Annual Financials for QVC Inc. 6.375% Sr. Secured Notes due 2067
Assets
Fiscal year is January-December. All values USD millions. |
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Cash & Short Term Investments |
912M | 660M | 681M | 814M | 596M | |
Cash Only |
912M | 660M | 681M | 814M | 596M | |
Short-Term Investments |
- | - | - | - | - | |
Cash & Short Term Investments Growth |
- | -27.63% | 3.18% | 19.53% | -26.78% | |
Cash & ST Investments / Total Assets |
3.73% | 3.63% | 3.94% | 4.79% | 3.67% | |
Total Accounts Receivable |
1.73B | 1.84B | 1.85B | 1.99B | 2B | |
Accounts Receivables, Net |
1.73B | 1.84B | 1.85B | 1.64B | 1.68B | |
Accounts Receivables, Gross |
1.82B | 1.95B | 1.98B | 1.77B | 1.79B | |
Bad Debt/Doubtful Accounts |
(92M) | (117M) | (129M) | (132M) | (107M) | |
Other Receivables |
- | - | - | 345M | - | |
Accounts Receivable Growth |
- | 6.32% | 1.04% | 7.07% | 0.91% | |
Accounts Receivable Turnover |
6.03 | 7.67 | 7.26 | 7.14 | 7.01 | |
Inventories |
1.41B | 1.47B | 1.41B | 1.3B | 1.62B | |
Finished Goods |
1.41B | 1.47B | 1.41B | 1.3B | 1.62B | |
Work in Progress |
- | - | - | - | - | |
Raw Materials |
- | - | - | - | - | |
Progress Payments & Other |
- | - | - | - | - | |
Other Current Assets |
116M | 217M | 628M | 465M | 226M | |
Miscellaneous Current Assets |
116M | 217M | 628M | 465M | 226M | |
Total Current Assets |
4.17B | 4.19B | 4.58B | 4.57B | 4.45B | |
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Net Property, Plant & Equipment |
1.34B | 1.32B | 1.75B | 1.67B | 1.43B | |
Property, Plant & Equipment - Gross |
2.56B | 2.69B | 3.2B | 3.36B | 2.95B | |
Buildings |
1.17B | 1.19B | 1.2B | 1.29B | 998M | |
Land & Improvements |
108M | 128M | 128M | 133M | 116M | |
Computer Software and Equipment |
- | - | - | - | - | |
Other Property, Plant & Equipment |
- | - | - | - | - | |
Accumulated Depreciation |
1.22B | 1.36B | 1.46B | 1.69B | 1.52B | |
Total Investments and Advances |
2.36B | 96M | 76M | - | - | |
Other Long-Term Investments |
2.36B | 96M | 76M | - | - | |
Long-Term Note Receivable |
- | - | - | - | - | |
Intangible Assets |
12.26B | 11.97B | 10.7B | 10.59B | 10.12B | |
Net Goodwill |
7.08B | 7.02B | 6.58B | 6.64B | 6.34B | |
Net Other Intangibles |
5.18B | 4.95B | 4.12B | 3.95B | - | |
Other Assets |
3.99B | 267M | 206M | 178M | 251M | |
Tangible Other Assets |
3.99B | 267M | 206M | 178M | 251M | |
Total Assets |
24.48B | 18.19B | 17.31B | 17B | 16.25B | |
Assets - Total - Growth |
- | -25.68% | -4.87% | -1.77% | -4.41% | |
Liabilities & Shareholders' Equity
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
ST Debt & Current Portion LT Debt |
996M | 1.41B | 1.64B | 1.83B | 1.4B | |
Short Term Debt |
- | - | 64M | 63M | - | |
Current Portion of Long Term Debt |
996M | 1.41B | 1.58B | 1.77B | 1.34B | |
Accounts Payable |
1.15B | 1.2B | 1.09B | 1.31B | 1.43B | |
Accounts Payable Growth |
- | 4.60% | -9.39% | 19.62% | 9.50% | |
Income Tax Payable |
- | - | - | - | - | |
Other Current Liabilities |
1.29B | 1.34B | 1.27B | 1.57B | 1.4B | |
Dividends Payable |
- | - | - | - | - | |
Accrued Payroll |
- | - | - | - | - | |
Miscellaneous Current Liabilities |
1.29B | 1.34B | 1.27B | 1.57B | 1.4B | |
Total Current Liabilities |
3.44B | 3.95B | 4B | 4.7B | 4.22B | |
Long-Term Debt |
7.55B | 5.96B | 6.37B | 5.66B | 7.38B | |
Long-Term Debt excl. Capitalized Leases |
7.55B | 5.96B | 5.86B | 5.19B | 6.94B | |
Non-Convertible Debt |
7.55B | 5.96B | 5.86B | 5.19B | 6.94B | |
Convertible Debt |
- | - | - | - | - | |
Capitalized Lease Obligations |
- | - | 163M | 150M | 137M | |
Provision for Risks & Charges |
- | - | - | - | - | |
Deferred Taxes |
2.5B | 1.93B | 1.72B | 1.36B | 1.35B | |
Deferred Taxes - Credit |
2.85B | 2.27B | 1.72B | 1.36B | 1.35B | |
Deferred Taxes - Debit |
353M | 349M | - | - | - | |
Other Liabilities |
545M | 258M | 249M | 298M | 267M | |
Other Liabilities (excl. Deferred Income) |
545M | 258M | 249M | 298M | 267M | |
Deferred Income |
- | - | - | - | - | |
Total Liabilities |
14.39B | 12.45B | 12.33B | 12.02B | 13.22B | |
Non-Equity Reserves |
- | - | - | - | - | |
Total Liabilities / Total Assets |
58.80% | 68.42% | 71.27% | 70.69% | 81.35% | |
Preferred Stock (Carrying Value) |
- | - | - | 1.25B | - | |
Redeemable Preferred Stock |
- | - | - | 1.25B | - | |
Non-Redeemable Preferred Stock |
- | - | - | - | - | |
Common Equity (Total) |
9.98B | 5.62B | 4.84B | 3.6B | 2.89B | |
Common Stock Par/Carry Value |
6M | 4M | 4M | 4M | 4M | |
Retained Earnings |
9.07B | 5.68B | 4.89B | 3.52B | 2.97B | |
ESOP Debt Guarantee |
- | - | - | - | - | |
Cumulative Translation Adjustment/Unrealized For. Exch. Gain |
(130M) | (180M) | (181M) | (70M) | (183M) | |
Unrealized Gain/Loss Marketable Securities |
- | - | - | - | - | |
Revaluation Reserves |
- | - | - | - | - | |
Treasury Stock |
- | - | - | - | - | |
Common Equity / Total Assets |
40.79% | 30.92% | 27.97% | 21.17% | 17.81% | |
Total Shareholders' Equity |
9.98B | 5.62B | 4.84B | 4.85B | 2.89B | |
Total Shareholders' Equity / Total Assets |
40.79% | 30.92% | 27.97% | 28.51% | 17.81% | |
Accumulated Minority Interest |
99M | 120M | 132M | 135M | 136M | |
Total Equity |
10.08B | 5.74B | 4.97B | 4.98B | 3.03B | |
Liabilities & Shareholders' Equity |
24.48B | 18.19B | 17.31B | 17B | 16.25B | |