Annual Financials for QVC Inc. 6.375% Sr. Secured Notes due 2067
Operating Activities
Fiscal year is January-December. All values USD millions. |
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Net Income before Extraordinaries |
964M | (405M) | 1.26B | 421M | (2.53B) | |
Net Income Growth |
- | -142.01% | 411.60% | -66.64% | -701.43% | |
Depreciation, Depletion & Amortization |
637M | 606M | 562M | 537M | 481M | |
Depreciation and Depletion |
211M | 220M | 199M | 185M | 158M | |
Amortization of Intangible Assets |
426M | 386M | 363M | 352M | 323M | |
Deferred Taxes & Investment Tax Credit |
(185M) | (243M) | (356M) | (4M) | 12M | |
Deferred Taxes |
(185M) | (243M) | (356M) | (4M) | 12M | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
98M | 1.66B | 161M | 553M | 2.5B | |
Funds from Operations |
1.51B | 1.62B | 1.63B | 1.51B | 463M | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
(241M) | (337M) | 826M | (282M) | (269M) | |
Receivables |
- | - | 232M | 27M | 124M | |
Accounts Payable |
(214M) | (396M) | 185M | 147M | (446M) | |
Other Assets/Liabilities |
(27M) | 59M | 39M | 76M | 102M | |
Net Operating Cash Flow |
1.27B | 1.28B | 2.46B | 1.23B | 194M | |
Net Operating Cash Flow Growth |
- | 0.86% | 91.20% | -50.10% | -84.16% | |
Net Operating Cash Flow / Sales |
9.05% | 9.54% | 17.32% | 8.72% | 1.60% | |
Investing Activities
|
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Capital Expenditures |
(275M) | (325M) | (257M) | (431M) | (313M) | |
Capital Expenditures (Fixed Assets) |
(275M) | (325M) | (257M) | (431M) | (313M) | |
Capital Expenditures (Other Assets) |
- | - | - | - | - | |
Capital Expenditures Growth |
- | -18.18% | 20.92% | -67.70% | 27.38% | |
Capital Expenditures / Sales |
-1.95% | -2.41% | -1.81% | -3.07% | -2.59% | |
Net Assets from Acquisitions |
- | - | - | - | - | |
Sale of Fixed Assets & Businesses |
- | - | - | 54M | 704M | |
Purchase/Sale of Investments |
462M | (141M) | 152M | (121M) | 6M | |
Purchase of Investments |
(100M) | (141M) | (119M) | (202M) | (7M) | |
Sale/Maturity of Investments |
562M | - | 271M | 81M | 13M | |
Other Uses |
(140M) | (134M) | (56M) | (3M) | - | |
Other Sources |
- | - | - | - | 204M | |
Net Investing Cash Flow |
47M | (600M) | (161M) | (501M) | 601M | |
Net Investing Cash Flow Growth |
- | -1,376.60% | 73.17% | -211.18% | 219.96% | |
Net Investing Cash Flow / Sales |
0.33% | -4.46% | -1.14% | -3.57% | 4.96% | |
Financing Activities
|
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Cash Dividends Paid - Total |
- | - | (1.25B) | (503M) | (12M) | |
Common Dividends |
- | - | (1.25B) | (503M) | (12M) | |
Preferred Dividends |
- | - | - | - | - | |
Change in Capital Stock |
(988M) | (392M) | (70M) | (365M) | - | |
Repurchase of Common & Preferred Stk. |
(988M) | (392M) | (70M) | (365M) | - | |
Sale of Common & Preferred Stock |
- | - | - | - | - | |
Proceeds from Stock Options |
- | - | - | - | - | |
Other Proceeds from Sale of Stock |
- | - | - | - | - | |
Issuance/Reduction of Debt, Net |
(174M) | (113M) | (779M) | 443M | 21M | |
Change in Current Debt |
- | - | - | - | - | |
Change in Long-Term Debt |
(174M) | (113M) | (779M) | 443M | 21M | |
Issuance of Long-Term Debt |
4.22B | 3.16B | 1.3B | 1.04B | 3.03B | |
Reduction in Long-Term Debt |
(4.4B) | (3.27B) | (2.08B) | (594M) | (3.01B) | |
Other Funds |
(412M) | (156M) | (81M) | (489M) | (81M) | |
Other Uses |
(545M) | (156M) | (81M) | (800M) | (81M) | |
Other Sources |
133M | - | - | 311M | - | |
Net Financing Cash Flow |
(1.57B) | (661M) | (2.18B) | (914M) | (72M) | |
Net Financing Cash Flow Growth |
- | 58.01% | -229.95% | 58.09% | 92.12% | |
Net Financing Cash Flow / Sales |
-11.19% | -4.91% | -15.38% | -6.51% | -0.59% | |
Exchange Rate Effect |
2M | (2M) | 20M | (28M) | (34M) | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
(252M) | 21M | 133M | (218M) | 689M | |
Free Cash Flow |
998M | 959M | 2.2B | 794M | (119M) | |
Free Cash Flow Growth |
- | -3.91% | 129.20% | -63.88% | -114.99% | |
Free Cash Flow Yield |
- | - | - | - | -21.15% | NA |