Quarterly report pursuant to Section 13 or 15(d)

Guarantor/Non-Guarantor Subsidiary Financial Information (Tables)

v3.19.3
Guarantor/Non-Guarantor Subsidiary Financial Information (Tables)
9 Months Ended
Sep. 30, 2019
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, 2019
 
(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
$
31

263

257


551

Restricted cash
5


3


8

Accounts receivable, net
733

198

287


1,218

Inventories
870

274

295


1,439

Prepaid expenses and other current assets
66

18

51


135

Total current assets
1,705

753

893


3,351

Property and equipment, net
266

237

676


1,179

Operating lease right-of-use assets
3

17

198


218

Television distribution rights, net

168

1


169

Goodwill
4,190

922

842


5,954

Other intangible assets, net
553

3,072

27


3,652

Other noncurrent assets
17

10

82


109

Investments in subsidiaries
5,819

962


(6,781
)

Total assets
$
12,553

6,141

2,719

(6,781
)
14,632

Liabilities and equity
Current liabilities:





Current portion of debt and finance lease obligations
$
3

1

14


18

Accounts payable-trade
490

132

246


868

Accrued liabilities
173

357

305


835

Intercompany accounts payable (receivable)
110

(1,290
)
1,180



Total current liabilities
776

(800
)
1,745


1,721

Long-term portion of debt and finance lease obligations
4,972

6

137


5,115

Deferred income taxes
68

686

(27
)

727

Other long-term liabilities
141

21

188


350

Total liabilities
5,957

(87
)
2,043


7,913

Equity:





QVC, Inc. stockholder's equity
6,596

6,228

553

(6,781
)
6,596

Noncontrolling interest


123


123

Total equity
6,596

6,228

676

(6,781
)
6,719

Total liabilities and equity
$
12,553

6,141

2,719

(6,781
)
14,632

 
Guarantor Non-guarantor Subsidiary Financial Information, Balance Sheets, Prior Period
Condensed Consolidating Balance Sheets
December 31, 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
$
73

192

278


543

Restricted cash
5


2


7

Accounts receivable, net
1,166

307

314


1,787

Inventories
725

310

245


1,280

Prepaid expenses and other current assets
95

73

48


216

Total current assets
2,064

882

887


3,833

Property and equipment, net
281

213

671


1,165

Television distribution rights, net

139

1


140

Goodwill
4,190

922

860


5,972

Other intangible assets, net
529

3,116

21


3,666

Other noncurrent assets
8

20

52


80

Investments in subsidiaries
5,523

885


(6,408
)

Total assets
$
12,595

6,177

2,492

(6,408
)
14,856

Liabilities and equity
Current liabilities:





Current portion of debt and capital lease obligations
$
403

1

17


421

Accounts payable-trade
494

201

313


1,008

Accrued liabilities
358

394

274


1,026

Intercompany accounts (receivable) payable
(95
)
(1,015
)
1,110



Total current liabilities
1,160

(419
)
1,714


2,455

Long-term portion of debt and capital lease obligations
4,540

6

153


4,699

Deferred income taxes
63

695

(58
)

700

Other long-term liabilities
122

34

17


173

Total liabilities
5,885

316

1,826


8,027

Equity:





QVC, Inc. stockholder's equity
6,710

5,861

547

(6,408
)
6,710

Noncontrolling interest


119


119

Total equity
6,710

5,861

666

(6,408
)
6,829

Total liabilities and equity
$
12,595

6,177

2,492

(6,408
)
14,856

 
Guarantor Non-guarantor Subsidiary Financial Information, Statements of Operations, Current Period
Condensed Consolidating Statements of Operations
Nine months ended September 30, 2019
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net revenue
$
4,199

2,115

2,095

(890
)
7,519

Operating costs and expenses










Cost of goods sold (exclusive of depreciation and amortization shown separately below)
2,547

1,074

1,292

(110
)
4,803

Operating
304

291

208

(266
)
537

Selling, general and administrative, including transaction related costs and stock-based compensation
838

151

329

(514
)
804

Depreciation
47

26

70


143

Amortization
54

148

9


211


3,790

1,690

1,908

(890
)
6,498

Operating income
409

425

187


1,021

Other (expense) income:





Equity in losses of investee


(1
)

(1
)
Losses on financial instruments
(5
)



(5
)
Interest (expense) income, net
(179
)
3

(6
)

(182
)
Foreign currency gain (loss)
1


(4
)

(3
)
Intercompany interest income (expense)
22

29

(51
)



(161
)
32

(62
)

(191
)
Income before income taxes
248

457

125


830

Income tax expense
(83
)
(89
)
(66
)

(238
)
Equity in earnings of subsidiaries, net of tax
427

15


(442
)

Net income
592

383

59

(442
)
592

Less net income attributable to the noncontrolling interest
(36
)

(36
)
36

(36
)
Net income attributable to QVC, Inc. stockholder
$
556

383

23

(406
)
556

Condensed Consolidating Statements of Operations
Three months ended September 30, 2019
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net revenue
$
1,389

707

705

(297
)
2,504

Operating costs and expenses
 
 
 
 
 
Cost of goods sold (exclusive of depreciation and amortization shown separately below)
855

359

441

(40
)
1,615

Operating
100

99

71

(89
)
181

Selling, general and administrative, including transaction related costs and stock-based compensation
279

52

103

(168
)
266

Depreciation
16

8

19


43

Amortization
17

50

2


69


1,267

568

636

(297
)
2,174

Operating income
122

139

69


330

Other (expense) income:





Losses on financial instruments
(2
)



(2
)
Interest (expense) income, net
(59
)
1

(3
)

(61
)
Foreign currency gain (loss)
2


(2
)


Intercompany interest income (expense)
6

11

(17
)



(53
)
12

(22
)

(63
)
Income before income taxes
69

151

47


267

Income tax expense
(25
)
(32
)
(22
)

(79
)
Equity in earnings of subsidiaries, net of tax
144

10


(154
)

Net income
188

129

25

(154
)
188

Less net income attributable to the noncontrolling interest
(14
)

(14
)
14

(14
)
Net income attributable to QVC, Inc. stockholder
$
174

129

11

(140
)
174

 
Guarantor Non-guarantor Subsidiary Financial Information, Statements of Operations, Prior 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

744

701

(335
)
2,569

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

375

431

(48
)
1,637

Operating
109

132

70

(103
)
208

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

76

116

(184
)
311

Depreciation
16

9

18


43

Amortization
21

41

3


65


1,328

633

638

(335
)
2,264

Operating income
131

111

63


305

Other (expense) income:
 
 
 
 
 
Equity in losses of investee


(1
)

(1
)
Loss on financial instruments

(1
)


(1
)
Interest (expense) income, net
(57
)
8

(1
)

(50
)
Foreign currency loss


(1
)

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

(30
)



(65
)
45

(33
)

(53
)
Income before income taxes
66

156

30


252

Income tax expense
(27
)
(31
)
(13
)

(71
)
Equity in earnings of subsidiaries, net of tax
142

4


(146
)

Net income
181

129

17

(146
)
181

Less net income attributable to the noncontrolling interest
(11
)

(11
)
11

(11
)
Net income attributable to QVC, Inc. stockholder
$
170

129

6

(135
)
170

Condensed Consolidating Statements of Operations
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

2,167

2,133

(947
)
7,727

Operating costs and expenses










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

1,081

1,311

(125
)
4,882

Operating
308

381

214

(273
)
630

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

207

345

(549
)
858

Depreciation
49

27

54


130

Amortization
60

108

8


176


3,887

1,804

1,932

(947
)
6,676

Operating income
487

363

201


1,051

Other (expense) income:





Equity in losses of investee


(2
)

(2
)
Interest expense, net
(171
)
(9
)
(3
)

(183
)
Foreign currency gain (loss)
2


(2
)


Intercompany interest (expense) income
(23
)
114

(91
)



(192
)
105

(98
)

(185
)
Income before income taxes
295

468

103


866

Income tax expense
(87
)
(93
)
(49
)

(229
)
Equity in earnings of subsidiaries, net of tax
429

38


(467
)

Net income
637

413

54

(467
)
637

Less net income attributable to the noncontrolling interest
(33
)

(33
)
33

(33
)
Net income attributable to QVC, Inc. stockholder
$
604

413

21

(434
)
604

Guarantor Non-guarantor Subsidiary Financial Information, Comprehensive Income (Loss), Current Period
Condensed Consolidating Statements of Comprehensive Income
Nine months ended September 30, 2019
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net income
$
592

383

59

(442
)
592

Foreign currency translation adjustments
(28
)

(28
)
28

(28
)
Total comprehensive income
564

383

31

(414
)
564

Comprehensive income attributable to noncontrolling interest
(38
)

(38
)
38

(38
)
Comprehensive income attributable to QVC, Inc. stockholder
$
526

383

(7
)
(376
)
526

Condensed Consolidating Statements of Comprehensive Income
Three months ended September 30, 2019
 
(in millions)
Parent
issuer-
QVC, Inc.

Combined
subsidiary
guarantors

Combined
non-guarantor
subsidiaries

Eliminations

Consolidated-
QVC, Inc. and
subsidiaries

Net income
$
188

129

25

(154
)
188

Foreign currency translation adjustments, net of tax
(36
)

(36
)
36

(36
)
Total comprehensive income
152

129

(11
)
(118
)
152

Comprehensive income attributable to noncontrolling interest
(13
)

(13
)
13

(13
)
Comprehensive income attributable to QVC, Inc. stockholder
$
139

129

(24
)
(105
)
139

 
Guarantor Non-guarantor Subsidiary Financial Information, Comprehensive Income (Loss), Prior Period
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
$
181

129

17

(146
)
181

Foreign currency translation adjustments, net of tax
(22
)

(22
)
22

(22
)
Total comprehensive income
159

129

(5
)
(124
)
159

Comprehensive income attributable to noncontrolling interest
(8
)

(8
)
8

(8
)
Comprehensive income attributable to QVC, Inc. stockholder
$
151

129

(13
)
(116
)
151

Condensed Consolidating Statements of Comprehensive Income
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
$
637

413

54

(467
)
637

Foreign currency translation adjustments
(48
)

(48
)
48

(48
)
Total comprehensive income
589

413

6

(419
)
589

Comprehensive income attributable to noncontrolling interest
(32
)

(32
)
32

(32
)
Comprehensive income attributable to QVC, Inc. stockholder
$
557

413

(26
)
(387
)
557

Guarantor Non-guarantor Subsidiary Financial Information, Schedule of Cash Flows, Current Period
Condensed Consolidating Statements of Cash Flows
Nine months ended September 30, 2019
 
(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
$
429

573

16


1,018

Investing activities:
 
 
 
 
 
Capital expenditures
(92
)
(47
)
(86
)

(225
)
Expenditures for television distribution rights

(128
)


(128
)
Changes in other noncurrent assets
(10
)
(1
)
2


(9
)
Other investing activities

29



29

Intercompany investing activities
77

(319
)

242


Net cash used in investing activities
(25
)
(466
)
(84
)
242

(333
)
Financing activities:
 
 
 
 
 
Principal payments of debt and finance lease obligations
(1,637
)

(11
)

(1,648
)
Principal borrowings of debt from senior secured credit facility
2,061




2,061

Principal repayment of senior secured notes
(400
)



(400
)
Capital contribution received from Qurate Retail, Inc.
50




50

Dividends paid to Qurate Retail, Inc.
(698
)



(698
)
Dividends paid to noncontrolling interest


(34
)

(34
)
Other financing activities
(4
)



(4
)
Net short-term intercompany debt borrowings (repayments)
205

(275
)
70



Other intercompany financing activities
(23
)
239

26

(242
)

Net cash (used in) provided by financing activities
(446
)
(36
)
51

(242
)
(673
)
Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash


(3
)

(3
)
Net (decrease) increase in cash, cash equivalents and restricted cash
(42
)
71

(20
)

9

Cash, cash equivalents and restricted cash, beginning of period
78

192

280


550

Cash, cash equivalents and restricted cash, end of period
$
36

263

260


559

 
Guarantor Non-guarantor Subsidiary Financial Information, Schedule of Cash Flows, Prior 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

369

62


915

Investing activities:





Capital expenditures
(68
)
(14
)
(54
)

(136
)
Expenditures for television distribution rights

(119
)
(1
)

(120
)
Other investing activities

(25
)


(25
)
Changes in other noncurrent assets
2


(1
)

1

Intercompany investing activities
233

(552
)

319


Net cash provided by (used in) investing activities
167

(710
)
(56
)
319

(280
)
Financing activities:





Principal payments of debt and capital lease obligations
(2,277
)
(351
)
(8
)

(2,636
)
Principal borrowings of debt from senior secured credit facility
1,451

280



1,731

Proceeds from issuance of senior secured notes
225




225

Payment of debt origination fees
(8
)



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

180



520

Dividends paid to Qurate Retail, Inc.
(297
)



(297
)
Dividends paid to noncontrolling interest


(23
)

(23
)
Other financing activities
(10
)
(8
)


(18
)
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
)
398

23

(319
)
(506
)
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

55

228


290

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

112

255


417