Information jvidÊÓƵ jvidÊÓƵ's Operating Segments (Tables)
|
12 Months Ended |
Dec. 31, 2022 |
Information jvidÊÓƵ jvidÊÓƵ's Operating Segments |
Ìý
|
Performance Measures |
​
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
Years ended DecemberÌý31, |
​ |
​ |
​ |
2022 |
​ |
2021 |
​ |
2020 |
​ |
​ |
ÌýÌýÌýÌý |
​ |
​ |
ÌýÌýÌýÌý |
Adjusted |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Adjusted |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Adjusted |
​ |
​ |
​ |
Revenue |
​ |
OIBDA |
​ |
Revenue |
​ |
OIBDA |
​ |
Revenue |
​ |
ÌýOIBDA |
​ |
|
​ |
​ |
amountsÌýinÌýmillions |
​ |
QxH |
​ |
$ |
7,359 |
Ìý |
750 |
Ìý |
8,277 |
Ìý |
1,439 |
Ìý |
8,505 |
Ìý |
1,547 |
​ |
QVC International |
​ |
​ |
2,528 |
​ |
358 |
​ |
3,077 |
​ |
562 |
​ |
2,967 |
​ |
510 |
​ |
CBI |
​ |
​ |
1,313 |
​ |
78 |
​ |
1,238 |
​ |
137 |
​ |
1,070 |
​ |
94 |
​ |
Corporate and other |
​ |
Ìý |
906 |
Ìý |
(122) |
Ìý |
1,453 |
Ìý |
(58) |
Ìý |
1,636 |
Ìý |
47 |
​ |
Inter-segment eliminations |
​ |
​ |
— |
​ |
— |
​ |
(1) |
​ |
— |
​ |
(1) |
​ |
— |
​ |
Consolidated jvidÊÓƵ |
​ |
$ |
12,106 |
Ìý |
1,064 |
Ìý |
14,044 |
Ìý |
2,080 |
Ìý |
14,177 |
Ìý |
2,198 |
​ |
​
|
Other Information By Segment |
​
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
December 31, 2022 |
​ |
December 31, 2021 |
Ìý |
​ |
ÌýÌý |
​ |
ÌýÌý |
​ |
ÌýÌý |
​ |
ÌýÌý |
​ |
Ìý |
​ |
​ |
Total |
​ |
Capital |
​ |
Total |
​ |
Capital |
Ìý |
​ |
​ |
assets |
​ |
expenditures |
​ |
assets |
​ |
expenditures |
Ìý |
|
​ |
Ìý |
amountsÌýinÌýmillions |
​ |
QxH |
​ |
$ |
8,731 |
Ìý |
178 |
Ìý |
12,302 |
Ìý |
169 |
​ |
QVC International |
​ |
​ |
1,933 |
​ |
38 |
​ |
2,214 |
​ |
41 |
​ |
CBI |
​ |
​ |
558 |
​ |
39 |
​ |
485 |
​ |
14 |
​ |
Corporate and other |
​ |
Ìý |
1,349 |
Ìý |
13 |
Ìý |
1,201 |
Ìý |
20 |
​ |
Consolidated jvidÊÓƵ |
​ |
$ |
12,571 |
Ìý |
268 |
Ìý |
16,202 |
Ìý |
244 |
​ |
​
|
Reconciliation Of Segment Adjusted OIBDA To Operating income (loss) and Earnings (Loss) From Continuing Operations Before Income Taxes |
​
|
|
|
|
|
|
|
|
|
​ |
​ |
YearsÌýendedÌýDecemberÌý31, |
Ìý |
​ |
ÌýÌýÌýÌý |
2022 |
ÌýÌýÌýÌý |
2021 |
ÌýÌýÌýÌý |
2020 |
Ìý |
|
​ |
​ |
amountsÌýinÌýmillions |
Ìý |
Consolidated segment Adjusted OIBDA |
​ |
$ |
1,064 |
Ìý |
2,080 |
Ìý |
2,198 |
​ |
Stock-based compensation |
​ |
Ìý |
(60) |
Ìý |
(72) |
Ìý |
(64) |
​ |
Depreciation and amortization |
​ |
Ìý |
(481) |
Ìý |
(537) |
Ìý |
(562) |
​ |
Restructuring and fire related (costs), net of recoveries |
​ |
​ |
(3) |
​ |
(21) |
​ |
— |
​ |
Gains on sale leaseback transactions |
​ |
​ |
520 |
​ |
— |
​ |
— |
​ |
Impairment of intangible assets |
​ |
​ |
(3,081) |
​ |
(363) |
​ |
— |
​ |
Operating income |
​ |
​ |
(2,041) |
Ìý |
1,087 |
Ìý |
1,572 |
​ |
Interest expense |
​ |
Ìý |
(456) |
Ìý |
(468) |
Ìý |
(408) |
​ |
Share of earnings (loss) of affiliates, net |
​ |
Ìý |
(1) |
Ìý |
(94) |
Ìý |
(156) |
​ |
Realized and unrealized gains (losses) on financial instruments, net |
​ |
Ìý |
41 |
Ìý |
99 |
Ìý |
(110) |
​ |
Gains (losses) on transactions, net |
​ |
Ìý |
— |
Ìý |
10 |
Ìý |
224 |
​ |
Tax sharing income (expense) with Liberty Broadband |
​ |
​ |
79 |
​ |
10 |
​ |
(39) |
​ |
Other, net |
​ |
Ìý |
70 |
Ìý |
(6) |
Ìý |
(32) |
​ |
Earnings (loss) from continuing operations before income taxes |
​ |
$ |
(2,308) |
Ìý |
638 |
Ìý |
1,051 |
​ |
​
|
Schedule of Revenue by geographic area |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
YearsÌýendedÌýDecemberÌý31, |
Ìý |
​ |
ÌýÌýÌýÌý |
2022 |
ÌýÌýÌýÌý |
2021 |
ÌýÌýÌýÌý |
2020 |
Ìý |
|
​ |
​ |
amountsÌýinÌýmillions |
Ìý |
United States |
​ |
$ |
9,514 |
Ìý |
10,864 |
Ìý |
11,119 |
​ |
Japan |
​ |
Ìý |
1,017 |
Ìý |
1,167 |
Ìý |
1,132 |
​ |
Germany |
​ |
Ìý |
813 |
Ìý |
1,027 |
Ìý |
978 |
​ |
Other foreign countries |
​ |
Ìý |
762 |
Ìý |
986 |
Ìý |
948 |
​ |
​ |
​ |
$ |
12,106 |
Ìý |
14,044 |
Ìý |
14,177 |
​ |
​
|
Schedule of Long-lived Assets by Geographic Area |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
DecemberÌý31, |
Ìý |
​ |
ÌýÌýÌýÌý |
2022 |
ÌýÌýÌýÌý |
2021 |
Ìý |
|
​ |
​ |
amountsÌýinÌýmillions |
Ìý |
U.S. |
​ |
$ |
378 |
Ìý |
686 |
​ |
Japan |
​ |
Ìý |
104 |
Ìý |
123 |
​ |
Germany |
​ |
Ìý |
36 |
Ìý |
121 |
​ |
Other foreign countries |
​ |
Ìý |
52 |
Ìý |
100 |
​ |
​ |
​ |
$ |
570 |
Ìý |
1,030 |
​ |
|