Information About Liberty's Operating Segments (Tables)
|
12 Months Ended |
Dec. 31, 2017 |
|---|
| Information About Liberty's Operating Segments |
|
| Performance Measures By Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31,
|
|
|
|
|
2017
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
Adjusted
|
|
|
|
Adjusted
|
|
|
|
Adjusted
|
|
|
|
|
Revenue
|
|
OIBDA
|
|
Revenue
|
|
OIBDA
|
|
Revenue
|
|
OIBDA
|
|
|
|
|
amounts in millions
|
|
|
QVC Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QVC
|
|
$
|
8,771
|
|
1,897
|
|
8,682
|
|
1,840
|
|
8,743
|
|
1,894
|
|
|
HSN
|
|
|
—
|
|
—
|
|
NA
|
|
NA
|
|
NA
|
|
NA
|
|
|
zulily
|
|
|
1,613
|
|
91
|
|
1,547
|
|
112
|
|
426
|
|
21
|
|
|
Corporate and other
|
|
|
—
|
|
(35)
|
|
—
|
|
(16)
|
|
—
|
|
(28)
|
|
|
Inter-segment eliminations
|
|
|
(3)
|
|
—
|
|
(10)
|
|
—
|
|
—
|
|
—
|
|
|
Total QVC Group
|
|
|
10,381
|
|
1,953
|
|
10,219
|
|
1,936
|
|
9,169
|
|
1,887
|
|
|
Ventures Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and other
|
|
|
23
|
|
(27)
|
|
428
|
|
3
|
|
820
|
|
59
|
|
|
Total Ventures Group
|
|
|
23
|
|
(27)
|
|
428
|
|
3
|
|
820
|
|
59
|
|
|
Consolidated Liberty
|
|
$
|
10,404
|
|
1,926
|
|
10,647
|
|
1,939
|
|
9,989
|
|
1,946
|
|
|
| Other Information By Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
|
|
|
|
|
Investments
|
|
Investment
|
|
|
|
|
|
Investments
|
|
Investment
|
|
|
|
|
|
|
Total
|
|
in
|
|
in Liberty
|
|
Capital
|
|
Total
|
|
in
|
|
in Liberty
|
|
Capital
|
|
|
|
|
assets
|
|
affiliates
|
|
Broadband
|
|
expenditures
|
|
assets
|
|
affiliates
|
|
Broadband
|
|
expenditures
|
|
|
|
|
amounts in millions
|
|
|
QVC Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QVC
|
|
$
|
11,550
|
|
40
|
|
—
|
|
152
|
|
11,545
|
|
40
|
|
—
|
|
179
|
|
|
HSN
|
|
|
2,798
|
|
—
|
|
—
|
|
—
|
|
NA
|
|
NA
|
|
NA
|
|
NA
|
|
|
zulily
|
|
|
2,323
|
|
—
|
|
—
|
|
49
|
|
2,461
|
|
—
|
|
—
|
|
27
|
|
|
Corporate and other
|
|
|
566
|
|
—
|
|
—
|
|
—
|
|
351
|
|
184
|
|
—
|
|
—
|
|
|
Total QVC Group
|
|
|
17,237
|
|
40
|
|
—
|
|
201
|
|
14,357
|
|
224
|
|
—
|
|
206
|
|
|
Ventures Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and other
|
|
|
6,885
|
|
269
|
|
3,635
|
|
3
|
|
5,998
|
|
357
|
|
3,161
|
|
27
|
|
|
Total Ventures Group
|
|
|
6,885
|
|
269
|
|
3,635
|
|
3
|
|
5,998
|
|
357
|
|
3,161
|
|
27
|
|
|
Inter-group eliminations
|
|
|
—
|
|
—
|
|
|
|
—
|
|
—
|
|
—
|
|
|
|
—
|
|
|
Consolidated Liberty
|
|
$
|
24,122
|
|
309
|
|
3,635
|
|
204
|
|
20,355
|
|
581
|
|
3,161
|
|
233
|
|
|
| Reconciliation Of Segment Adjusted OIBDA To Earnings (Loss) From Continuing Operations Before Income Taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31,
|
|
|
|
|
2017
|
|
2016
|
|
2015
|
|
|
|
|
amounts in millions
|
|
|
Consolidated segment Adjusted OIBDA
|
|
$
|
1,926
|
|
1,939
|
|
1,946
|
|
|
Stock-based compensation
|
|
|
(123)
|
|
(97)
|
|
(127)
|
|
|
Depreciation and amortization
|
|
|
(725)
|
|
(874)
|
|
(703)
|
|
|
Acquisition and restructuring related costs
|
|
|
(35)
|
|
—
|
|
—
|
|
|
Operating income
|
|
|
1,043
|
|
968
|
|
1,116
|
|
|
Interest expense
|
|
|
(355)
|
|
(363)
|
|
(360)
|
|
|
Share of earnings (loss) of affiliates, net
|
|
|
(200)
|
|
(68)
|
|
(178)
|
|
|
Realized and unrealized gains (losses) on financial instruments, net
|
|
|
618
|
|
1,175
|
|
114
|
|
|
Gains (losses) on transactions, net
|
|
|
410
|
|
9
|
|
110
|
|
|
Other, net
|
|
|
7
|
|
131
|
|
14
|
|
|
Earnings (loss) from continuing operations before income taxes
|
|
$
|
1,523
|
|
1,852
|
|
816
|
|
|
| Schedule of Revenue by geographic area |
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31,
|
|
|
|
|
2017
|
|
2016
|
|
2015
|
|
|
|
|
amounts in millions
|
|
|
United States
|
|
$
|
7,684
|
|
7,979
|
|
7,412
|
|
|
Japan
|
|
|
934
|
|
900
|
|
811
|
|
|
Germany
|
|
|
899
|
|
866
|
|
850
|
|
|
Other foreign countries
|
|
|
887
|
|
902
|
|
916
|
|
|
|
|
$
|
10,404
|
|
10,647
|
|
9,989
|
|
|
| Schedule of Long-lived Assets by Geographic Area |
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
|
2017
|
|
2016
|
|
|
|
|
amounts in millions
|
|
|
United States
|
|
$
|
895
|
|
694
|
|
|
Japan
|
|
|
143
|
|
145
|
|
|
Germany
|
|
|
164
|
|
154
|
|
|
Other foreign countries
|
|
|
139
|
|
138
|
|
|
|
|
$
|
1,341
|
|
1,131
|
|
|