Quarterly report pursuant to Section 13 or 15(d)

Guarantor/Non-Guarantor Subsidiary Financial Information

v3.7.0.1
Guarantor/Non-Guarantor Subsidiary Financial Information
6 Months Ended
Jun. 30, 2017
Guarantor Non-guarantor Subsidiary Financial Information [Abstract]  
Guarantor/Non-guarantor Subsidiary Financial Information
Guarantor/Non-guarantor Subsidiary Financial Information
The following information contains the condensed consolidating financial statements for the Company, the parent on a stand-alone basis (QVC, Inc.), the combined subsidiary guarantors (Affiliate Relations Holdings, Inc.; Affiliate Investment, Inc.; AMI 2, Inc.; ER Marks, Inc.; QVC Rocky Mount, Inc.; QVC San Antonio, LLC; QVC Global Holdings I, Inc.; and QVC Global Holdings II, Inc.) and the combined non-guarantor subsidiaries pursuant to Rule 3-10 of Regulation S-X.
In connection with the Third Amended and Restated Credit Agreement (see notes 1 and 6), QVC International Ltd is no longer a guarantor subsidiary, and is reflected with the combined non-guarantor subsidiaries.
These condensed consolidating financial statements have been prepared from the Company's financial information on the same basis of accounting as the Company's condensed consolidated financial statements. The principal elimination entries relate to investments in subsidiaries and intercompany balances and transactions, such as management fees, royalty revenue and expense, interest income and expense and gains on intercompany asset transfers. Goodwill and other intangible assets have been allocated to the subsidiaries based on management’s estimates. Certain costs have been partially allocated to all of the subsidiaries of the Company.
The subsidiary guarantors are 100% owned by the Company. All guarantees are full and unconditional and are joint and several. There are no significant restrictions on the ability of the Company to obtain funds from its U.S. subsidiaries, including the guarantors, by dividend or loan. The Company has not presented separate notes and other disclosures concerning the subsidiary guarantors as the Company has determined that such material information is available in the notes to the Company's condensed consolidated financial statements.

Condensed Consolidating Balance Sheets
June 30, 2017
 
(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

119

186


306

Restricted cash
8


3


11

Accounts receivable, net
581


258


839

Inventories
807


264


1,071

Prepaid expenses and other current assets
27


36


63

Total current assets
1,424

119

747


2,290

Property and equipment, net
289

60

653


1,002

Television distribution rights, net

106

5


111

Goodwill
4,190


856


5,046

Other intangible assets, net
570

2,048

19


2,637

Other noncurrent assets
15


45


60

Investments in subsidiaries
3,379

198


(3,577
)

Total assets
$
9,867

2,531

2,325

(3,577
)
11,146

Liabilities and equity
Current liabilities:





Current portion of debt and capital lease obligations
$
3


13


16

Accounts payable-trade
371


247


618

Accrued liabilities (1)
(88
)
231

496


639

Intercompany accounts payable (receivable)
627

(1,273
)
646



Total current liabilities
913

(1,042
)
1,402


1,273

Long-term portion of debt and capital lease obligations
4,828


147


4,975

Deferred income taxes
104

704

(65
)

743

Other long-term liabilities
106


30


136

Total liabilities
5,951

(338
)
1,514


7,127

Equity:





QVC, Inc. stockholder's equity
3,916

2,869

708

(3,577
)
3,916

Noncontrolling interest


103


103

Total equity
3,916

2,869

811

(3,577
)
4,019

Total liabilities and equity
$
9,867

2,531

2,325

(3,577
)
11,146


(1) The negative balance is due to the impact of allocated income tax position of respective underlying entities relative to total consolidated net income tax liability.

Condensed Consolidating Balance Sheets
December 31, 2016
 
(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
$
2

97

185


284

Restricted cash
8


2


10

Accounts receivable, net
958


288


1,246

Inventories
726


224


950

Prepaid expenses and other current assets
22


24


46

Total current assets
1,716

97

723


2,536

Property and equipment, net
317

63

651


1,031

Television distribution rights, net

167

16


183

Goodwill
4,190


805


4,995

Other intangible assets, net
666

2,049

23


2,738

Other noncurrent assets
15


47


62

Investments in subsidiaries
3,389

1,030


(4,419
)

Total assets
$
10,293

3,406

2,265

(4,419
)
11,545

Liabilities and equity
Current liabilities:





Current portion of debt and capital lease obligations
$
3


11


14

Accounts payable-trade
425


253


678

Accrued liabilities
74

234

461


769

Intercompany accounts payable (receivable)
623

(246
)
(377
)


Total current liabilities
1,125

(12
)
348


1,461

Long-term portion of debt and capital lease obligations
5,132


143


5,275

Deferred income taxes
145

707

(74
)

778

Other long-term liabilities
96


40


136

Total liabilities
6,498

695

457


7,650

Equity:





QVC, Inc. stockholder's equity
3,795

2,711

1,708

(4,419
)
3,795

Noncontrolling interest


100


100

Total equity
3,795

2,711

1,808

(4,419
)
3,895

Total liabilities and equity
$
10,293

3,406

2,265

(4,419
)
11,545



Condensed Consolidating Statements of Operations
Three months ended June 30, 2017
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net revenue
$
1,402

220

660

(303
)
1,979

Cost of goods sold
838

32

397

(37
)
1,230

Gross profit
564

188

263

(266
)
749

Operating expenses:





Operating
95

60

66

(84
)
137

Selling, general and administrative, including stock-based compensation
239


95

(182
)
152

Depreciation
16

2

19


37

Amortization
60

45

12


117


410

107

192

(266
)
443

Operating income
154

81

71


306

Other (expense) income:





Equity in losses of investee


(1
)

(1
)
Interest expense, net
(54
)

(2
)

(56
)
Foreign currency loss
(2
)

(6
)

(8
)
Intercompany interest (expense) income
(1
)
23

(22
)



(57
)
23

(31
)

(65
)
Income before income taxes
97

104

40


241

Income tax expense
(39
)
(32
)
(19
)

(90
)
Equity in earnings (losses) of subsidiaries, net of tax
93

(2
)

(91
)

Net income
151

70

21

(91
)
151

Less net income attributable to the noncontrolling interest
(10
)

(10
)
10

(10
)
Net income attributable to QVC, Inc. stockholder
$
141

70

11

(81
)
141



Condensed Consolidating Statements of Operations
Three months ended June 30, 2016
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net revenue
$
1,459

231

682

(309
)
2,063

Cost of goods sold
871

36

420

(42
)
1,285

Gross profit
588

195

262

(267
)
778

Operating expenses:
 
 
 
 
 
Operating
93

60

68

(75
)
146

Selling, general and administrative, including stock-based compensation
264


107

(192
)
179

Depreciation
13

2

16


31

Amortization
60

44

11


115


430

106

202

(267
)
471

Operating income
158

89

60


307

Other (expense) income:
 
 
 
 
 
Equity in losses of investee


(1
)

(1
)
Interest expense, net
(54
)



(54
)
Foreign currency gain
6


14


20

Intercompany interest (expense) income
(1
)

1




(49
)

14


(35
)
Income before income taxes
109

89

74


272

Income tax expense
(40
)
(33
)
(31
)

(104
)
Equity in earnings of subsidiaries, net of tax
99

50


(149
)

Net income
168

106

43

(149
)
168

Less net income attributable to the noncontrolling interest
(11
)

(11
)
11

(11
)
Net income attributable to QVC, Inc. stockholder
$
157

106

32

(138
)
157




Condensed Consolidating Statements of Operations
Six months ended June 30, 2017
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net revenue
$
2,806

445

1,304

(611
)
3,944

Cost of goods sold
1,693

69

788

(77
)
2,473

Gross profit
1,113

376

516

(534
)
1,471

Operating expenses:





Operating
195

118

134

(173
)
274

Selling, general and administrative, including stock-based compensation
481


189

(361
)
309

Depreciation
33

4

41


78

Amortization
120

90

23


233

 
829

212

387

(534
)
894

Operating income
284

164

129


577

Other (expense) income:
 
 
 
 
 
Equity in losses of investee


(3
)

(3
)
Interest expense, net
(109
)

(2
)

(111
)
Foreign currency loss
(3
)

(7
)

(10
)
Intercompany interest (expense) income
(2
)
45

(43
)



(114
)
45

(55
)

(124
)
Income before income taxes
170

209

74


453

Income tax expense
(71
)
(62
)
(34
)

(167
)
Equity in earnings of subsidiaries, net of tax
187

15


(202
)

Net income
286

162

40

(202
)
286

Less net income attributable to the noncontrolling interest
(21
)

(21
)
21

(21
)
Net income attributable to QVC, Inc. stockholder
$
265

162

19

(181
)
265



Condensed Consolidating Statements of Operations
Six months ended June 30, 2016
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net revenue
$
2,903

464

1,347

(638
)
4,076

Cost of goods sold
1,747

78

829

(89
)
2,565

Gross profit
1,156

386

518

(549
)
1,511

Operating expenses:





Operating
202

119

140

(173
)
288

Selling, general and administrative, including stock-based compensation
527


210

(376
)
361

Depreciation
25

4

36


65

Amortization
120

84

25


229


874

207

411

(549
)
943

Operating income
282

179

107


568

Other (expense) income:





Equity in losses of investee


(2
)

(2
)
Interest expense, net
(107
)



(107
)
Foreign currency gain
9


13


22

Intercompany interest (expense) income
(1
)
1





(99
)
1

11


(87
)
Income before income taxes
183

180

118


481

Income tax expense
(64
)
(59
)
(57
)

(180
)
Equity in earnings of subsidiaries, net of tax
182

82


(264
)

Net income
301

203

61

(264
)
301

Less net income attributable to the noncontrolling interest
(19
)

(19
)
19

(19
)
Net income attributable to QVC, Inc. stockholder
$
282

203

42

(245
)
282



Condensed Consolidating Statements of Comprehensive Income
Three months ended June 30, 2017
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net income
$
151

70

21

(91
)
151

Foreign currency translation adjustments, net of tax
55


55

(55
)
55

Total comprehensive income
206

70

76

(146
)
206

Comprehensive income attributable to noncontrolling interest
(8
)

(8
)
8

(8
)
Comprehensive income attributable to QVC, Inc. stockholder
$
198

70

68

(138
)
198


Condensed Consolidating Statements of Comprehensive Income
Three months ended June 30, 2016
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net income
$
168

106

43

(149
)
168

Foreign currency translation adjustments, net of tax
5


5

(5
)
5

Total comprehensive income
173

106

48

(154
)
173

Comprehensive income attributable to noncontrolling interest
(20
)

(20
)
20

(20
)
Comprehensive income attributable to QVC, Inc. stockholder
$
153

106

28

(134
)
153


Condensed Consolidating Statements of Comprehensive Income
Six months ended June 30, 2017
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net income
$
286

162

40

(202
)
286

Foreign currency translation adjustments, net of tax
82


82

(82
)
82

Total comprehensive income
368

162

122

(284
)
368

Comprehensive income attributable to noncontrolling interest
(25
)

(25
)
25

(25
)
Comprehensive income attributable to QVC, Inc. stockholder
$
343

162

97

(259
)
343







Condensed Consolidating Statements of Comprehensive Income
Six months ended June 30, 2016
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net income
$
301

203

61

(264
)
301

Foreign currency translation adjustments, net of tax
39


39

(39
)
39

Total comprehensive income
340

203

100

(303
)
340

Comprehensive income attributable to noncontrolling interest
(35
)

(35
)
35

(35
)
Comprehensive income attributable to QVC, Inc. stockholder
$
305

203

65

(268
)
305



Condensed Consolidating Statements of Cash Flows
Six months ended June 30, 2017
 
(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
$
318

235

110


663

Investing activities:
 
 
 
 
 
Capital expenditures
(29
)

(15
)

(44
)
Expenditures for television distribution rights

(29
)


(29
)
Changes in other noncurrent assets
(1
)



(1
)
Intercompany investing activities
270

(668
)

398


Net cash provided by (used in) investing activities
240

(697
)
(15
)
398

(74
)
Financing activities:
 
 
 
 
 
Principal payments of debt and capital lease obligations
(1,402
)

(4
)

(1,406
)
Principal borrowings of debt from senior secured credit facility
1,094




1,094

Dividends paid to Liberty
(233
)



(233
)
Dividends paid to noncontrolling interest


(22
)

(22
)
Other financing activities
(9
)



(9
)
Net short-term intercompany debt borrowings (repayments)
4

(1,027
)
1,023



Other intercompany financing activities
(13
)
1,511

(1,100
)
(398
)

Net cash (used in) provided by financing activities
(559
)
484

(103
)
(398
)
(576
)
Effect of foreign exchange rate changes on cash and cash equivalents


9


9

Net (decrease) increase in cash and cash equivalents
(1
)
22

1


22

Cash and cash equivalents, beginning of period
2

97

185


284

Cash and cash equivalents, end of period
$
1

119

186


306



Condensed Consolidating Statements of Cash Flows
Six months ended June 30, 2016
 
(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 (used in) operating activities
$
428

182

(3
)

607

Investing activities:





Capital expenditures
(75
)
(3
)
(20
)

(98
)
Expenditures for television distribution rights

(6
)


(6
)
Changes in other noncurrent assets
1


(3
)

(2
)
Other investing activities
(6
)

8


2

Intercompany investing activities
316

127


(443
)

Net cash provided by (used in) investing activities
236

118

(15
)
(443
)
(104
)
Financing activities:





Principal payments of debt and capital lease obligations
(920
)

(3
)

(923
)
Principal borrowings of debt from senior secured credit facility
778




778

Payment of debt origination fees
(2
)



(2
)
Dividends paid to Liberty
(323
)



(323
)
Dividends paid to noncontrolling interest


(21
)

(21
)
Other financing activities
(8
)



(8
)
Net short-term intercompany debt (repayments) borrowings
(90
)
(1,473
)
1,563



Other intercompany financing activities
(96
)
1,198

(1,545
)
443


Net cash used in financing activities
(661
)
(275
)
(6
)
443

(499
)
Effect of foreign exchange rate changes on cash and cash equivalents


4


4

Net increase (decrease) in cash and cash equivalents
3

25

(20
)

8

Cash and cash equivalents, beginning of period

112

215


327

Cash and cash equivalents, end of period
$
3

137

195


335