Form: 10-Q

Quarterly report pursuant to Section 13 or 15(d)


QuickLinks -- Click here to rapidly navigate through this document


Exhibit 99.1


Attributed Financial Information for Tracking Stock Groups

        Our Liberty Interactive common stock is intended to reflect the separate performance of our Interactive Group which is comprised of our businesses engaged in video and on-line commerce, including our subsidiaries, QVC, Inc., Provide Commerce, Inc., Backcountry.com, Inc., Bodybuilding.com, LLC and BuySeasons, Inc. and our interests in IAC/InterActiveCorp, Expedia, Inc., HSN, Inc., Interval Leisure Group, Inc. and Tree.com, Inc. Our Liberty Starz common stock is intended to reflect the separate performance of our Starz Group which primarily includes our wholly-owned subsidiary Starz Entertainment, LLC. Our Liberty Capital common stock is intended to reflect the separate performance of our Capital Group which is comprised of all of our assets and businesses not attributed to the Interactive Group or the Starz Group.

        The following tables present our assets, liabilities, revenue, expenses and cash flows as of and for the periods ended June 30, 2010 and 2009. The tables further present our assets, liabilities, revenue, expenses and cash flows that are attributed to the Interactive Group, the Starz Group and the Capital Group, respectively. The financial information should be read in conjunction with our unaudited condensed consolidated financial statements for the three and six month periods ended June 30, 2010 included in this Quarterly Report on Form 10-Q.

        Notwithstanding the following attribution of assets, liabilities, revenue, expenses and cash flows to the Interactive Group, the Starz Group and the Capital Group, our tracking stock structure does not affect the ownership or the respective legal title to our assets or responsibility for our liabilities. We and our subsidiaries are each responsible for our respective liabilities. Holders of Liberty Interactive common stock, Liberty Starz common stock and Liberty Capital common stock are holders of our common stock and are subject to risks associated with an investment in our company and all of our businesses, assets and liabilities. The issuance of Liberty Interactive common stock, Liberty Starz common stock and Liberty Capital common stock does not affect the rights of our creditors or creditors of our subsidiaries.

1



SUMMARY ATTRIBUTED FINANCIAL DATA

Interactive Group

 
  June 30,
2010
  December 31,
2009
 
 
  amounts in millions
 

Summary balance sheet data:

             

Current assets

  $ 3,138     3,379  

Cost investments

  $ 281     734  

Equity investments

  $ 865     895  

Total assets

  $ 16,320     17,343  

Long-term debt, including current portion

  $ 6,095     6,073  

Long-term deferred income tax liabilities

  $ 2,655     1,939  

Attributed net assets

  $ 5,716     6,794  

 

 
  Three months ended
June 30,
  Six months ended
June 30,
 
 
  2010   2009   2010   2009  
 
  amounts in millions
 

Summary operations data:

                         

Revenue

  $ 2,053     1,936     4,078     3,767  

Cost of sales

    (1,284 )   (1,208 )   (2,578 )   (2,391 )

Operating expenses

    (190 )   (175 )   (376 )   (347 )

Selling, general and administrative expenses(1)

    (166 )   (152 )   (352 )   (297 )

Depreciation and amortization

    (139 )   (135 )   (280 )   (282 )
                   
 

Operating income

    274     266     492     450  

Interest expense

    (163 )   (110 )   (310 )   (206 )

Share of earnings of affiliates, net

    36     —     59     —  

Realized and unrealized gains on financial instruments

    7     —     32     —  

Gains on disposition, net

    —     —     364     —  

Other expense, net

    (20 )   75     (46 )   (102 )

Income tax expense

    (69 )   (95 )   (206 )   (54 )
                   
 

Net earnings

    65     136     385     88  

Less net earnings attributable to the noncontrolling interests

    7     8     17     17  
                   

Net earnings attributable to Liberty Media Corporation shareholders

  $ 58     128     368     71  
                   

(1)
Includes stock-based compensation of $15 million and $11 million for the three months ended June 30, 2010 and 2009, respectively, and $37 million and $21 million for the six months ended June 30, 2010 and 2009, respectively.

2


SUMMARY ATTRIBUTED FINANCIAL DATA

Starz Group

 
  June 30,
2010
  December 31,
2009
 
 
  amounts in millions
 

Summary balance sheet data:

             

Current assets

  $ 1,850     1,544  

Total assets

  $ 2,497     2,198  

Long-term debt, including current portion

  $ 46     48  

Attributed net assets

  $ 2,169     2,040  

 

 
  Three months ended
June 30,
  Six months ended
June 30,
 
 
  2010   2009   2010   2009  
 
  amounts in millions
 

Summary operations data:

                         

Revenue

  $ 311     299     618     596  

Operating expenses

    (172 )   (160 )   (337 )   (322 )

Selling, general and administrative expenses(1)

    (39 )   (58 )   (84 )   (106 )

Depreciation and amortization

    (4 )   (6 )   (9 )   (12 )
                   
 

Operating income

    96     75     188     156  

Other income (expense), net

    (1 )   3     —     —  

Income tax expense

    (34 )   (19 )   (70 )   (37 )
                   
 

Earnings from continuing operations

    61     59     118     119  

Earnings from discontinued operations

    —     90     —     111  
                   
 

Net earnings

  $ 61     149     118     230  
                   

(1)
Includes stock-based compensation of $3 million and $23 million for the three months ended June 30, 2010 and 2009, respectively, and $9 million and $40 million for the six months ended June 30, 2010 and 2009, respectively.

3


SUMMARY ATTRIBUTED FINANCIAL DATA

Capital Group

 
  June 30,
2010
  December 31,
2009
 
 
  amounts in millions
 

Summary balance sheet data:

             

Current assets

  $ 2,544     4,087  

Cost investments

  $ 3,768     3,355  

Total assets

  $ 8,186     9,373  

Long-term debt, including current portion

  $ 2,014     3,653  

Deferred income tax liabilities, including current portion

  $ 1,279     2,260  

Attributed net assets

  $ 2,224     1,275  

 

 
  Three months ended
June 30,
  Six months ended
June 30,
 
 
  2010   2009   2010   2009  
 
  amounts in millions
 

Summary operations data:

                         

Revenue

  $ 200     199     366     324  

Operating expenses

    (196 )   (142 )   (301 )   (235 )

Selling, general and administrative expenses(1)

    (66 )   (54 )   (181 )   (119 )

Depreciation and amortization

    (21 )   (22 )   (37 )   (42 )
                   
 

Operating loss

    (83 )   (19 )   (153 )   (72 )

Interest expense

    (10 )   (33 )   (33 )   (73 )

Realized and unrealized gains (losses) on financial instruments, net

    (88 )   239     55     40  

Other income, net

    50     157     57     175  

Income tax benefit (expense)

    46     (143 )   11     (29 )
                   
 

Net earnings (loss)

  $ (85 )   201     (63 )   41  
                   

(1)
Includes stock-based compensation of $3 million and $1 million for the three months ended June 30, 2010 and 2009, respectively, and $14 million and $2 million for the six months ended June 30, 2010 and 2009, respectively.

4



BALANCE SHEET INFORMATION
June 30, 2010
(unaudited)

 
  Attributed (note 1)    
   
 
 
  Interactive
Group
  Starz
Group
  Capital
Group
  Inter-group
eliminations
  Consolidated
Liberty
 
 
  amounts in millions
 

Assets

                               

Current assets:

                               
 

Cash and cash equivalents

  $ 1,100     946     2,060     —     4,106  
 

Trade and other receivables, net

    1,005     194     128     —     1,327  
 

Inventory, net

    956     —     —     —     956  
 

Program rights

    —     508     —     —     508  
 

Current deferred tax assets

    —     61     —     (61 )   —  
 

Other current assets

    77     141     356     (14 )   560  
                       
   

Total current assets

    3,138     1,850     2,544     (75 )   7,457  
                       

Investments in available-for-sale securities and other cost investments (note 2)

    281     21     3,768     —     4,070  

Investments in affiliates, accounted for using the equity method (note 3)

    865     —     152     —     1,017  

Property and equipment, net

    993     103     157     —     1,253  

Goodwill

    5,824     133     200     —     6,157  

Trademarks

    2,492     2           —     2,494  

Other non-amortizable intangibles

    —     —     153     —     153  

Intangible assets subject to amortization, net

    2,644     1     179     —     2,824  

Other assets, at cost, net of accumulated amortization

    83     387     1,033     (81 )   1,422  
                       
   

Total assets

  $ 16,320     2,497     8,186     (156 )   26,847  
                       

Liabilities and Equity

                               

Current liabilities:

                               
 

Accounts payable

  $ 450     6     11     —     467  
 

Accrued liabilities

    575     181     154     —     910  
 

Intergroup payable (receivable)

    32     (104 )   72     —     —  
 

Financial instruments

    164     —     910     —     1,074  
 

Current portion of debt (note 4)

    703     4     84     —     791  
 

Current deferred tax liabilities

    104     —     1,279     (61 )   1,322  
 

Other current liabilities

    157     142     316     (14 )   601  
                       
   

Total current liabilities

    2,185     229     2,826     (75 )   5,165  
                       

Long-term debt (note 4)

    5,392     42     1,930     —     7,364  

Deferred income tax liabilities

    2,655     9     —     (81 )   2,583  

Other liabilities

    254     48     1,207     —     1,509  
                       
   

Total liabilities

    10,486     328     5,963     (156 )   16,621  

Equity/Attributed net assets

    5,716     2,169     2,224     —     10,109  

Noncontrolling interests in equity of subsidiaries

    118     —     (1 )   —     117  
                       
   

Total liabilities and equity

  $ 16,320     2,497     8,186     (156 )   26,847  
                       

5


STATEMENT OF OPERATIONS AND COMPREHENSIVE EARNINGS (LOSS) INFORMATION
Three months ended June 30, 2010
(unaudited)

 
  Attributed (note 1)    
 
 
  Interactive
Group
  Starz
Group
  Capital
Group
  Consolidated
Liberty
 
 
  amounts in millions
 

Revenue:

                         
 

Net retail sales

  $ 2,053     —     —     2,053  
 

Communications and programming services

    —     311     200     511  
                   

    2,053     311     200     2,564  
                   

Operating costs and expenses:

                         
 

Cost of sales

    1,284     —     —     1,284  
 

Operating

    190     172     196     558  
 

Selling, general and administrative, including stock-based compensation (note 5)

    166     39     66     271  
 

Depreciation and amortization

    139     4     21     164  
                   

    1,779     215     283     2,277  
                   
   

Operating income (loss)

    274     96     (83 )   287  

Other income (expense):

                         
 

Interest expense

    (163 )   (1 )   (10 )   (174 )
 

Intergroup interest income (expense)

    1     —     (1 )   —  
 

Share of earnings of affiliates, net (note 3)

    36     —     3     39  
 

Realized and unrealized gains (losses) on financial instruments, net

    7     —     (88 )   (81 )
 

Gains on dispositions, net

    —     —     25     25  
 

Other, net

    (21 )   —     23     2  
                   

    (140 )   (1 )   (48 )   (189 )
                   
   

Earnings (loss) before income taxes

    134     95     (131 )   98  

Income tax (expense) benefit

   
(69

)
 
(34

)
 
46
   
(57

)
                   
   

Net earnings (loss)

    65     61     (85 )   41  

Less net earnings (loss) attributable to the noncontrolling interests

    7     —     (3 )   4  
                   

Net earnings (loss) attributable to Liberty Media Corporation shareholders

  $ 58     61     (82 )   37  
                   

Net earnings (loss)

  $ 65     61     (85 )   41  
                   

Other comprehensive earnings (loss), net of taxes:

                         
 

Foreign currency translation adjustments

    (50 )   —     —     (50 )
 

Unrealized holding losses arising during the period

    (6 )   —     (61 )   (67 )
 

Recognition of previously unrealized gains on available-for-sale securities, net

    (1 )   —     (13 )   (14 )
 

Share of other comprehensive loss of equity affiliates

    (6 )   —     —     (6 )
 

Other, net

    12     —     —     12  
                   
   

Other comprehensive loss

    (51 )   —     (74 )   (125 )
                   
     

Comprehensive earnings (loss)

    14     61     (159 )   (84 )

Less comprehensive earnings attributable to the noncontrolling interests

    —     —     11     11  
                   

Comprehensive earnings (loss) attributable to Liberty Media Corporation shareholders

  $ 14     61     (170 )   (95 )
                   

6


STATEMENT OF OPERATIONS AND COMPREHENSIVE EARNINGS (LOSS) INFORMATION Three months ended June 30, 2009
(unaudited)

 
  Attributed (note 1)    
 
 
  Interactive
Group
  Starz
Group
  Capital
Group
  Consolidated
Liberty
 
 
  amounts in millions
 

Revenue:

                         
 

Net retail sales

  $ 1,936     —     —     1,936  
 

Communications and programming services

    —     299     199     498  
                   

    1,936     299     199     2,434  
                   

Operating costs and expenses:

                         
 

Cost of sales

    1,208     —     —     1,208  
 

Operating

    175     160     142     477  
 

Selling, general and administrative, including stock-based compensation (notes 1 and 5)

    152     58     54     264  
 

Depreciation and amortization

    135     6     22     163  
                   

    1,670     224     218     2,112  
                   
   

Operating income (loss)

    266     75     (19 )   322  

Other income (expense):

                         
 

Interest expense

    (110 )   —     (33 )   (143 )
 

Intergroup interest income (expense)

    (2 )   1     1     —  
 

Share of earnings (loss) of affiliates, net

    12     (2 )   4     14  
 

Realized and unrealized gains on financial instruments, net

    25     2     239     266  
 

Gains (losses) on dispositions, net

    (1 )   1     113     113  
 

Other, net

    41     1     39     81  
                   

    (35 )   3     363     331  
                   
   

Earnings from continuing operations before income taxes

    231     78     344     653  

Income tax expense (note 6)

   
(95

)
 
(19

)
 
(143

)
 
(257

)
                   
   

Earnings from continuing operations

    136     59     201     396  

Earnings from discontinued operations, net of taxes

    —     90     —     90  
                   
   

Net earnings

    136     149     201     486  

Less net earnings attributable to the noncontrolling interests

    8     —     —     8  
                   

Net earnings attributable to Liberty Media Corporation shareholders

  $ 128     149     201     478  
                   
   

Net earnings

  $ 136     149     201     486  
                   

Other comprehensive earnings (loss), net of taxes:

                         
 

Foreign currency translation adjustments

    67     6     1     74  
 

Unrealized holding gains (losses) arising during the period

    12     (1 )   10     21  
 

Share of other comprehensive earnings (losses) of equity affiliates

    10     (5 )   —     5  
 

Other comprehensive loss from discontinued operations

    —     (5 )   —     (5 )
 

Other, net

    20     —     —     20  
                   
   

Other comprehensive earnings (loss)

    109     (5 )   11     115  
                   
     

Comprehensive earnings

    245     144     212     601  

Less comprehensive earnings attributable to the noncontrolling interests

    11     —     —     11  
                   

Comprehensive earnings attributable to Liberty Media Corporation shareholders

  $ 234     144     212     590  
                   

7



STATEMENT OF OPERATIONS AND COMPREHENSIVE EARNINGS INFORMATION
Six months ended June 30, 2010
(unaudited)

 
  Attributed (note 1)    
 
 
  Interactive
Group
  Starz
Group
  Capital
Group
  Consolidated
Liberty
 
 
  amounts in millions
 

Revenue:

                         
 

Net retail sales

  $ 4,078     —     —     4,078  
 

Communications and programming services

    —     618     366     984  
                   

    4,078     618     366     5,062  
                   

Operating costs and expenses:

                         
 

Cost of sales

    2,578     —     —     2,578  
 

Operating

    376     337     301     1,014  
 

Selling, general and administrative including stock-based compensation (notes 1 and 5)

    352     84     181     617  
 

Depreciation and amortization

    280     9     37     326  
                   

    3,586     430     519     4,535  
                   
   

Operating income (loss)

    492     188     (153 )   527  

Other income (expense):

                         
 

Interest expense

    (310 )   (1 )   (33 )   (344 )
 

Intergroup interest income (expense)

    (3 )   2     1     —  
 

Share of earnings (losses) of affiliates, net

    59     —     (11 )   48  
 

Realized and unrealized gains (losses) on financial instruments, net

    32     (1 )   55     86  
 

Gains on dispositions, net

    364     —     24     388  
 

Other, net

    (43 )   —     43     —  
                   

    99     —     79     178  
                   
   

Earnings (loss) before income taxes

    591     188     (74 )   705  

Income tax (expense) benefit (note 6)

    (206 )   (70 )   11     (265 )
                   
   

Net earnings (loss)

    385     118     (63 )   440  

Less net earnings (loss) attributable to the noncontrolling interests

    17     —     (3 )   14  
                   

Net earnings (loss) attributable to Liberty Media Corporation shareholders

  $ 368     118     (60 )   426  
                   
   

Net earnings (loss)

  $ 385     118     (63 )   440  
                   

Other comprehensive earnings (loss), net of taxes:

                         
 

Foreign currency translation adjustments

    (102 )   —     —     (102 )
 

Unrealized holding gains (loss) arising during the period

    29     —     (31 )   (2 )
 

Recognition of previously unrealized gains on available-for-sale securities, net

    (113 )   —     (13 )   (126 )
 

Share of other comprehensive loss of equity affiliates

    (1 )   —     —     (1 )
 

Reattribution of other comprehensive income between tracking stocks

    (30 )   —     30     —  
 

Other

    25     —     —     25  
                   
     

Other comprehensive loss

    (192 )   —     (14 )   (206 )
                   
       

Comprehensive earnings (loss)

    193     118     (77 )   234  

Less comprehensive earnings attributable to the noncontrolling interests

    9     —     11     20  
                   

Comprehensive earnings (loss) attributable to Liberty Media Corporation shareholders

  $ 184     118     (88 )   214  
                   

8



STATEMENT OF OPERATIONS AND COMPREHENSIVE EARNINGS INFORMATION
Six months ended June 30, 2009
(unaudited)

 
  Attributed (note 1)    
 
 
  Interactive
Group
  Starz
Group
  Capital
Group
  Consolidated
Liberty
 
 
  amounts in millions
 

Revenue:

                         
 

Net retail sales

  $ 3,767     —     —     3,767  
 

Communications and programming services

    —     596     324     920  
                   

    3,767     596     324     4,687  
                   

Operating costs and expenses:

                         
 

Cost of sales

    2,391     —     —     2,391  
 

Operating

    347     322     235     904  
 

Selling, general and administrative including stock-based compensation (notes 1 and 5)

    297     106     119     522  
 

Depreciation and amortization

    282     12     42     336  
                   

    3,317     440     396     4,153  
                   
   

Operating income (loss)

    450     156     (72 )   534  

Other income (expense):

                         
 

Interest expense

    (206 )   (1 )   (73 )   (280 )
 

Intergroup interest income (expense)

    (2 )   1     1     —  
 

Share of losses of affiliates, net

    (83 )   (4 )   (4 )   (91 )
 

Realized and unrealized gains (losses) on financial instruments, net

    (47 )   9     40     2  
 

Gains (losses) on dispositions, net

    (3 )   1     113     111  
 

Other, net

    33     (6 )   65     92  
                   

    (308 )   —     142     (166 )
                   
   

Earnings from continuing operations before income taxes

    142     156     70     368  

Income tax expense (note 6)

    (54 )   (37 )   (29 )   (120 )
                   
   

Earnings from continuing operations

    88     119     41     248  

Earnings from discontinued operations, net of taxes

    —     111     —     111  
                   
   

Net earnings

    88     230     41     359  

Less net earnings attributable to the noncontrolling interests

    17     —     —     17  
                   

Net earnings attributable to Liberty Media Corporation shareholders

  $ 71     230     41     342  
                   
   

Net earnings

  $ 88     230     41     359  
                   

Other comprehensive earnings (loss), net of taxes:

                         
 

Foreign currency translation adjustments

    (20 )   6     1     (13 )
 

Unrealized holding gains (losses) arising during the period

    8     (2 )   13     19  
 

Recognition of previously unrealized losses on available-for-sale securities, net

    1     1     —     2  
 

Share of other comprehensive loss of equity affiliates

    (5 )   (5 )   —     (10 )
 

Other comprehensive loss from discontinued operations

    —     (6 )   —     (6 )
 

Other

    37     —     —     37  
                   
   

Other comprehensive earnings (loss)

    21     (6 )   14     29  
                   
     

Comprehensive earnings

    109     224     55     388  

Less comprehensive earnings attributable to the noncontrolling interests

    7     —     —     7  
                   

Comprehensive earnings attributable to Liberty Media Corporation shareholders

  $ 102     224     55     381  
                   

9



STATEMENT OF CASH FLOWS INFORMATION
Six months ended June 30, 2010
(unaudited)

 
  Attributed (note 1)    
 
 
  Interactive
Group
  Starz
Group
  Capital
Group
  Consolidated
Liberty
 
 
  amounts in millions
 

Cash flows from operating activities:

                         
 

Net earnings

  $ 385     118     (63 )   440  
 

Adjustments to reconcile net earnings to net cash provided by operating activities:

                         
   

Depreciation and amortization

    280     9     37     326  
   

Stock-based compensation

    37     9     14     60  
   

Cash payments for stock based compensation

    (11 )   (29 )   —     (40 )
   

Noncash interest expense

    49     —     1     50  
   

Share of losses (earnings) of affiliates, net

    (59 )   —     11     (48 )
   

Cash receipts from return on equity investments

    10     —     —     10  
   

Realized and unrealized gains (losses) on financial instruments, net

    (32 )   1     (55 )   (86 )
   

Gains on disposition of assets, net

    (364 )   —     (24 )   (388 )
   

Intergroup tax allocation

    99     57     (156 )   —  
   

Intergroup tax payments

    (190 )   17     173     —  
   

Deferred income tax expense

    66     12     28     106  
   

Other noncash charges, net

    31     12     69     112  
   

Changes in operating assets and liabilities

                         
     

Current and other assets

    241     (72 )   (81 )   88  
     

Payables and other current liabilities

    (342 )   70     173     (99 )
                   

Net cash provided by operating activities

    200     204     127     531  
                   

Cash flows from investing activities:

                         
 

Cash proceeds from dispositions

    459     29     30     518  
 

Proceeds (payments) related to settlement of financial instruments

    (31 )   —     750     719  
 

Investments in and loans to cost and equity investees

    —     —     (257 )   (257 )
 

Repayment of loan by equity investee

    —     —     98     98  
 

Capital expended for property and equipment

    (123 )   (1 )   (5 )   (129 )
 

Net purchases of short term investments

    —     (137 )   (170 )   (307 )
 

Net (increase) decrease in restricted cash

    1     (20 )   (11 )   (30 )
 

Reattribution of cash

    807     —     (807 )   —  
 

Other investing activities, net

    (8 )   —     6     (2 )
                   

Net cash provided (used) by investing activities

    1,105     (129 )   (366 )   610  
                   

Cash flows from financing activities:

                         
 

Borrowings of debt

    1,048     —     88     1,136  
 

Repayments of debt

    (1,763 )   (2 )   (973 )   (2,738 )
 

Intergroup debt borrowings/(repayments)

    (316 )   158     158     —  
 

Repurchases of Liberty common stock

    —     (40 )   (286 )   (326 )
 

Other financing activities, net

    (43 )   (39 )   155     73  
                   

Net cash provided (used) by financing activities

    (1,074 )   77     (858 )   (1,855 )
                   

Effect of foreign currency rates on cash

    (15 )   —     —     (15 )
                   
 

Net increase (decrease) in cash and cash equivalents

    216     152     (1,097 )   (729 )
 

Cash and cash equivalents at beginning of period

    884     794     3,157     4,835  
                   
 

Cash and cash equivalents at end period

  $ 1,100     946     2,060     4,106  
                   

10



STATEMENT OF CASH FLOWS INFORMATION
Six months ended June 30, 2009
(unaudited)

 
  Attributed (note 1)    
 
 
  Interactive
Group
  Starz
Group
  Capital
Group
  Consolidated
Liberty
 
 
  amounts in millions
 

Cash flows from operating activities:

                         
 

Net earnings

  $ 88     230     41     359  
 

Adjustments to reconcile net earnings to net cash provided by operating activities:

                         
   

Earnings from discontinued operations

    —     (111 )   —     (111 )
   

Depreciation and amortization

    282     12     42     336  
   

Stock-based compensation

    21     40     2     63  
   

Cash payments for stock based compensation

    (9 )   (2 )   —     (11 )
   

Noncash interest expense

    39     35     —     74  
   

Share of losses of affiliates, net

    83     4     4     91  
   

Realized and unrealized losses (gains) on financial instruments, net

    47     (9 )   (40 )   (2 )
   

Losses (gains) on disposition of assets, net

    3     (1 )   (113 )   (111 )
   

Intergroup tax allocation

    97     57     (154 )   —  
   

Intergroup tax payments

    (138 )   (117 )   255     —  
   

Other intergroup cash transfers, net

    8     (4 )   (4 )   —  
   

Deferred income tax expense (benefit)

    (96 )   (22 )   59     (59 )
   

Other noncash charges (credits), net

    (22 )   (29 )   35     (16 )
   

Changes in operating assets and liabilities, net of the effects of acquisitions:

                         
     

Current assets

    350     (1 )   34     383  
     

Payables and other current liabilities

    (234 )   23     64     (147 )
                   

Net cash provided by operating activities

    519     105     225     849  
                   

Cash flows from investing activities:

                         
 

Cash proceeds from dispositions

    72     2     346     420  
 

Proceeds from settlement of financial instruments

    —     21     40     61  
 

Investments in and loans to cost and equity investees

    (23 )         (586 )   (609 )
 

Capital expenditures

    (84 )   (2 )   (7 )   (93 )
 

Net sales of short term investments

    —     —     59     59  
 

Net decrease (increase) in restricted cash

    (13 )   1     36     24  
 

Other investing activities, net

    (1 )   (35 )   (4 )   (40 )
                   

Net cash used by investing activities

    (49 )   (13 )   (116 )   (178 )
                   

Cash flows from financing activities:

                         
 

Borrowings of debt

    15     —     1,964     1,979  
 

Intergroup debt borrowings

    502     (251 )   (251 )   —  
 

Repayments of debt

    (760 )   (2 )   (973 )   (1,735 )
 

Repurchases of Liberty common stock

    —     —     (3 )   (3 )
 

Other financing activities, net

    (97 )   —     31     (66 )
                   

Net cash provided (used) by financing activities

    (340 )   (253 )   768     175  
                   

Effect of foreign currency rates on cash

    (16 )   (8 )   —     (24 )
                   

Net cash provided by discontinued operations:

                         
 

Cash used by operating activities

    —     (3 )   —     (3 )
 

Cash used by investing activities

    —     (17 )   —     (17 )
 

Cash provided by financing activities

    —     —     —     —  
 

Change in available cash held by discontinued operations

    —     45     —     45  
                   

Net cash provided by discontinued operations

    —     25     —     25  
                   
 

Net increase (decrease) in cash and cash equivalents

    114     (144 )   877     847  
 

Cash and cash equivalents at beginning of period

    832     732     1,496     3,060  
                   
 

Cash and cash equivalents at end period

  $ 946     588     2,373     3,907  
                   

11



Notes to Attributed Financial Information

(unaudited)

(1)
The assets attributed to our Interactive Group include our consolidated subsidiaries QVC, Inc., Provide Commerce, Inc., Backcountry.com, Inc., Bodybuilding.com, LLC and BuySeasons, Inc., and our interests in IAC/InterActiveCorp, GSI Commerce, Inc., Expedia, Inc., HSN, Inc., Interval Leisure Group, Inc. and Tree.com, Inc. Accordingly, the accompanying attributed financial information for the Interactive Group includes our investments in IAC/InterActiveCorp, Expedia, GSI, HSN, Interval and Lending Tree, as well as the assets, liabilities, revenue, expenses and cash flows of QVC, Provide, Backcountry, Bodybuilding and BuySeasons. We have also attributed certain of our debt obligations (and related interest expense) to the Interactive Group based upon a number of factors, including the cash flow available to the Interactive Group and its ability to pay debt service and our assessment of the optimal capitalization for the Interactive Group. The specific debt obligations attributed to each of the Interactive Group, the Starz Group and the Capital Group are described in note 4 below. In addition, we have allocated certain corporate general and administrative expenses among the Interactive Group, the Starz Group and the Capital Group as described in note 5 below.

    The Interactive Group focuses on video and on-line commerce businesses. Accordingly, we expect that businesses that we may acquire in the future that we believe are complementary to this strategy will also be attributed to the Interactive Group.

    The Starz Group consists primarily of our subsidiary Starz Entertainment, LLC and approximately $583 million of corporate cash. Accordingly, the accompanying attributed financial information for the Starz Group includes these investments and the assets, liabilities, revenue, expenses and cash flows of these consolidated subsidiaries.

    The Starz Group focuses primarily on video programming. Accordingly, we expect that businesses we may acquire in the future that we believe are complementary to this strategy will also be attributed to the Starz Group.

    The Capital Group consists of all of our businesses not included in the Interactive Group or the Starz Group, including our consolidated subsidiaries Starz Media, LLC, Atlanta National League Baseball Club, Inc., TruePosition, Inc. and certain cost and equity investments. Accordingly, the accompanying attributed financial information for the Capital Group includes these investments and the assets, liabilities, revenue, expenses and cash flows of these consolidated subsidiaries. In addition, we have attributed to the Capital Group all of our notes and debentures (and related interest expense) that have not been attributed to the Interactive Group or the Starz Group. See note 4 below for the debt obligations attributed to the Capital Group.

    Any businesses that we may acquire in the future that are not attributed to the Interactive Group or the Entertainment Group will be attributed to the Capital Group.

    While we believe the allocation methodology described above is reasonable and fair to each group, we may elect to change the allocation methodology in the future. In the event we elect to transfer assets or businesses from one group to the other, such transfer would be made on a fair value basis and would be accounted for as a short-term loan unless our board of directors determines to account for it as a long-term loan or through an inter-group interest.

    On February 25, 2010, Liberty announced that its board of directors had resolved to effect the following changes in attribution between the Capital Group and the Interactive Group, effective immediately (the "Reattribution"):

    •
    the change in attribution from the Interactive Group to the Capital Group of Liberty's 14.6% ownership interest in Live Nation Entertainment, Inc.;

12



Notes to Attributed Financial Information (Continued)

(unaudited)

    •
    the change in attribution from the Capital Group to the Interactive Group of the following debt securities:

    •
    $469 million in principal amount of 4% Exchangeable Senior Debentures due 2029 (the "2029 Exchangeables");

    •
    $460 million in principal amount of 3.75% Exchangeable Senior Debentures due 2030 (the "2030 Exchangeables"); and

    •
    $492 million in principal amount of 3.5% Exchangeable Senior Debentures due 2031 (the "2031 Exchangeables", and together with the 2029 Exchangeables and the 2030 Exchangeables, the "Exchangeable Notes");

    •
    the change in attribution from the Capital Group to the Interactive Group of approximately $830 million in net taxable income to be recognized ratably in tax years 2014 through 2018 as a result of the cancellation in April 2009 of $400 million in principal amount of 2029 Exchangeables and $350 million in principal amount of 2030 Exchangeables; and

    •
    the change in attribution from the Capital Group to the Interactive Group of $807 million in cash.

    Liberty has accounted for the Reattribution prospectively. This change in attribution had no effect on the assets and liabilities attributed to the Starz Group.

    The reattribution between the groups resulted in the following impact to attributed net assets:

 
  Interactive
Group
increase
(decrease)
  Capital Group
increase
(decrease)
 
 
  amounts in millions
 

Assets:

             
 

Cash

  $ 807     (807 )
 

Investment in available-for-sale securities

    (307 )   307  
           
     

Net increase (decrease) to assets

    500     (500 )

Liabilities (including accumulated other comprehensive earnings:

             
   

Exchangeable senior debentures (including accrued interest)

    767     (767 )
   

Deferred tax liabilities

    1,048     (1,048 )
   

Accumulated other comprehensive earnings

    (30 )   30  
           
       

Net increase (decrease) to liabilities

    1,785     (1,785 )

Impact to attributed net assets

 
$

(1,285

)
 
1,285
 
           

    The assets and liabilities were reattributed at their book values versus the estimated fair values of those assets and liabilities that were considered by our board of directors, among other factors, in approving the reattribution. As a result, on a book value basis there is a transfer of net assets between the tracking stocks of $1,285 million. The principal reasons for the difference between fair value and book value is (i) the deferred tax liabilities under GAAP are required to be carried at the gross undiscounted basis difference multiplied by the company's effective tax rate whereas on a fair value basis, these future tax liabilities are not expected to be incurred for many years and therefore their present discounted value is substantially less, and (ii) the senior exchangeables are expected to continue to generate interest deductions for tax purposes in excess of the annual cash

13



Notes to Attributed Financial Information (Continued)

(unaudited)

    coupon over their remaining life, the present value of which is not reflected in the book values of the reattributed assets and liabilities.

    During the second quarter of 2009, each of the Starz Group and the Capital Group made intergroup loans to the Interactive Group in the amount of $250 million. Such loans (i) are secured by various public stocks attributed to the Interactive Group, (ii) accrue interest quarterly at the rate of LIBOR plus 500 basis points and (iii) are due June 16, 2010. In the first quarter of 2010, the Interactive Group repaid the remaining balance of the intergroup loans by making payments of $158 million to each of the Starz Group and the Capital Group.

    During the second quarter of 2010, Liberty announced that its board of directors has authorized its management to proceed with a plan to separate its Liberty Capital and Liberty Starz tracking stock groups from its Liberty Interactive tracking stock group.

    The proposed split-off will be effected by the redemption of all the outstanding shares of Liberty Capital tracking stock and Liberty Starz tracking stock in exchange for shares in a newly formed company ("Splitco"). Splitco will hold substantially all the assets and be subject to substantially all the liabilities currently attributed to the Liberty Capital and Liberty Starz tracking stock groups. The common stock of Splitco will be divided into two tracking stock groups, one tracking assets that are currently attributed to the Liberty Capital group ("Splitco Capital") and the other tracking assets that are currently attributed to the Liberty Starz group ("Splitco Starz"). In the redemption, holders of Liberty Capital tracking stock will receive shares of Splitco Capital tracking stock and holders of Liberty Starz tracking stock will receive shares of Splitco Starz tracking stock. After the redemption, Splitco and Liberty will be separate public companies.

    The proposed split-off is intended to be tax-free to stockholders of Liberty and its completion will be subject to various conditions including the receipt of IRS private letter rulings, the opinions of tax counsel and required governmental approvals. The redemption that is necessary to effect the proposed split-off will require the affirmative vote of a majority of the voting power of the outstanding shares of Liberty Capital tracking stock and Liberty Starz tracking stock at a meeting called to consider the redemption, each voting as a separate class.

    On August 6, 2010, Liberty announced that it had filed suit in the Delaware Court of Chancery against the trustee under the indenture governing the public indebtedness issued by the Company's subsidiary, Liberty Media, LLC. The lawsuit was filed in response to allegations made by a law firm purporting to represent a holder with a large position in this public indebtedness. The lawsuit seeks a declaratory judgment by the court that the proposed split-off will not constitute a disposition of "all or substantially all" of the assets of Liberty Media, LLC, as those terms are used in the indenture, as well as related injunctive relief. Resolution of the subject matter of this lawsuit is a condition to Liberty completing the proposed split-off. Subject to the satisfaction of the conditions described above, Liberty intends to complete the proposed split-off in late 2010 or early 2011.

14



Notes to Attributed Financial Information (Continued)

(unaudited)

(2)
Investments in available-for-sale securities, including non-strategic securities, and other cost investments are summarized as follows:

 
  June 30,
2010
  December 31,
2009
 
 
  amounts in millions
 

Capital Group

             
 

Time Warner Inc.(a)

  $ 990     997  
 

Time Warner Cable Inc.(a)

    447     356  
 

Sprint Nextel Corporation(a)

    301     260  
 

Motorola, Inc.(a)

    339     403  
 

Viacom, Inc. 

    238     226  
 

Live Nation Entertainment, Inc.(b)

    260     —  
 

CenturyLink, Inc.(a)

    179     195  
 

Other available-for-sale equity securities(a)

    179     220  
 

SIRIUS XM debt securities(c)

    399     300  
 

Other available-for-sale debt securities

    429     376  
 

Other cost investments and related receivables

    7     22  
           
   

Total attributed Capital Group

    3,768     3,355  
           

Interactive Group

             
 

IAC/InterActiveCorp(d)

    281     492  
 

Other(e)

    —     242  
           
   

Total attributed Interactive Group

    281     734  
           

Starz Group

             
 

Other

    21     31  
           
   

Total attributed Starz Group

    21     31  
           
     

Consolidated Liberty

  $ 4,070     4,120  
           

(a)
Includes shares pledged as collateral for share borrowing arrangements.

(b)
On January 25, 2010, Live Nation, Inc. and Ticketmaster Entertainment, Inc. completed a merger transaction. Liberty owned approximately 29% of the outstanding common stock of Ticketmaster and received 1.474 shares of Live Nation Entertainment, Inc. for each share of Ticketmaster. As a result of the merger Liberty now owns approximately 15% of combined entity and accounts for the new investment as an AFS security. Liberty recorded the transaction at fair value and recorded a $178 million gain. At the time of the merger that investment was attributed to the Interactive Group. As a result of the reattribution the Live Nation investment is attributed to the Capital Group.

(c)
During the six months ended June 30, 2010 Liberty acquired $150 million of SIRIUS XM 8.75% bonds due April 15, 2015 at par and SIRIUS XM repurchased and retired certain public bonds of which Liberty owned approximately $55 million of principal amounts. Proceeds from the repurchase were approximately $58 million.

(d)
During the three months ended March 31, 2010, Liberty sold approximately 3.7 million shares of IAC in the open market for cash proceeds of approximately $77 million. Liberty also physically settled a derivative by delivering 7.5 million shares of IAC for proceeds of

15



Notes to Attributed Financial Information (Continued)

(unaudited)

    $153 million. The combined gain on the disposition of IAC shares recorded in gains (losses) on dispositions, net was $53 million.

(e)
During the three months ended March 31, 2010, QVC sold its investment in GSI Commerce for aggregate cash proceeds of $220 million. QVC recognized a $132 million gain on the sale.
(3)
The following table presents information regarding certain equity method investments:

 
   
   
   
  Share of
earnings (losses)
six months
ended
June 30,
 
 
  June 30, 2010  
 
  Percentage
ownership
  Carrying
value
  Market
value
 
 
  2010   2009  
 
  dollar amounts in millions
 

Interactive Group

                               
 

Expedia

    24 % $ 650   $ 1,300   $ 42   $ 19  

Capital Group

                               
 

SIRIUS XM(a)

    40 % $ 50   $ 2,458   $ —   $ 4  

(a)
As of June 30, 2010, the SIRIUS XM Preferred Stock had a market value of $2,458 million based on the value of the common stock into which it is convertible.

16



Notes to Attributed Financial Information (Continued)

(unaudited)

(4)
Debt attributed to the Interactive Group, the Starz Group and the Capital Group is comprised of the following:

 
  June 30, 2010  
 
  Outstanding
principal
  Carrying
value
 
 
  amounts in millions
 

Capital Group

             
 

3.125% Exchangeable Senior Debentures due 2023

  $ 1,138     1,178  
 

Liberty bank facility

    750     750  
 

Subsidiary debt

    86     86  
           
   

Total attributed Capital Group debt

    1,974     2,014  
           

Interactive Group

             
 

5.7% Senior Notes due 2013

    374     373  
 

8.5% Senior Debentures due 2029

    287     284  
 

8.25% Senior Debentures due 2030

    504     501  
 

4% Exchangeable Senior Debentures due 2029

    469     243  
 

3.75% Exchangeable Senior Debentures due 2030

    460     232  
 

3.5% Exchangeable Senior Debentures due 2031

    492     261  
 

3.25% Exchangeable Senior Debentures due 2031

    541     321  
 

QVC 7.125% Senior Secured Notes due 2017

    500     500  
 

QVC 7.5% Senior Secured Notes due 2019

    1,000     984  
 

QVC 7.375% Senior Secured Notes due 2020

    500     500  
 

QVC bank credit facilities

    1,825     1,825  
 

Other subsidiary debt

    71     71  
           
   

Total attributed Interactive Group debt

    7,023     6,095  
           

Starz Group

             
 

Subsidiary debt

    46     46  
           
   

Total attributed Starz Group debt

    46     46  
           

Total debt

  $ 9,043     8,155  
           
(5)
Cash compensation expense for our corporate employees has been allocated among the Interactive Group, the Starz Group and the Capital Group based on the estimated percentage of time spent providing services for each group. Stock compensation is allocated directly to the tracking stock groups based on the underlying stock of the options or other equity awards. Other general and administrative expenses are charged directly to the groups whenever possible and are otherwise allocated based on estimated usage or some other reasonably determined methodology. Amounts allocated from the Capital Group to the Interactive Group and the Starz Group, including stock-based compensation, are as follows:

 
  Six months ended
June 30,
 
 
  2010   2009  
 
  amounts in millions
 

Interactive Group

  $ 21     12  

Starz Group

  $ 9     40  

17



Notes to Attributed Financial Information (Continued)

(unaudited)

    While we believe that this allocation method is reasonable and fair to each group, we may elect to change the allocation methodology or percentages used to allocate general and administrative expenses in the future.

(6)
We have accounted for income taxes for the Interactive Group, the Starz Group and the Capital Group in the accompanying attributed financial information in a manner similar to a stand-alone company basis. To the extent this methodology differs from our tax sharing policy, differences have been reflected in the attributed net assets of the groups.

(7)
The Liberty Interactive common stock, the Liberty Starz common stock and the Liberty Capital common stock have voting and conversion rights under our amended charter. Following is a summary of those rights. Holders of Series A common stock of each group are entitled to one vote per share and holders of Series B common stock of each group are entitled to ten votes per share. Holders of Series C common stock of each group, if issued, will be entitled to 1/100th of a vote per share in certain limited cases and will otherwise not be entitled to vote. In general, holders of Series A and Series B common stock vote as a single class. In certain limited circumstances, the board may elect to seek the approval of only the holders of common stock related to our Interactive Group, our Starz Group or our Capital Group.

    At the option of the holder, each share of Series B common stock is convertible into one share of Series A common stock of the same group. At the discretion of our board, the common stock related to one group may be converted into common stock of the same series that is related to one of our other groups.

18




QuickLinks

Attributed Financial Information for Tracking Stock Groups
SUMMARY ATTRIBUTED FINANCIAL DATA
BALANCE SHEET INFORMATION June 30, 2010 (unaudited)
STATEMENT OF OPERATIONS AND COMPREHENSIVE EARNINGS INFORMATION Six months ended June 30, 2010 (unaudited)
STATEMENT OF OPERATIONS AND COMPREHENSIVE EARNINGS INFORMATION Six months ended June 30, 2009 (unaudited)
STATEMENT OF CASH FLOWS INFORMATION Six months ended June 30, 2010 (unaudited)
STATEMENT OF CASH FLOWS INFORMATION Six months ended June 30, 2009 (unaudited)
Notes to Attributed Financial Information (unaudited)