|
Investments In Affiliates Accounted For Using The Equity Method (Tables)
|
6 Months Ended |
|
Jun. 30, 2013
|
| Investments In Affiliates Accounted For Using The Equity Method |
Ìý
|
| Schedule Of Equity Ownership And Carrying Amount |
Liberty has various investments accounted for using the equity method. The following table includes Liberty's carrying amount, fair value, and percentage ownership of the more significant investments in affiliates at JuneÌý30, 2013 and the carrying amount at DecemberÌý31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ìý |
JuneÌý30, 2013 |
Ìý |
DecemberÌý31, 2012 |
Ìý |
Percentage
ownership
|
Ìý |
Fair value (Level 1) |
Ìý |
Carrying
amount
|
Ìý |
Carrying
amount
|
Ìý |
Ìý |
Ìý |
dollars in millions |
Interactive Group |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
ÌýÌýÌýÌýHSN, Inc. |
37 |
% |
Ìý |
$ |
1,075 |
|
Ìý |
$ |
270 |
|
Ìý |
242 |
|
ÌýÌýÌýÌýOther |
various |
|
Ìý |
NA |
|
Ìý |
52 |
|
Ìý |
62 |
|
ÌýÌýÌýÌýÌýÌýÌýÌýTotal Interactive Group |
Ìý |
Ìý |
Ìý |
Ìý |
322 |
|
Ìý |
304 |
|
Ventures Group |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
ÌýÌýÌýÌýExpedia, Inc. (1) |
17 |
% |
Ìý |
1,388 |
|
Ìý |
438 |
|
Ìý |
431 |
|
ÌýÌýÌýÌýOther |
various |
|
Ìý |
NA |
|
Ìý |
123 |
|
Ìý |
116 |
|
ÌýÌýÌýÌýÌýÌýÌýÌýTotal Ventures Group |
Ìý |
Ìý |
Ìý |
Ìý |
561 |
|
Ìý |
547 |
|
Consolidated Liberty |
Ìý |
|
Ìý |
Ìý |
|
Ìý |
$ |
883 |
|
Ìý |
851 |
|
|
|
(1) |
Liberty's 22% owned consolidated subsidiary TripAdvisor, Inc. earned revenue of approximately $54 million and $115 million for the three and six months ended June 30, 2013, respectively, and $56 million and $107 million for the three and six months ended June 30, 2012, respectively, from Expedia, Inc. (TripAdvisor's former parent).
|
|
| Schedule Of Liberty's Share Of Earnings (Losses) Of Affiliates |
The following table presents Liberty's share of earnings (losses) of affiliates:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ìý |
Three months ended June 30, |
Ìý |
Six months ended June 30, |
Ìý |
2013 |
Ìý |
2012 |
Ìý |
2013 |
Ìý |
2012 |
Ìý |
amounts in millions |
Interactive Group |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
ÌýÌýÌýÌýHSN, Inc. |
$ |
11 |
|
Ìý |
9 |
|
Ìý |
31 |
|
Ìý |
24 |
|
ÌýÌýÌýÌýOther |
(7 |
) |
Ìý |
(2 |
) |
Ìý |
(11 |
) |
Ìý |
(4 |
) |
ÌýÌýÌýÌýÌýÌýÌýÌýTotal Interactive Group |
4 |
|
Ìý |
7 |
|
Ìý |
20 |
|
Ìý |
20 |
|
Ventures Group |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
ÌýÌýÌýÌýExpedia, Inc. |
10 |
|
Ìý |
26 |
|
Ìý |
(10 |
) |
Ìý |
24 |
|
ÌýÌýÌýÌýTripAdvisor, Inc. (1) |
NA |
|
Ìý |
12 |
|
Ìý |
NA |
|
Ìý |
23 |
|
ÌýÌýÌýÌýOther |
(7 |
) |
Ìý |
(10 |
) |
Ìý |
(14 |
) |
Ìý |
(21 |
) |
ÌýÌýÌýÌýÌýÌýÌýÌýTotal Ventures Group |
3 |
|
Ìý |
28 |
|
Ìý |
(24 |
) |
Ìý |
26 |
|
Consolidated Liberty |
$ |
7 |
|
Ìý |
35 |
|
Ìý |
(4 |
) |
Ìý |
46 |
|
|
|
(1) |
On December 11, 2012, we acquired approximately 4.8 million additional shares of common stock of TripAdvisor (an additional 4% equity ownership interest), for $300 million, and obtained voting control of TripAdvisor. Following the date of this transaction, TripAdvisor is accounted for as a consolidated subsidiary. See note 1 for additional details of this transaction.
|
|
| Expedia Consolidated Balance Sheets |
Expedia Consolidated Balance Sheets
|
|
|
|
|
|
|
|
Ìý |
JuneÌý30,
2013 |
Ìý |
DecemberÌý31, 2012 |
Ìý |
amounts in millions |
Current assets |
$ |
3,264 |
|
Ìý |
2,615 |
|
Property and equipment, net |
441 |
|
Ìý |
409 |
|
Goodwill |
3,643 |
|
Ìý |
3,016 |
|
Intangible assets, net |
1,145 |
|
Ìý |
821 |
|
Other assets |
251 |
|
Ìý |
224 |
|
Total assets |
$ |
8,744 |
|
Ìý |
7,085 |
|
Current liabilities |
$ |
4,211 |
|
Ìý |
2,982 |
|
Deferred income taxes |
461 |
|
Ìý |
324 |
|
Long-term debt |
1,249 |
|
Ìý |
1,249 |
|
Other liabilities |
127 |
|
Ìý |
128 |
|
Redeemable noncontrolling interests |
358 |
|
Ìý |
13 |
|
Noncontrolling interest |
110 |
|
Ìý |
109 |
|
Equity |
2,228 |
|
Ìý |
2,280 |
|
Total liabilities and equity |
$ |
8,744 |
|
Ìý |
7,085 |
|
|
| Expedia Consolidated Statement Of Operations |
Expedia Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ìý |
Three months ended
June 30, |
Ìý |
Six months ended
June 30, |
Ìý |
2013 |
Ìý |
2012 |
Ìý |
2013 |
Ìý |
2012 |
Ìý |
amounts in millions |
Revenue |
$ |
1,205 |
|
Ìý |
1,040 |
|
Ìý |
2,217 |
|
Ìý |
$ |
1,856 |
|
Cost of revenue |
(262 |
) |
Ìý |
(230 |
) |
Ìý |
(513 |
) |
Ìý |
(430 |
) |
Gross profit |
943 |
|
Ìý |
810 |
|
Ìý |
1,704 |
|
Ìý |
1,426 |
|
Selling, general and administrative expenses |
(824 |
) |
Ìý |
(644 |
) |
Ìý |
(1,550 |
) |
Ìý |
(1,208 |
) |
Amortization |
(18 |
) |
Ìý |
(9 |
) |
Ìý |
(31 |
) |
Ìý |
(12 |
) |
Restructuring charges and other |
(6 |
) |
Ìý |
(3 |
) |
Ìý |
(134 |
) |
Ìý |
(3 |
) |
Operating income (loss) |
95 |
|
Ìý |
154 |
|
Ìý |
(11 |
) |
Ìý |
203 |
|
Interest expense |
(21 |
) |
Ìý |
(22 |
) |
Ìý |
(43 |
) |
Ìý |
(43 |
) |
Other income (expense), net |
14 |
|
Ìý |
3 |
|
Ìý |
23 |
|
Ìý |
2 |
|
Income tax (expense) benefit |
(25 |
) |
Ìý |
(29 |
) |
Ìý |
(13 |
) |
Ìý |
(34 |
) |
Income (loss) from continuing operations |
63 |
|
Ìý |
106 |
|
Ìý |
(44 |
) |
Ìý |
128 |
|
Earnings (loss) from discontinued operations |
— |
|
Ìý |
— |
|
Ìý |
— |
|
Ìý |
(24 |
) |
Net earnings (loss) |
63 |
|
Ìý |
106 |
|
Ìý |
(44 |
) |
Ìý |
104 |
|
Less net earnings (loss) attributable to noncontrolling interests |
8 |
|
Ìý |
(1 |
) |
Ìý |
11 |
|
Ìý |
(2 |
) |
Net earnings (loss) attributable to Expedia,ÌýInc.Ìýshareholders |
$ |
71 |
|
Ìý |
105 |
|
Ìý |
(33 |
) |
Ìý |
$ |
102 |
|
|