Information about QVC's Operating Segments (Tables)
|
12 Months Ended |
Dec. 31, 2016 |
|---|
| Segment Reporting [Abstract] |
|
| Schedule of Revenue and Adjusted OIBDA by Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31, |
|
|
2016 |
|
2015 |
|
2014 |
|
(in millions) |
Net
revenue |
|
Adjusted
OIBDA |
|
Net
revenue |
|
Adjusted
OIBDA |
|
Net
revenue |
|
Adjusted
OIBDA |
|
QVC-U.S. |
$ |
6,120 |
|
1,435 |
|
6,257 |
|
1,467 |
|
6,055 |
|
1,429 |
|
QVC-International |
2,562 |
|
405 |
|
2,486 |
|
427 |
|
2,746 |
|
481 |
|
Consolidated QVC |
$ |
8,682 |
|
1,840 |
|
8,743 |
|
1,894 |
|
8,801 |
|
1,910 |
|
|
| Schedule of Depreciation and Amortization by Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31, |
|
|
2016 |
|
2015 |
|
2014 |
|
(in millions) |
Depreciation |
|
Amortization |
|
Depreciation |
|
Amortization |
|
Depreciation |
|
Amortization |
|
QVC-U.S. |
$ |
78 |
|
414 |
|
63 |
|
404 |
|
56 |
|
391 |
|
QVC-International |
64 |
|
49 |
|
71 |
|
50 |
|
79 |
|
61 |
|
Consolidated QVC |
$ |
142 |
|
463 |
|
134 |
|
454 |
|
135 |
|
452 |
|
|
| Schedule of Capital Expenditures and Total Assets by Segment |
|
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31, |
|
|
2016 |
|
2015 |
|
(in millions) |
Total
assets |
|
Capital
expenditures |
|
Total
assets |
|
Capital
expenditures |
|
QVC-U.S. |
$ |
9,595 |
|
152 |
|
9,913 |
|
169 |
|
QVC-International |
1,950 |
|
27 |
|
2,145 |
|
46 |
|
Consolidated QVC |
$ |
11,545 |
|
179 |
|
12,058 |
|
215 |
|
|
| Long-Lived Assets by Segment |
Long-lived assets, net of accumulated depreciation, by segment were as follows:
|
|
|
|
|
|
|
|
December 31, |
|
(in millions) |
2016 |
|
2015 |
|
QVC-U.S. |
$ |
594 |
|
501 |
|
QVC-International |
437 |
|
501 |
|
Consolidated QVC |
$ |
1,031 |
|
1,002 |
|
|
| Reconciliation of Adjusted OIBDA to Income before Income Taxes |
The following table provides a reconciliation of Adjusted OIBDA to income before income taxes:
|
|
|
|
|
|
|
|
|
|
Years ended December 31, |
|
(in millions) |
2016 |
|
2015 |
|
2014 |
|
Adjusted OIBDA |
$ |
1,840 |
|
1,894 |
|
1,910 |
|
Stock-based compensation |
(32 |
) |
(31 |
) |
(44 |
) |
Depreciation and amortization |
(605 |
) |
(588 |
) |
(587 |
) |
Equity in losses of investee |
(6 |
) |
(9 |
) |
(8 |
) |
Gains on financial instruments |
2 |
|
— |
|
— |
|
Interest expense, net |
(210 |
) |
(208 |
) |
(239 |
) |
Foreign currency gain |
38 |
|
14 |
|
3 |
|
Loss on extinguishment of debt |
— |
|
(21 |
) |
(48 |
) |
Income before income taxes |
$ |
1,027 |
|
1,051 |
|
987 |
|
|
| Schedule of Revenue from External Customers Attributed to Foreign Countries by Geographic Area |
The following table summarizes net revenues based on revenues generated by subsidiaries located within the identified geographic area:
|
|
|
|
|
|
|
|
|
|
Years ended December 31, |
|
(in millions) |
2016 |
|
2015 |
|
2014 |
|
United States |
$ |
6,120 |
|
6,257 |
|
6,055 |
|
Japan |
897 |
|
808 |
|
908 |
|
Germany |
865 |
|
837 |
|
970 |
|
United Kingdom |
654 |
|
718 |
|
730 |
|
Other countries |
146 |
|
123 |
|
138 |
|
Consolidated QVC |
$ |
8,682 |
|
8,743 |
|
8,801 |
|
|
| Long-lived Assets by Geographic Areas |
The following table summarizes net property and equipment based on physical location:
|
|
|
|
|
|
|
|
December 31, |
|
(in millions) |
2016 |
|
2015 |
|
United States |
$ |
594 |
|
501 |
|
Germany |
153 |
|
172 |
|
Japan |
145 |
|
156 |
|
United Kingdom |
83 |
|
106 |
|
Other countries |
56 |
|
67 |
|
Consolidated QVC |
$ |
1,031 |
|
1,002 |
|
|