Quarterly report pursuant to Section 13 or 15(d)

Guarantor/Non-Guarantor Subsidiary Financial Information (Tables)

v3.10.0.1
Guarantor/Non-Guarantor Subsidiary Financial Information (Tables)
9 Months Ended
Sep. 30, 2018
Guarantor Non-guarantor Subsidiary Financial Information [Abstract]  
Guarantor Non-guarantor Subsidiary Financial Information, Balance Sheets, Current Period
Condensed Consolidating Balance Sheets
September 30, 2018
 
(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
$
45

90

253


388

Restricted cash
5


2


7

Accounts receivable, net
686


265


951

Inventories
870


303


1,173

Prepaid expenses and other current assets
62


52


114

Total current assets
1,668

90

875


2,633

Property and equipment, net
269

56

656


981

Television distribution rights, net

106

1


107

Goodwill
4,190


861


5,051

Other intangible assets, net
523

2,048

19


2,590

Other noncurrent assets
10


48


58

Investments in subsidiaries
3,689

1,650


(5,339
)

Total assets
$
10,349

3,950

2,460

(5,339
)
11,420

Liabilities and equity
Current liabilities:





Current portion of debt and capital lease obligations
$
403


16


419

Accounts payable-trade
515


269


784

Accrued liabilities
148

218

313


679

Intercompany accounts payable (receivable)
438

(1,529
)
1,091



Total current liabilities
1,504

(1,311
)
1,689


1,882

Long-term portion of debt and capital lease obligations
4,030


153


4,183

Deferred income taxes
58

459

(53
)

464

Other long-term liabilities
121


15


136

Total liabilities
5,713

(852
)
1,804


6,665

Equity:





QVC, Inc. stockholder's equity
4,636

4,802

537

(5,339
)
4,636

Noncontrolling interest


119


119

Total equity
4,636

4,802

656

(5,339
)
4,755

Total liabilities and equity
$
10,349

3,950

2,460

(5,339
)
11,420

Guarantor Non-guarantor Subsidiary Financial Information, Balance Sheets, Prior Period
Condensed Consolidating Balance Sheets
December 31, 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
$
2

33

225


260

Restricted cash
5


3


8

Accounts receivable, net
1,076


312


1,388

Inventories
758


261


1,019

Prepaid expenses and other current assets
28


23


51

Total current assets
1,869

33

824


2,726

Property and equipment, net
295

60

650


1,005

Television distribution rights, net

78



78

Goodwill
4,190


885


5,075

Other intangible assets, net
539

2,048

18


2,605

Other noncurrent assets
14


47


61

Investments in subsidiaries
3,579

1,626


(5,205
)

Total assets
$
10,486

3,845

2,424

(5,205
)
11,550

Liabilities and equity
Current liabilities:





Current portion of debt and capital lease obligations
$
3


14


17

Accounts payable-trade
455


301


756

Accrued liabilities
366

227

279


872

Intercompany accounts payable (receivable)
453

(1,513
)
1,060



Total current liabilities
1,277

(1,286
)
1,654


1,645

Long-term portion of debt and capital lease obligations
5,033


140


5,173

Deferred income taxes
52

468

(47
)

473

Other long-term liabilities
92


25


117

Total liabilities
6,454

(818
)
1,772


7,408

Equity:





QVC, Inc. stockholder's equity
4,032

4,663

542

(5,205
)
4,032

Noncontrolling interest


110


110

Total equity
4,032

4,663

652

(5,205
)
4,142

Total liabilities and equity
$
10,486

3,845

2,424

(5,205
)
11,550

Guarantor Non-guarantor Subsidiary Financial Information, Statements of Operations, Current Period
Condensed Consolidating Statements of Operations
Three months ended September 30, 2018
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net revenue
$
1,459

231

701

(333
)
2,058

Operating costs and expenses:







Cost of goods sold (exclusive of depreciation and amortization shown separately below)
879

36

431

(46
)
1,300

Operating
109

68

70

(103
)
144

Selling, general and administrative, including transaction related costs and stock-based compensation
303


116

(184
)
235

Depreciation
16

2

18


36

Amortization
21

18

3


42


1,328

124

638

(333
)
1,757

Operating income
131

107

63


301

Other (expense) income:





Equity in losses of investee


(1
)

(1
)
Interest (expense) income, net
(57
)
1

(1
)

(57
)
Foreign currency loss


(1
)

(1
)
Intercompany interest (expense) income
(8
)
38

(30
)



(65
)
39

(33
)

(59
)
Income before income taxes
66

146

30


242

Income tax expense
(27
)
(29
)
(13
)

(69
)
Equity in earnings of subsidiaries, net of tax
134

4


(138
)

Net income
173

121

17

(138
)
173

Less net income attributable to the noncontrolling interest
(11
)

(11
)
11

(11
)
Net income attributable to QVC, Inc. stockholder
$
162

121

6

(127
)
162

Nine months ended September 30, 2018
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net revenue
$
4,374

672

2,133

(945
)
6,234

Operating costs and expenses:





Cost of goods sold (exclusive of depreciation and amortization shown separately below)
2,615

103

1,311

(123
)
3,906

Operating
308

184

214

(273
)
433

Selling, general and administrative, including transaction related costs and stock-based compensation
855

1

345

(549
)
652

Depreciation
49

7

54


110

Amortization
60

51

8


119

 
3,887

346

1,932

(945
)
5,220

Operating income
487

326

201


1,014

Other (expense) income:
 
 
 
 
 
Equity in losses of investee


(2
)

(2
)
Interest (expense) income, net
(171
)
2

(3
)

(172
)
Foreign currency gain (loss)
2


(2
)


Intercompany interest (expense) income
(23
)
114

(91
)



(192
)
116

(98
)

(174
)
Income before income taxes
295

442

103


840

Income tax expense
(87
)
(88
)
(49
)

(224
)
Equity in earnings of subsidiaries, net of tax
408

38


(446
)

Net income
616

392

54

(446
)
616

Less net income attributable to the noncontrolling interest
(33
)

(33
)
33

(33
)
Net income attributable to QVC, Inc. stockholder
$
583

392

21

(413
)
583

Guarantor Non-guarantor Subsidiary Financial Information, Statements of Operations, Prior Period
Condensed Consolidating Statements of Operations
Three months ended September 30, 2017
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net revenue
$
1,419

234

688

(331
)
2,010

Operating costs and expenses:










Cost of goods sold (exclusive of depreciation and amortization shown separately below)
864

37

422

(41
)
1,282

Operating
106

64

70

(95
)
145

Selling, general and administrative, including transaction related costs and stock-based compensation
262


113

(195
)
180

Depreciation
17

2

19


38

Amortization
47

35

9


91


1,296

138

633

(331
)
1,736

Operating income
123

96

55


274

Other (expense) income:
 
 
 
 
 
Equity in losses of investee





Interest expense, net
(54
)



(54
)
Foreign currency (loss) gain
(1
)
1

4


4

Intercompany interest (expense) income
(1
)
23

(22
)



(56
)
24

(18
)

(50
)
Income before income taxes
67

120

37


224

Income tax expense
(13
)
(24
)
(21
)

(58
)
Equity in earnings of subsidiaries, net of tax
112

19


(131
)

Net income
166

115

16

(131
)
166

Less net income attributable to the noncontrolling interest
(12
)

(12
)
12

(12
)
Net income attributable to QVC, Inc. stockholder
$
154

115

4

(119
)
154

Nine months ended September 30, 2017
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net revenue
$
4,225

679

1,992

(942
)
5,954

Operating costs and expenses:





Cost of goods sold (exclusive of depreciation and amortization shown separately below)
2,557

106

1,210

(118
)
3,755

Operating
301

182

204

(268
)
419

Selling, general and administrative, including transaction related costs and stock-based compensation
743


302

(556
)
489

Depreciation
50

6

60


116

Amortization
167

125

32


324


3,818

419

1,808

(942
)
5,103

Operating income
407

260

184


851

Other (expense) income:





Equity in losses of investee


(3
)

(3
)
Interest expense, net
(163
)

(2
)

(165
)
Foreign currency (loss) gain
(4
)
1

(3
)

(6
)
Intercompany interest (expense) income
(3
)
68

(65
)



(170
)
69

(73
)

(174
)
Income before income taxes
237

329

111


677

Income tax expense
(84
)
(86
)
(55
)

(225
)
Equity in earnings of subsidiaries, net of tax
299

34


(333
)

Net income
452

277

56

(333
)
452

Less net income attributable to the noncontrolling interest
(33
)

(33
)
33

(33
)
Net income attributable to QVC, Inc. stockholder
$
419

277

23

(300
)
419

Guarantor Non-guarantor Subsidiary Financial Information, Comprehensive Income (Loss)
Nine months ended September 30, 2018
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net income
$
616

392

54

(446
)
616

Foreign currency translation adjustments, net of tax
(48
)

(48
)
48

(48
)
Total comprehensive income
568

392

6

(398
)
568

Comprehensive income attributable to noncontrolling interest
(32
)

(32
)
32

(32
)
Comprehensive income attributable to QVC, Inc. stockholder
$
536

392

(26
)
(366
)
536

Condensed Consolidating Statements of Comprehensive Income
Three months ended September 30, 2018
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net income
$
173

121

17

(138
)
173

Foreign currency translation adjustments, net of tax
(22
)

(22
)
22

(22
)
Total comprehensive income
151

121

(5
)
(116
)
151

Comprehensive income attributable to noncontrolling interest
(8
)

(8
)
8

(8
)
Comprehensive income attributable to QVC, Inc. stockholder
$
143

121

(13
)
(108
)
143

Guarantor Non-guarantor Subsidiary Financial Information, Comprehensive Income (Loss), Prior Period
Nine months ended September 30, 2017
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net income
$
452

277

56

(333
)
452

Foreign currency translation adjustments, net of tax
110


110

(110
)
110

Total comprehensive income
562

277

166

(443
)
562

Comprehensive income attributable to noncontrolling interest
(37
)

(37
)
37

(37
)
Comprehensive income attributable to QVC, Inc. stockholder
$
525

277

129

(406
)
525

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

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net income
$
166

115

16

(131
)
166

Foreign currency translation adjustments, net of tax
28


28

(28
)
28

Total comprehensive income
194

115

44

(159
)
194

Comprehensive income attributable to noncontrolling interest
(12
)

(12
)
12

(12
)
Comprehensive income attributable to QVC, Inc. stockholder
$
182

115

32

(147
)
182

Guarantor Non-guarantor Subsidiary Financial Information, Schedule of Cash Flows, Current Period
Condensed Consolidating Statements of Cash Flows
Nine months ended September 30, 2018
 
(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
$
484

394

62


940

Investing activities:
 
 
 
 
 
Capital expenditures
(68
)
(3
)
(54
)

(125
)
Expenditures for television distribution rights

(79
)
(1
)

(80
)
Changes in other noncurrent assets
2


(1
)

1

Intercompany investing activities
233

(552
)

319


Net cash provided by (used in) investing activities
167

(634
)
(56
)
319

(204
)
Financing activities:
 
 
 
 
 
Principal payments of debt and capital lease obligations
(2,277
)

(8
)

(2,285
)
Principal borrowings of debt from senior secured credit facility
1,451




1,451

Proceeds from issuance of senior secured notes
225




225

Payment of debt origination fees
(8
)



(8
)
Capital contributions received from Qurate Retail, Inc.
340




340

Dividends paid to Qurate Retail, Inc.
(297
)



(297
)
Dividends paid to noncontrolling interest


(23
)

(23
)
Other financing activities
(10
)



(10
)
Net short-term intercompany debt (repayments) borrowings
(15
)
(16
)
31



Other intercompany financing activities
(17
)
313

23

(319
)

Net cash (used in) provided by financing activities
(608
)
297

23

(319
)
(607
)
Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash


(2
)

(2
)
Net increase in cash, cash equivalents and restricted cash
43

57

27


127

Cash, cash equivalents and restricted cash, beginning of period
7

33

228


268

Cash, cash equivalents and restricted cash, end of period
$
50

90

255


395

Guarantor Non-guarantor Subsidiary Financial Information, Schedule of Cash Flows, Prior Period
Condensed Consolidating Statements of Cash Flows
Nine months ended September 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
$
550

306

51


907

Investing activities:





Capital expenditures
(54
)
(2
)
(27
)

(83
)
Expenditures for television distribution rights

(35
)


(35
)
Changes in other noncurrent assets
(1
)

(1
)

(2
)
Intercompany investing activities
385

(1,087
)

702


Net cash provided by (used in) investing activities
330

(1,124
)
(28
)
702

(120
)
Financing activities:





Principal payments of debt and capital lease obligations
(1,785
)

(6
)

(1,791
)
Principal borrowings of debt from senior secured credit facility
1,574




1,574

Dividends paid to Qurate Retail, Inc.
(491
)



(491
)
Dividends paid to noncontrolling interest


(22
)

(22
)
Other financing activities
(10
)



(10
)
Net short-term intercompany debt (repayments) borrowings
(353
)
(1,188
)
1,541



Other intercompany financing activities
186

1,959

(1,443
)
(702
)

Net cash (used in) provided by financing activities
(879
)
771

70

(702
)
(740
)
Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash


13


13

Net (decrease) increase in cash, cash equivalents and restricted cash
1

(47
)
106


60

Cash, cash equivalents and restricted cash, beginning of period
10

97

187


294

Cash, cash equivalents and restricted cash, end of period
$
11

50

293


354