

Payables and other liabilities

Ìý

Ìý

182

Ìý

43

Ìý

225

Ìý

Net cash provided (used) by operating activities

Ìý

Ìý

1,222

Ìý

270

Ìý

1,492

Ìý

Cash flows from investing activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash paid for acquisitions, net of cash acquired

Ìý

Ìý

22

Ìý

Ìý—

Ìý

22

Ìý

Cash proceeds from dispositions of investments

Ìý

Ìý

Ìý2

Ìý

Ìý1

Ìý

Ìý3

Ìý

Investment in and loans to cost and equity investees

Ìý

Ìý

Ìý—

Ìý

(159)

Ìý

(159)

Ìý

Capital expended for property and equipment

Ìý

Ìý

(201)

Ìý

(3)

Ìý

(204)

Ìý

Other investing activities, net

Ìý

Ìý

(52)

Ìý

(1)

Ìý

(53)

Ìý

Net cash provided (used) by investing activities

Ìý

Ìý

(229)

Ìý

(162)

Ìý

(391)

Ìý

Cash flows from financing activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Borrowings of debt

Ìý

Ìý

2,469

Ìý

Ìý—

Ìý

2,469

Ìý

Repayments of debt

Ìý

Ìý

(2,618)

Ìý

(13)

Ìý

(2,631)

Ìý

Repurchases of QVC Group common stock

Ìý

Ìý

(765)

Ìý

Ìý—

Ìý

(765)

Ìý

Withholding taxes on net share settlements of stock-based compensation

Ìý

Ìý

(43)

Ìý

(27)

Ìý

(70)

Ìý

Other financing activities, net

Ìý

Ìý

(57)

Ìý

18

Ìý

(39)

Ìý

Net cash provided (used) by financing activities

Ìý

Ìý

(1,014)

Ìý

(22)

Ìý

(1,036)

Ìý

Effect of foreign currency exchange rates on cash

Ìý

Ìý

13

Ìý

Ìý—

Ìý

13

Ìý

Net increase (decrease) in cash and cash equivalents

Ìý

Ìý

(8)

Ìý

86

Ìý

78

Ìý

Cash and cash equivalents at beginning of period

Ìý

Ìý

338

Ìý

487

Ìý

825

Ìý

Cash and cash equivalents at end of period

Ìý

$

330

Ìý

573

Ìý

903

Ìý

STATEMENT OF CASH FLOWS INFORMATION

Year ended December 31, 2016

(unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

AttributedÌý(noteÌý1)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Consolidated

Ìý

Ìý

Ìý

QVCÌýGroup

Ìý

VenturesÌýGroup

Ìý

Liberty

Ìý

Ìý

Ìý

amountsÌýinÌýmillions

Ìý

Cash flows from operating activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net earnings (loss)

Ìý

$

511

Ìý

763

Ìý

1,274

Ìý

Adjustments to reconcile net earnings to net cash provided by operating activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Earnings) loss from discontinued operations

Ìý

Ìý

Ìý—

Ìý

(20)

Ìý

(20)

Ìý

Depreciation and amortization

Ìý

Ìý

850

Ìý

24

Ìý

874

Ìý

Stock-based compensation

Ìý

Ìý

75

Ìý

22

Ìý

97

Ìý

Cash payments for stock-based compensation

Ìý

Ìý

Ìý—

Ìý

(92)

Ìý

(92)

Ìý

Noncash interest expense

Ìý

Ìý

Ìý3

Ìý

Ìý9

Ìý

12

Ìý

Share of (earnings) losses of affiliates, net

Ìý

Ìý

(42)

Ìý

110

Ìý

68

Ìý

Cash receipts from returns on equity investments

Ìý

Ìý

28

Ìý

Ìý3

Ìý

31

Ìý

Realized and unrealized (gains) losses on financial instruments, net

Ìý

Ìý

(2)

Ìý

(1,173)

Ìý

(1,175)

Ìý

(Gains) losses on transactions, net

Ìý

Ìý

Ìý—

Ìý

(9)

Ìý

(9)

Ìý

(Gains) losses on extinguishment of debt

Ìý

Ìý

(1)

Ìý

Ìý7

Ìý

Ìý6

Ìý

Deferred income tax expense (benefit)

Ìý

Ìý

(199)

Ìý

672

Ìý

473

Ìý

Intergroup tax allocation

Ìý

Ìý

360

Ìý

(360)

Ìý

Ìý—

Ìý

Intergroup tax payments

Ìý

Ìý

(301)

Ìý

301

Ìý

Ìý—

Ìý

Other noncash charges (credits), net

Ìý

Ìý

(33)

Ìý

(82)

Ìý

(115)

Ìý

Changes in operating assets and liabilities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current and other assets

Ìý

Ìý

92

Ìý

44

Ìý

136

Ìý

Payables and other liabilities

Ìý

Ìý

(68)

Ìý

(49)

Ìý

(117)

Ìý

Net cash provided (used) by operating activities

Ìý

Ìý

1,273

Ìý

170

Ìý

1,443

Ìý

Cash flows from investing activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash proceeds from dispositions

Ìý

Ìý

Ìý—

Ìý

353

Ìý

353

Ìý

Investment in and loans to cost and equity investees

Ìý

Ìý

Ìý—

Ìý

(86)

Ìý

(86)

Ìý

Capital expended for property and equipment

Ìý

Ìý

(206)

Ìý

(27)

Ìý

(233)

Ìý

Purchases of short term investments and other marketable securities

Ìý

Ìý

Ìý—

Ìý

(264)

Ìý

(264)

Ìý

Sales of short term investments and other marketable securities

Ìý

Ìý

12

Ìý

1,162

Ìý

1,174

Ìý

Investment in Liberty Broadband

Ìý

Ìý

Ìý—

Ìý

(2,400)

Ìý

(2,400)

Ìý

Other investing activities, net

Ìý

Ìý

(44)

Ìý

Ìý8

Ìý

(36)

Ìý

Net cash provided (used) by investing activities

Ìý

Ìý

(238)

Ìý

(1,254)

Ìý

(1,492)

Ìý

Cash flows from financing activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Borrowings of debt

Ìý

Ìý

1,905

Ìý

1,522

Ìý

3,427

Ìý

Repayments of debt

Ìý

Ìý

(2,178)

Ìý

(2,320)

Ìý

(4,498)

Ìý

Repurchases of QVC Group common stock

Ìý

Ìý

(799)

Ìý

Ìý—

Ìý

(799)

Ìý

Withholding taxes on net share settlements of stock-based compensation

Ìý

Ìý

(15)

Ìý

(1)

Ìý

(16)

Ìý

Distribution from Liberty Expedia Holdings

Ìý

Ìý

Ìý—

Ìý

299

Ìý

299

Ìý

Other financing activities, net

Ìý

Ìý

(16)

Ìý

31

Ìý

15

Ìý

Net cash provided (used) by financing activities

Ìý

Ìý

(1,103)

Ìý

(469)

Ìý

(1,572)

Ìý

Effect of foreign currency exchange rates on cash

Ìý

Ìý

(20)

Ìý

Ìý—

Ìý

(20)

Ìý

Net cash provided (used) by discontinued operations:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash provided (used) by operating activities

Ìý

Ìý

Ìý—

Ìý

17

Ìý

17

Ìý

Cash provided (used) by investing activities

Ìý

Ìý

Ìý—

Ìý

Ìý—

Ìý

Ìý—

Ìý

Cash provided (used) by financing activities

Ìý

Ìý

Ìý—

Ìý

Ìý—

Ìý

Ìý—

Ìý

Change in available cash held by discontinued operations

Ìý

Ìý

Ìý—

Ìý

Ìý—

Ìý

Ìý—

Ìý

Net cash provided (used) by discontinued operations

Ìý

Ìý

Ìý—

Ìý

17

Ìý

17

Ìý

Net increase (decrease) in cash and cash equivalents

Ìý

Ìý

(88)

Ìý

(1,536)

Ìý

(1,624)

Ìý

Cash and cash equivalents at beginning of period

Ìý

Ìý

426

Ìý

2,023

Ìý

2,449

Ìý

Cash and cash equivalents at end of period

Ìý

$

338

Ìý

487

Ìý

825

Ìý

STATEMENT OF CASH FLOWS INFORMATION

Year ended December 31, 2015

(unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

AttributedÌý(noteÌý1)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Consolidated

Ìý

Ìý

Ìý

QVCÌýGroup

Ìý

VenturesÌýGroup

Ìý

Liberty

Ìý

Ìý

Ìý

amountsÌýinÌýmillions

Ìý

Cash flows from operating activities:

ÌýÌýÌýÌý

Ìý

ÌýÌýÌýÌý

ÌýÌýÌýÌý

ÌýÌýÌýÌý

ÌýÌýÌýÌý

ÌýÌýÌýÌý

Ìý

Net earnings (loss)

Ìý

$

674

Ìý

237

Ìý

911

Ìý

Adjustments to reconcile net earnings to net cash provided by operating activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Earnings) loss from discontinued operations

Ìý

Ìý

Ìý—

Ìý

(280)

Ìý

(280)

Ìý

Depreciation and amortization

Ìý

Ìý

657

Ìý

46

Ìý

703

Ìý

Stock-based compensation

Ìý

Ìý

60

Ìý

67

Ìý

127

Ìý

Cash payments for stock-based compensation

Ìý

Ìý

Ìý—

Ìý

(16)

Ìý

(16)

Ìý

Noncash interest expense

Ìý

Ìý

Ìý6

Ìý

(1)

Ìý

Ìý5

Ìý

Share of losses (earnings) of affiliates, net

Ìý

Ìý

(55)

Ìý

233

Ìý

178

Ìý

Cash receipts from return on equity investments

Ìý

Ìý

22

Ìý

10

Ìý

32

Ìý

Realized and unrealized gains (losses) on financial instruments, net

Ìý

Ìý

(42)

Ìý

(72)

Ìý

(114)

Ìý

(Gains) losses on transactions, net

Ìý

Ìý

Ìý—

Ìý

(110)

Ìý

(110)

Ìý

(Gains) losses on extinguishment of debt

Ìý

Ìý

21

Ìý

Ìý—

Ìý

21

Ìý

Deferred income tax (benefit) expense

Ìý

Ìý

(122)

Ìý

19

Ìý

(103)

Ìý

Intergroup tax allocation

Ìý

Ìý

141

Ìý

(141)

Ìý

Ìý—

Ìý

Intergroup tax payments

Ìý

Ìý

(101)

Ìý

101

Ìý

Ìý—

Ìý

Other noncash charges (credits), net

Ìý

Ìý

(14)

Ìý

Ìý3

Ìý

(11)

Ìý

Changes in operating assets and liabilities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current and other assets

Ìý

Ìý

(245)

Ìý

Ìý8

Ìý

(237)

Ìý

Payables and other current liabilities

Ìý

Ìý

Ìý3

Ìý

(47)

Ìý

(44)

Ìý

Net cash provided (used) by operating activities

Ìý

Ìý

1,005

Ìý

57

Ìý

1,062

Ìý

Cash flows from investing activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash paid for acquisitions, net of cash acquired

Ìý

Ìý

(824)

Ìý

(20)

Ìý

(844)

Ìý

Cash proceeds from dispositions

Ìý

Ìý

Ìý—

Ìý

271

Ìý

271

Ìý

Investments in and loans to cost and equity investees

Ìý

Ìý

Ìý—

Ìý

(120)

Ìý

(120)

Ìý

Cash receipts from returns of equity investments

Ìý

Ìý

200

Ìý

50

Ìý

250

Ìý

Capital expended for property and equipment

Ìý

Ìý

(218)

Ìý

(40)

Ìý

(258)

Ìý

Purchases of short term and other marketable securities

Ìý

Ìý

(184)

Ìý

(1,186)

Ìý

(1,370)

Ìý

Sales of short term investments and other marketable securities

Ìý

Ìý

193

Ìý

1,166

Ìý

1,359

Ìý

Other investing activities, net

Ìý

Ìý

(76)

Ìý

Ìý—

Ìý

(76)

Ìý

Net cash provided (used) by investing activities

Ìý

Ìý

(909)

Ìý

121

Ìý

(788)

Ìý

Cash flows from financing activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Borrowings of debt

Ìý

Ìý

3,969

Ìý

589

Ìý

4,558

Ìý

Repayments of debt

Ìý

Ìý

(3,244)

Ìý

(567)

Ìý

(3,811)

Ìý

Repurchases of QVC Group common stock

Ìý

Ìý

(785)

Ìý

Ìý—

Ìý

(785)

Ìý

Minimum withholding taxes on net share settlements of stock-based compensation

Ìý

Ìý

(25)

Ìý

(5)

Ìý

(30)

Ìý

Other financing activities, net

Ìý

Ìý

(4)

Ìý

(50)

Ìý

(54)

Ìý

Net cash provided (used) by financing activities

Ìý

Ìý

(89)

Ìý

(33)

Ìý

(122)

Ìý

Effect of foreign currency rates on cash

Ìý

Ìý

(3)

Ìý

Ìý—

Ìý

(3)

Ìý

Net cash provided (used) by discontinued operations:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash provided (used) by operating activities

Ìý

Ìý

Ìý—

Ìý

17

Ìý

17

Ìý

Cash provided (used) by investing activities

Ìý

Ìý

Ìý—

Ìý

(23)

Ìý

(23)

Ìý

Cash provided (used) by financing activities

Ìý

Ìý

Ìý—

Ìý

Ìý—

Ìý

Ìý—

Ìý

Change in available cash held by discontinued operations

Ìý

Ìý

Ìý—

Ìý

Ìý—

Ìý

Ìý—

Ìý

Net cash provided (used) by discontinued operations

Ìý

Ìý

Ìý—

Ìý

(6)

Ìý

(6)

Ìý

Net increase (decrease) in cash and cash equivalents

Ìý

Ìý

Ìý4

Ìý

139

Ìý

143

Ìý

Cash and cash equivalents at beginning of period

Ìý

Ìý

422

Ìý

1,884

Ìý

2,306

Ìý

Cash and cash equivalents at end period

Ìý

$

426

Ìý

2,023

Ìý

2,449

Ìý

Ìý