Annual Financials for QVC Inc. 6.375% Sr. Secured Notes due 2067
Operating Activities
Fiscal year is January-December. All values USD millions. |
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Net Income before Extraordinaries |
2.49B | 964M | (405M) | 1.26B | 421M | |
Net Income Growth |
- | -61.24% | -142.01% | 411.60% | -66.64% | |
Depreciation, Depletion & Amortization |
725M | 637M | 606M | 562M | 537M | |
Depreciation and Depletion |
176M | 211M | 220M | 199M | 185M | |
Amortization of Intangible Assets |
549M | 426M | 386M | 363M | 352M | |
Deferred Taxes & Investment Tax Credit |
(1.16B) | (185M) | (243M) | (356M) | (4M) | |
Deferred Taxes |
(1.16B) | (185M) | (243M) | (356M) | (4M) | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
(645M) | 98M | 1.66B | 161M | 553M | |
Funds from Operations |
1.41B | 1.51B | 1.62B | 1.63B | 1.51B | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
80M | (241M) | (337M) | 826M | (282M) | |
Receivables |
- | - | - | 232M | 27M | |
Accounts Payable |
225M | (214M) | (396M) | 185M | 147M | |
Other Assets/Liabilities |
(145M) | (27M) | 59M | 39M | 76M | |
Net Operating Cash Flow |
1.49B | 1.27B | 1.28B | 2.46B | 1.23B | |
Net Operating Cash Flow Growth |
- | -14.56% | 0.86% | 91.20% | -50.10% | |
Net Operating Cash Flow / Sales |
14.32% | 9.05% | 9.54% | 17.32% | 8.72% | |
Investing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Capital Expenditures |
(204M) | (275M) | (325M) | (257M) | (431M) | |
Capital Expenditures (Fixed Assets) |
(204M) | (275M) | (325M) | (257M) | (431M) | |
Capital Expenditures (Other Assets) |
- | - | - | - | - | |
Capital Expenditures Growth |
- | -34.80% | -18.18% | 20.92% | -67.70% | |
Capital Expenditures / Sales |
-1.96% | -1.95% | -2.41% | -1.81% | -3.07% | |
Net Assets from Acquisitions |
- | - | - | - | - | |
Sale of Fixed Assets & Businesses |
22M | - | - | - | 54M | |
Purchase/Sale of Investments |
(156M) | 462M | (141M) | 152M | (121M) | |
Purchase of Investments |
(159M) | (100M) | (141M) | (119M) | (202M) | |
Sale/Maturity of Investments |
3M | 562M | - | 271M | 81M | |
Other Uses |
(53M) | (140M) | (134M) | (56M) | (3M) | |
Other Sources |
- | - | - | - | - | |
Net Investing Cash Flow |
(391M) | 47M | (600M) | (161M) | (501M) | |
Net Investing Cash Flow Growth |
- | 112.02% | -1,376.60% | 73.17% | -211.18% | |
Net Investing Cash Flow / Sales |
-3.76% | 0.33% | -4.46% | -1.14% | -3.57% | |
Financing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Cash Dividends Paid - Total |
- | - | - | (1.25B) | (503M) | |
Common Dividends |
- | - | - | (1.25B) | (503M) | |
Preferred Dividends |
- | - | - | - | - | |
Change in Capital Stock |
(765M) | (988M) | (392M) | (70M) | (365M) | |
Repurchase of Common & Preferred Stk. |
(765M) | (988M) | (392M) | (70M) | (365M) | |
Sale of Common & Preferred Stock |
- | - | - | - | - | |
Proceeds from Stock Options |
- | - | - | - | - | |
Other Proceeds from Sale of Stock |
- | - | - | - | - | |
Issuance/Reduction of Debt, Net |
(162M) | (174M) | (113M) | (779M) | 443M | |
Change in Current Debt |
- | - | - | - | - | |
Change in Long-Term Debt |
(162M) | (174M) | (113M) | (779M) | - | |
Issuance of Long-Term Debt |
2.47B | 4.22B | 3.16B | 1.3B | 1.04B | |
Reduction in Long-Term Debt |
(2.63B) | (4.4B) | (3.27B) | (2.08B) | (594M) | |
Other Funds |
(109M) | (412M) | (156M) | (81M) | (489M) | |
Other Uses |
(109M) | (545M) | (156M) | (81M) | (800M) | |
Other Sources |
- | 133M | - | - | 311M | |
Net Financing Cash Flow |
(1.04B) | (1.57B) | (661M) | (2.18B) | (914M) | |
Net Financing Cash Flow Growth |
- | -51.93% | 58.01% | -229.95% | 58.09% | |
Net Financing Cash Flow / Sales |
-9.96% | -11.19% | -4.91% | -15.38% | -6.51% | |
Exchange Rate Effect |
13M | 2M | (2M) | 20M | (28M) | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
76M | (252M) | 21M | 133M | (218M) | |
Free Cash Flow |
1.29B | 998M | 959M | 2.2B | 794M | |
Free Cash Flow Growth |
- | -22.40% | -3.91% | 129.20% | -63.88% | |
Free Cash Flow Yield |
- | - | - | - | 9.23% | NA |