Quarterly report pursuant to Section 13 or 15(d)

Guarantor/Non-Guarantor Subsidiary Financial Information (Tables)

v2.4.0.8
Guarantor/Non-Guarantor Subsidiary Financial Information (Tables)
9 Months Ended
Sep. 30, 2014
Guarantor Non-guarantor Subsidiary Financial Information [Abstract]  
Guarantor Non-guarantor Subsidiary Financial Information, Balance Sheets, Current Year
Condensed consolidating balance sheets
September 30, 2014
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Assets
Current assets:





Cash and cash equivalents
1

225

360


586

Restricted cash
10


2


12

Accounts receivable, net
520


248


768

Inventories
814


269


1,083

Deferred income taxes
154


18


172

Prepaid expenses
26


30


56

Total current assets
1,525

225

927


2,677

Property and equipment, net
253

67

709


1,029

Cable and satellite television distribution rights, net

425

84


509

Goodwill
4,169


975


5,144

Other intangible assets, net
1,056

2,049

81


3,186

Other noncurrent assets
2


58


60

Investments in subsidiaries
4,875

1,544


(6,419
)

Total assets
11,880

4,310

2,834

(6,419
)
12,605

Liabilities and equity
Current liabilities:





Current portion of debt and capital lease obligations
2


8


10

Accounts payable-trade
373


221


594

Accrued liabilities
187

94

420


701

Intercompany accounts payable (receivable)
1,109

(803
)
(306
)


Total current liabilities
1,671

(709
)
343


1,305

Long-term portion of debt and capital lease obligations
4,089


46


4,135

Deferred compensation
15


1


16

Deferred income taxes
284

888

(10
)

1,162

Other long-term liabilities
111


49


160

Total liabilities
6,170

179

429


6,778

Equity:





QVC, Inc. stockholder's equity
5,710

4,131

2,288

(6,419
)
5,710

Noncontrolling interest


117


117

Total equity
5,710

4,131

2,405

(6,419
)
5,827

Total liabilities and equity
11,880

4,310

2,834

(6,419
)
12,605

Guarantor Non-guarantor Subsidiary Financial Information, Balance Sheets, Prior Year
Condensed consolidating balance sheets
December 31, 2013
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Assets
Current assets:





Cash and cash equivalents
78

133

246


457

Restricted cash
11


3


14

Accounts receivable, net
816


295


1,111

Inventories
684


247


931

Deferred income taxes
146


16


162

Prepaid expenses
20


27


47

Total current assets
1,755

133

834


2,722

Property and equipment, net
265

67

774


1,106

Cable and satellite television distribution rights, net

510

114


624

Goodwill
4,169


1,028


5,197

Other intangible assets, net
1,128

2,050

158


3,336

Other noncurrent assets
8


63


71

Investments in subsidiaries
4,894

1,628


(6,522
)

Total assets
12,219

4,388

2,971

(6,522
)
13,056

Liabilities and equity
Current liabilities:










Current portion of debt and capital lease obligations
2


11


13

Accounts payable-trade
336


158


494

Accrued liabilities
393

96

471


960

Intercompany accounts payable (receivable)
1,019

(879
)
(140
)


Total current liabilities
1,750

(783
)
500


1,467

Long-term portion of debt and capital lease obligations
3,745


55


3,800

Deferred compensation
13


1


14

Deferred income taxes
399

923

4


1,326

Other long-term liabilities
90


18


108

Total liabilities
5,997

140

578


6,715

Equity:










QVC, Inc. stockholder's equity
6,222

4,248

2,274

(6,522
)
6,222

Noncontrolling interest


119


119

Total equity
6,222

4,248

2,393

(6,522
)
6,341

Total liabilities and equity
12,219

4,388

2,971

(6,522
)
13,056

Guarantor Non-guarantor Subsidiary Financial Information, Statements of Operations, Current Year
Condensed consolidating statements of operations
Three months ended September 30, 2014
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net revenue
$
1,384

198

684

(246
)
2,020

Cost of goods sold
873

27

430

(64
)
1,266

Gross profit
511

171

254

(182
)
754

Operating expenses:





Operating
42

50

83


175

Selling, general and administrative, including stock-based compensation
249


89

(182
)
156

Depreciation
10

1

23


34

Amortization
56

39

18


113

Intercompany management expense (income)
54

(1
)
(53
)



411

89

160

(182
)
478

Operating income
100

82

94


276

Other (expense) income:





Equity in losses of investee


(2
)

(2
)
Interest expense, net
(60
)



(60
)
Foreign currency gain (loss)
6

(2
)
(2
)

2

Loss on extinguishment of debt
(48
)



(48
)
Other intercompany (expense) income
(6
)
13

(7
)



(108
)
11

(11
)

(108
)
(Loss) income before income taxes
(8
)
93

83


168

Income tax expense
(15
)
(29
)
(21
)

(65
)
Equity in earnings of subsidiaries, net of tax
126

13


(139
)

Net income
103

77

62

(139
)
103

Less net income attributable to the noncontrolling interest
(8
)

(8
)
8

(8
)
Net income attributable to QVC, Inc. stockholder
$
95

77

54

(131
)
95

Condensed consolidating statements of operations
Nine months ended September 30, 2014
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net revenue
$
4,076

562

2,083

(701
)
6,020

Cost of goods sold
2,565

75

1,308

(176
)
3,772

Gross profit
1,511

487

775

(525
)
2,248

Operating expenses:





Operating
124

144

265


533

Selling, general and administrative, including stock-based compensation
715


269

(525
)
459

Depreciation
29

4

67


100

Amortization
166

115

55


336

Intercompany management expense (income)
93

(9
)
(84
)



1,127

254

572

(525
)
1,428

Operating income
384

233

203


820

Other (expense) income:





Equity in losses of investee


(5
)

(5
)
Interest expense, net
(173
)

(9
)

(182
)
Foreign currency gain (loss)
3

(2
)
1


2

Loss on extinguishment of debt
(48
)



(48
)
Other intercompany (expense) income
(16
)
39

(3
)
(20
)


(234
)
37

(16
)
(20
)
(233
)
Income before income taxes
150

270

187

(20
)
587

Income tax expense
(22
)
(81
)
(119
)

(222
)
Equity in earnings (losses) of subsidiaries, net of tax
237

(6
)

(231
)

Net income
365

183

68

(251
)
365

Less net income attributable to the noncontrolling interest
(27
)

(27
)
27

(27
)
Net income attributable to QVC, Inc. stockholder
$
338

183

41

(224
)
338

Guarantor Non-guarantor Subsidiary Financial Information, Statements of Operations, Prior Year
Condensed consolidating statements of operations
Nine months ended September 30, 2013
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net revenue
3,959

555

2,065

(697
)
5,882

Cost of goods sold
2,512

74

1,300

(185
)
3,701

Gross profit
1,447

481

765

(512
)
2,181

Operating expenses:





Operating
114

143

263


520

Selling, general and administrative, including stock-based compensation
700

1

255

(512
)
444

Depreciation
28

4

57


89

Amortization
153

107

64


324

Intercompany management expense (income)
46

(8
)
(38
)



1,041

247

601

(512
)
1,377

Operating income
406

234

164


804

Other (expense) income:





Equity in losses of investee


(3
)

(3
)
Gains on financial instruments
12


3


15

Interest expense, net
(164
)
(1
)


(165
)
Foreign currency (loss) gain
(12
)
(1
)
11


(2
)
Loss on extinguishment of debt
(57
)



(57
)
Intercompany interest and other (expense) income
(11
)
37

(26
)



(232
)
35

(15
)

(212
)
Income before income taxes
174

269

149


592

Income tax expense
(52
)
(87
)
(74
)

(213
)
Equity in earnings of subsidiaries, net of tax
257

29


(286
)

Net income
379

211

75

(286
)
379

Less net income attributable to the noncontrolling interest
(34
)

(34
)
34

(34
)
Net income attributable to QVC, Inc. stockholder
345

211

41

(252
)
345

Condensed consolidating statements of operations
Three months ended September 30, 2013
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net revenue
1,319

190

675

(237
)
1,947

Cost of goods sold
833

26

427

(64
)
1,222

Gross profit
486

164

248

(173
)
725

Operating expenses:





Operating
39

49

88


176

Selling, general and administrative, including stock-based compensation
237

1

86

(173
)
151

Depreciation
10

1

15


26

Amortization
51

37

25


113

Intercompany management expense (income)
14

(1
)
(13
)



351

87

201

(173
)
466

Operating income
135

77

47


259

Other (expense) income:





Equity in losses of investee


(2
)

(2
)
Interest expense, net
(52
)



(52
)
Foreign currency (loss) gain
(9
)

8


(1
)
Other intercompany (expense) income
(4
)
13

(9
)



(65
)
13

(3
)

(55
)
Income before income taxes
70

90

44


204

Income tax expense
(21
)
(27
)
(22
)

(70
)
Equity in earnings of subsidiaries, net of tax
85

3


(88
)

Net income
134

66

22

(88
)
134

Less net income attributable to the noncontrolling interest
(9
)

(9
)
9

(9
)
Net income attributable to QVC, Inc. stockholder
$
125

66

13

(79
)
125

Guarantor Non-guarantor Subsidiary Financial Information, Comprehensive Income (Loss), Current Year
Condensed consolidating statements of comprehensive income (loss)
Nine months ended September 30, 2014
 
(in millions)
Subsidiary
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net income
$
365

183

68

(251
)
365

Foreign currency translation adjustments
(98
)

(98
)
98

(98
)
Total comprehensive income (loss)
267

183

(30
)
(153
)
267

Comprehensive income attributable to noncontrolling interest
(23
)

(23
)
23

(23
)
Comprehensive income (loss) attributable to QVC, Inc. stockholder
$
244

183

(53
)
(130
)
244

Condensed consolidating statements of comprehensive (loss) income
Three months ended September 30, 2014
 
(in millions)
Subsidiary
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net income
$
103

77

62

(139
)
103

Foreign currency translation adjustments
(116
)

(116
)
116

(116
)
Total comprehensive (loss) income
(13
)
77

(54
)
(23
)
(13
)
Comprehensive income attributable to noncontrolling interest
(1
)

(1
)
1

(1
)
Comprehensive (loss) income attributable to QVC, Inc. stockholder
$
(14
)
77

(55
)
(22
)
(14
)
Guarantor Non-guarantor Subsidiary Financial Information, Comprehensive Income (Loss), Prior Year
Three months ended September 30, 2013
 
(in millions)
Subsidiary
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net income
$
134

66

22

(88
)
134

Foreign currency translation adjustments
68


68

(68
)
68

Total comprehensive income
202

66

90

(156
)
202

Comprehensive income attributable to noncontrolling interest
(11
)

(11
)
11

(11
)
Comprehensive income attributable to QVC, Inc. stockholder
$
191

66

79

(145
)
191

Condensed consolidating statements of comprehensive income
Nine months ended September 30, 2013
 
(in millions)
Subsidiary
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net income
$
379

211

75

(286
)
379

Foreign currency translation adjustments
(39
)

(39
)
39

(39
)
Total comprehensive income
340

211

36

(247
)
340

Comprehensive income attributable to noncontrolling interest
(17
)

(17
)
17

(17
)
Comprehensive income attributable to QVC, Inc. stockholder
$
323

211

19

(230
)
323

Guarantor Non-guarantor Subsidiary Financial Information, Schedule of Cash Flows, Current Year
Condensed consolidating statements of cash flows
Nine months ended September 30, 2014
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Operating activities:





Net cash provided by operating activities
$
311

273

228


812

Investing activities:





Capital expenditures, net
(102
)
(3
)
27

(20
)
(98
)
Expenditures for cable and satellite television distribution rights, net

(30
)


(30
)
Decrease in restricted cash
1


1


2

Changes in other noncurrent assets
(1
)



(1
)
Intercompany investing activities
258

78


(336
)

Net cash provided by (used in) investing activities
156

45

28

(356
)
(127
)
Financing activities:





Principal payments of debt and capital lease obligations
(2,388
)

(8
)

(2,396
)
Principal borrowings of debt from senior secured credit facility
726




726

Proceeds from issuance of senior secured notes, net of original issue discount
1,997




1,997

Payment of debt origination fees
(25
)



(25
)
Payment of bond premium fees
(32
)



(32
)
Other financing activities
(5
)



(5
)
Dividends paid to Liberty
(764
)



(764
)
Dividends paid to noncontrolling interest


(25
)

(25
)
Net short-term intercompany debt borrowings (repayments)
90

76

(166
)


Intercompany financing activities
(143
)
(302
)
89

356


Net cash used in financing activities
(544
)
(226
)
(110
)
356

(524
)
Effect of foreign exchange rate changes on cash and cash equivalents


(32
)

(32
)
Net (decrease) increase in cash and cash equivalents
(77
)
92

114


129

Cash and cash equivalents, beginning of period
78

133

246


457

Cash and cash equivalents, end of period
$
1

225

360


586

Guarantor Non-guarantor Subsidiary Financial Information, Schedule of Cash Flows, Prior Year
Condensed consolidating statements of cash flows
Nine months ended September 30, 2013
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Operating activities:





Net cash provided by operating activities
$
355

217

31


603

Investing activities:





Capital expenditures, net
(58
)
(3
)
(60
)

(121
)
Expenditures for cable and satellite television distribution rights, net

(41
)


(41
)
Decrease in restricted cash
2




2

Changes in other noncurrent assets
3


(4
)

(1
)
Intercompany investing activities
272

165


(437
)

Net cash provided by (used in) investing activities
219

121

(64
)
(437
)
(161
)
Financing activities:





Principal payments of debt and capital lease obligations
(2,154
)

(7
)

(2,161
)
Principal borrowings of debt from senior secured credit facility
1,198




1,198

Proceeds from issuance of senior secured notes, net of original issue discount
1,050




1,050

Proceeds from master promissory note with Liberty
300




300

Payment of debt origination fees
(16
)



(16
)
Payment of bond premium fees
(46
)



(46
)
Other financing activities
9




9

Dividends paid to Liberty
(900
)



(900
)
Dividends paid to noncontrolling interest


(25
)

(25
)
Net short-term intercompany debt borrowings (repayments)
38

55

(93
)


Intercompany financing activities
(120
)
(388
)
71

437


Net cash used in financing activities
(641
)
(333
)
(54
)
437

(591
)
Effect of foreign exchange rate changes on cash and cash equivalents


(22
)

(22
)
Net (decrease) increase in cash and cash equivalents
(67
)
5

(109
)

(171
)
Cash and cash equivalents, beginning of period
75

165

300


540

Cash and cash equivalents, end of period
$
8

170

191


369