EX-99.1 16 a2190521zex-99_1.htm EX-99.1
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 99.1


Unaudited Attributed Financial Information for Tracking Stock Groups

        On May 9, 2006, we completed a restructuring and recapitalization pursuant to which we issued two new tracking stocks, one ("Liberty Interactive Stock") intended to reflect the separate performance of our businesses engaged in video and on-line commerce, the second ("Old Liberty Capital Stock") intended to reflect the separate performance of all of our assets and businesses not attributed to the Interactive Group. Each share of our existing Series A and Series B common stock was exchanged for .25 of a share of the same series of Liberty Interactive Stock and .05 of a share of the same series of Liberty Capital Stock.

        On March 3, 2008, we completed a reclassification of our Old Liberty Capital Stock, whereby each share of Old Liberty Capital Stock was reclassified into four shares of the same series of Liberty Entertainment Stock and one share of the same series of Liberty Capital Stock. Our Liberty Entertainment Stock is intended to reflect the separate performance of our Entertainment Group, which is comprised of certain of our businesses previously attributed to the Capital Group and which are engaged in video programming, direct-to-home satellite distribution and communications. Our Capital Group is comprised of our assets and businesses not attributed to either the Interactive Group or the Entertainment Group.

        The following tables present our assets, liabilities, revenue, expenses and cash flows as of and for the years ended December 31, 2008, 2007 and 2006. The tables further present our assets, liabilities, revenue, expenses and cash flows that are attributed to the Interactive Group, the Entertainment Group and the Capital Group, respectively. The financial information should be read in conjunction with our audited financial statements for the years ended December 31, 2008, 2007 and 2006 included in this Annual Report on Form 10-K. The attributed financial information presented in the tables has been prepared assuming the restructuring and the reclassification had been completed as of January 1, 2006.

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

1


SUMMARY ATTRIBUTED FINANCIAL DATA

Interactive Group

 
  December 31,  
 
  2008   2007   2006  
 
  amounts in millions
 

Summary Balance Sheet Data:

                   

Current assets

  $ 3,282     2,921     2,984  

Cost investments

  $ 739     2,044     2,572  

Equity investments

  $ 901     1,311     1,358  

Total assets

  $ 17,487     19,326     19,820  

Long-term debt, including current portion

  $ 7,131     7,177     6,383  

Deferred income tax liabilities, noncurrent

  $ 1,999     2,670     3,057  

Attributed net assts

  $ 6,303     7,530     8,561  

 

 
  Years ended December 31,  
 
  2008   2007   2006  
 
  amounts in millions
 

Summary Operations Data:

                   

Revenue

  $ 8,079     7,802     7,326  

Cost of goods sold

    (5,224 )   (4,925 )   (4,565 )

Operating expenses

    (748 )   (712 )   (668 )

Selling, general and administrative expenses(1)

    (584 )   (516 )   (472 )

Depreciation and amortization

    (561 )   (536 )   (491 )

Impairment of long-lived assets

    (56 )        
               
   

Operating income

    906     1,113     1,130  

Interest expense

    (473 )   (465 )   (417 )

Share of earnings (losses) of affiliates

    (1,192 )   77     47  

Other than temporary declines in fair value of investments

    (440 )        

Other income (expense), net

    (39 )   51     83  

Income tax benefit (expense)

    493     (306 )   (210 )

Minority interests in earnings of subsidiaries

    (36 )   (29 )   (35 )
               
 

Earnings (loss) before cumulative effect of accounting change

    (781 )   441     598  

Cumulative effect of accounting change, net of taxes

            (87 )
               
   

Net earnings (loss)

  $ (781 )   441     511  
               

(1)
Includes stock-based compensation of $32 million, $35 million and $59 million for the years ended December 31, 2008, 2007 and 2006, respectively.

2


SUMMARY ATTRIBUTED FINANCIAL DATA

Entertainment Group

 
  December 31,  
 
  2008   2007   2006  
 
  amounts in millions
 

Summary Balance Sheet Data:

                   

Current assets

  $ 1,631     793     804  

Cost investments

  $ 2     10,652     11,160  

Equity investments

  $ 13,366     249     253  

Total assets

  $ 16,322     13,808     14,340  

Long-term debt, including current portion

  $ 2,033     473     176  

Deferred income tax liabilities, noncurrent

  $ 1,735     3,521     3,703  

Attributed net assts

  $ 12,180     9,457     9,797  

 

 
  Years ended December 31,  
 
  2008   2007   2006  
 
  amounts in millions
 

Summary Operations Data:

                   

Revenue

  $ 1,391     1,136     1,075  

Operating expenses

    (863 )   (728 )   (768 )

Selling, general and administrative expenses(1)

    (220 )   (199 )   (141 )

Depreciation and amortization

    (48 )   (37 )   (41 )

Impairment of long-lived assets

    (1,262 )   (41 )   (113 )
               
   

Operating income (loss)

    (1,002 )   131     12  

Interest expense

    (74 )   (25 )   (31 )

Share of earnings of affiliates

    418     13     14  

Gains (losses) on dispositions of assets, net

    3,661     (1 )    

Other income, net

    502     74     25  

Income tax benefit (expense)

    1,347     (77 )   (43 )

Minority interests in losses of subsidiaries

        21     10  
               
 

Earnings (loss) before cumulative effect of accounting change

    4,852     136     (13 )

Cumulative effect of accounting change, net of taxes

            (2 )
               
   

Net earnings (loss)

  $ 4,852     136     (15 )
               

(1)
Includes stock-based compensation of $16 million, $46 million and $2 million for the years ended December 31, 2008, 2007 and 2006, respectively.

3


SUMMARY ATTRIBUTED FINANCIAL DATA

Capital Group

 
  December 31,  
 
  2008   2007   2006  
 
  amounts in millions
 

Summary Balance Sheet Data:

                   

Current assets

  $ 2,973     2,759     2,972  

Cost investments

  $ 2,118     4,873     7,890  

Total assets

  $ 8,361     12,679     13,509  

Long-term debt, including current portion

  $ 3,063     4,065     2,464  

Deferred income tax liabilities, noncurrent

  $ 1,166     2,267     2,901  

Attributed net assets

  $ 1,121     2,599     3,275  

 

 
  Years ended December 31,  
 
  2008   2007   2006  
 
  amounts in millions
 

Summary Operations Data:

                   

Revenue

  $ 617     485     212  

Operating expenses

    (515 )   (480 )   (164 )

Selling, general and administrative expenses(1)

    (398 )   (227 )   (119 )

Depreciation and amortization

    (101 )   (102 )   (50 )

Impairment of long-lived assets

    (251 )   (182 )    
               
   

Operating loss

    (648 )   (506 )   (121 )

Interest expense

    (172 )   (151 )   (232 )

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

    (292 )   1,261     (268 )

Gain on dispositions, net

    16     635     607  

Other income, net

    75     114     139  

Income tax benefit

    439     62     1  

Minority interests in earnings of subsidiaries

    (8 )   (27 )   (2 )
               
 

Earnings (loss) from continuing operations

    (590 )   1,388     124  

Earnings from discontinued operations, net of taxes

        149     220  
               
   

Net earnings (loss)

  $ (590 )   1,537     344  
               

(1)
Includes stock-based compensation of $2 million, $12 million and $6 million for the years ended December 31, 2008, 2007 and 2006, respectively.

4


BALANCE SHEET INFORMATION
December 31, 2008
(unaudited)

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

Assets

                               

Current assets:

                               
 

Cash and cash equivalents

  $ 832     807     1,496         3,135  
 

Trade and other receivables, net

    1,171     236     156         1,563  
 

Inventory, net

    1,032                 1,032  
 

Program rights

        498         (1 )   497  
 

Financial instruments

        38     1,119         1,157  
 

Current deferred tax assets

    201     47         (248 )    
 

Other current assets

    46     5     202     (18 )   235  
                       
   

Total current assets

    3,282     1,631     2,973     (267 )   7,619  
                       

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

    739     2     2,118         2,859  

Long-term financial instruments

        162     1,166         1,328  

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

    901     13,366     223         14,490  

Property and equipment, net

    1,064     120     147         1,331  

Goodwill

    5,859     486     205         6,550  

Trademarks

    2,491     6     14         2,511  

Other non-amortizable intangibles

            158         158  

Intangible assets subject to amortization, net

    3,115     144     230         3,489  

Other assets, at cost, net of accumulated amortization

    36     405     1,127         1,568  
                       
   

Total assets

  $ 17,487     16,322     8,361     (267 )   41,903  
                       

Liabilities and Equity

                               

Current liabilities:

                               
 

Accounts payable

  $ 513     13     24         550  
 

Accrued interest

    57         46         103  
 

Other accrued liabilities

    684     150     166     (1 )   999  
 

Intergroup payable/receivable

    71     15     (86 )        
 

Financial instruments

    155         398         553  
 

Current portion of debt (note 4)

    175     256     437         868  
 

Accrued stock compensation

    17     176     3         196  
 

Current deferred tax liabilities

            1,029     (248 )   781  
 

Other current liabilities

    38     7     68     (15 )   98  
                       
   

Total current liabilities

    1,710     617     2,085     (264 )   4,148  
                       

Long-term debt (note 4)

    6,956     1,777     2,626         11,359  

Long-term financial instruments

    178         11         189  

Deferred income tax liabilities (note 6)

    1,999     1,735     1,166         4,900  

Other liabilities

    187     13     1,351     (1 )   1,550  
                       
   

Total liabilities

    11,030     4,142     7,239     (265 )   22,146  

Minority interests in equity of subsidiaries

    154         1         155  

Equity/Attributed net assets

    6,303     12,180     1,121     (2 )   19,602  
                       
   

Total liabilities and equity

  $ 17,487     16,322     8,361     (267 )   41,903  
                       

5


BALANCE SHEET INFORMATION
December 31, 2007
(unaudited)

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

Assets

                               

Current assets:

                               
 

Cash and cash equivalents

  $ 557     90     2,488         3,135  
 

Trade and other receivables, net

    1,179     183     155         1,517  
 

Inventory, net

    975                 975  
 

Program rights

        515             515  
 

Financial instruments

            23         23  
 

Current deferred tax assets

    149             (149 )    
 

Other current assets

    61     5     93     (15 )   144  
                       
   

Total current assets

    2,921     793     2,759     (164 )   6,309  
                       

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

    2,044     10,652     4,873         17,569  

Long-term financial instruments

    14     29     1,547         1,590  

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

    1,311     249     257         1,817  

Investment in special purpose entity

            750         750  

Property and equipment, net

    1,074     129     148         1,351  

Goodwill

    5,928     1,500     427         7,855  

Trademarks

    2,489     8     18         2,515  

Other non-amortizable intangibles

            173         173  

Intangible assets subject to amortization, net

    3,502     46     315         3,863  

Other assets, at cost, net of accumulated amortization

    43     402     1,412         1,857  
                       
   

Total assets

  $ 19,326     13,808     12,679     (164 )   45,649  
                       

Liabilities and Equity

                               

Current liabilities:

                               
 

Accounts payable

  $ 571     6     28         605  
 

Accrued interest

    100     8     40         148  
 

Other accrued liabilities

    644     148     144         936  
 

Intergroup payable/receivable

    95     (1 )   (94 )        
 

Financial instruments

    16         1,190         1,206  
 

Current portion of debt (note 4)

    13     3     175         191  
 

Accrued stock compensation

    20     164     23         207  
 

Current deferred tax liabilities

            242     (149 )   93  
 

Other current liabilities

    46     6     51     (15 )   88  
                       
   

Total current liabilities

    1,505     334     1,799     (164 )   3,474  
                       

Long-term debt (note 4)

    7,164     470     3,890         11,524  

Long-term financial instruments

    79         97         176  

Deferred income tax liabilities (note 6)

    2,670     3,521     2,267         8,458  

Other liabilities

    271     26     1,268         1,565  
                       
   

Total liabilities

    11,689     4,351     9,321     (164 )   25,197  

Minority interests in equity of subsidiaries

    107         759         866  

Equity/Attributed net assets

    7,530     9,457     2,599         19,586  
                       
   

Total liabilities and equity

  $ 19,326     13,808     12,679     (164 )   45,649  
                       

6


STATEMENT OF OPERATIONS AND COMPREHENSIVE EARNINGS (LOSS) INFORMATION
Year ended December 31, 2008
(unaudited)

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

Revenue:

                               
 

Net retail sales

  $ 8,079                 8,079  
 

Communications and programming services

        1,391     617     (3 )   2,005  
                       

    8,079     1,391     617     (3 )   10,084  
                       

Operating costs and expenses:

                               
 

Cost of sales

    5,224                 5,224  
 

Operating

    748     863     515         2,126  
 

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

    584     220     398         1,202  
 

Depreciation and amortization

    561     48     101         710  
 

Impairment of long-lived assets

    56     1,262     251         1,569  
                       

    7,173     2,393     1,265         10,831  
                       
     

Operating income (loss)

    906     (1,002 )   (648 )   (3 )   (747 )

Other income (expense):

                               
 

Interest expense

    (473 )   (74 )   (172 )       (719 )
 

Dividend and interest income

    22     16     136         174  
 

Share of earnings (losses) of affiliates, net

    (1,192 )   418     (64 )       (838 )
 

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

    (240 )   498     (292 )       (34 )
 

Gains on dispositions of assets, net

    2     3,661     16         3,679  
 

Other than temporary declines in fair value of investments

    (440 )       (1 )       (441 )
 

Gain on early extinguishment of debt

    240                 240  
 

Other, net

    (63 )   (12 )   4         (71 )
                       

    (2,144 )   4,507     (373 )       1,990  
                       
   

Earnings (loss) before income taxes and minority interests

    (1,238 )   3,505     (1,021 )   (3 )   1,243  

Income tax benefit (note 6)

    493     1,347     439     1     2,280  

Minority interests in earnings of subsidiaries

    (36 )       (8 )       (44 )
                       
   

Net earnings (loss)

  $ (781 )   4,852     (590 )   (2 )   3,479  
                       

Other comprehensive earnings (loss), net of taxes:

                               
 

Foreign currency translation adjustments

    (37 )       (9 )       (46 )
 

Unrealized holding losses arising during the period

    (498 )   (312 )   (2 )       (812 )
 

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

    272     (2,273 )   1         (2,000 )
 

Share of other comprehensive earnings of equity affiliates

    (10 )   (33 )           (43 )
 

Other

    (60 )       (2 )       (62 )
                       
     

Other comprehensive loss

    (333 )   (2,618 )   (12 )       (2,963 )
                       

Comprehensive earnings (loss)

  $ (1,114 )   2,234     (602 )   (2 )   516  
                       

7


STATEMENT OF OPERATIONS AND COMPREHENSIVE EARNINGS (LOSS) INFORMATION
Year ended December 31, 2007
(unaudited)

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

Revenue:

                         
 

Net retail sales

  $ 7,802             7,802  
 

Communications and programming services

        1,136     485     1,621  
                   

    7,802     1,136     485     9,423  
                   

Operating costs and expenses:

                         
 

Cost of sales

    4,925             4,925  
 

Operating

    712     728     480     1,920  
 

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

    516     199     227     942  
 

Depreciation and amortization

    536     37     102     675  
 

Impairment of long-lived assets

        41     182     223  
                   

    6,689     1,005     991     8,685  
                   
     

Operating income (loss)

    1,113     131     (506 )   738  

Other income (expense):

                         
 

Interest expense

    (465 )   (25 )   (151 )   (641 )
 

Dividend and interest income

    44     60     217     321  
 

Share of earnings (losses) of affiliates, net

    77     13     (68 )   22  
 

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

    (6 )   14     1,261     1,269  
 

Gains (losses) on dispositions of assets, net

    12     (1 )   635     646  
 

Other than temporary declines in fair value of investments

            (33 )   (33 )
 

Other, net

    1         (2 )   (1 )
                   

    (337 )   61     1,859     1,583  
                   
   

Earnings from continuing operations before income taxes and minority interests

    776     192     1,353     2,321  

Income tax benefit (expense) (note 6)

    (306 )   (77 )   62     (321 )

Minority interests in losses (earnings) of subsidiaries

    (29 )   21     (27 )   (35 )
                   
   

Earnings from continuing operations

    441     136     1,388     1,965  

Earnings from discontinued operations, net of taxes

            149     149  
                   
   

Net earnings

  $ 441     136     1,537     2,114  
                   

Other comprehensive earnings (loss), net of taxes:

                         
 

Foreign currency translation adjustments

    96         (1 )   95  
 

Unrealized holding losses arising during the period

    (394 )   (317 )   (845 )   (1,556 )
 

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

            (375 )   (375 )
 

Share of other comprehensive earnings of equity affiliates

    3             3  
 

Other

    (46 )           (46 )
                   
     

Other comprehensive loss

    (341 )   (317 )   (1,221 )   (1,879 )
                   

Comprehensive earnings (loss)

  $ 100     (181 )   316     235  
                   

8


STATEMENT OF OPERATIONS AND COMPREHENSIVE EARNINGS INFORMATION
Year ended December 31, 2006
(unaudited)

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

Revenue:

                         
 

Net retail sales

  $ 7,326             7,326  
 

Communications and programming services

        1,075     212     1,287  
                   

    7,326     1,075     212     8,613  
                   

Operating costs and expenses:

                         
 

Cost of sales

    4,565             4,565  
 

Operating

    668     768     164     1,600  
 

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

    472     141     119     732  
 

Depreciation and amortization

    491     41     50     582  
 

Impairment of long-lived assets

        113         113  
                   

    6,196     1,063     333     7,592  
                   
     

Operating income (loss)

    1,130     12     (121 )   1,021  

Other income (expense):

                         
 

Interest expense

    (417 )   (31 )   (232 )   (680 )
 

Dividend and interest income

    40     61     113     214  
 

Share of earnings of affiliates, net

    47     14     30     91  
 

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

    20     (31 )   (268 )   (279 )
 

Gains on dispositions of assets, net

            607     607  
 

Other than temporary declines in fair value of investments

            (4 )   (4 )
 

Other, net

    23     (5 )       18  
                   

    (287 )   8     246     (33 )
                   
   

Earnings from continuing operations before income taxes and minority interests

    843     20     125     988  

Income tax benefit (expense) (note 6)

    (210 )   (43 )   1     (252 )

Minority interests in losses (earnings) of subsidiaries

    (35 )   10     (2 )   (27 )
                   
   

Earnings (loss) from continuing operations

    598     (13 )   124     709  

Earnings from discontinued operations, net of taxes

            220     220  

Cumulative effect of accounting change, net of taxes

    (87 )   (2 )       (89 )
                   
   

Net earnings (loss)

  $ 511     (15 )   344     840  
                   

Other comprehensive earnings (loss), net of taxes:

                         
 

Foreign currency translation adjustments

    108     3     (1 )   110  
 

Unrealized holding gains arising during the period

    351     1,851     403     2,605  
 

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

            (185 )   (185 )
 

Share of other comprehensive earnings of equity affiliates

    1             1  
                   
 

Other comprehensive earnings

    460     1,854     217     2,531  
                   

Comprehensive earnings

  $ 971     1,839     561     3,371  
                   

9


STATEMENT OF CASH FLOWS INFORMATION
Year ended December 31, 2008
(unaudited)

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

Cash flows from operating activities:

                               
 

Net earnings (loss)

  $ (781 )   4,852     (590 )   (2 )   3,479  
 

Adjustments to reconcile net earnings (loss) to net cash provided (used) by operating activities:

                               
   

Depreciation and amortization

    561     48     101         710  
   

Impairment of long-lived assets

    56     1,262     251         1,569  
   

Stock-based compensation

    32     16     2         50  
   

Cash payments for stock-based compensation

    (9 )   (14 )   (1 )       (24 )
   

Noncash interest expense

    7     51     1         59  
   

Share of losses (earnings) of affiliates, net

    1,192     (418 )   64         838  
   

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

    240     (498 )   292         34  
   

Gains on dispositions of assets, net

    (2 )   (3,661 )   (16 )       (3,679 )
   

Other than temporary declines in fair value of investments

    440         1         441  
   

Minority interests in earnings of subsidiaries

    36         8         44  
   

Deferred income tax benefit

    (828 )   (1,433 )   (300 )       (2,561 )
   

Other noncash charges (credits), net

    (178 )       98         (80 )
   

Intergroup tax allocation

    239     83     (322 )        
   

Intergroup tax payments

    (190 )   (81 )   271          
   

Other intergroup cash transfers, net

    (68 )   9     59          
   

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

                               
     

Current assets

    (74 )   23     (132 )   3     (180 )
     

Payables and other current liabilities

    (165 )   (13 )   123     (1 )   (56 )
                       
       

Net cash provided (used) by operating activities

    508     226     (90 )       644  
                       

Cash flows from investing activities:

                               
 

Cash proceeds from dispositions

    18     8     17         43  
 

Proceeds from settlement of derivatives

        45     33         78  
 

Cash received in exchange transactions

        463             463  
 

Cash paid for acquisitions, net of cash acquired

    (69 )   (7 )   (1 )       (77 )
 

Investment in and loans to cost and equity investees

    (340 )   (1,996 )   (232 )       (2,568 )
 

Capital expenditures

    (166 )   (8 )   (29 )       (203 )
 

Net purchases of short term investments

            (25 )       (25 )
 

Net decrease in restricted cash

            383         383  
 

Other investing activities, net

    16     (13 )   (74 )       (71 )
                       
       

Net cash provided (used) by investing activities

    (541 )   (1,508 )   72         (1,977 )
                       

Cash flows from financing activities:

                               
 

Borrowings of debt

    1,483     2,159     1,548         5,190  
 

Repayments of debt

    (1,437 )   (232 )   (1,323 )       (2,992 )
 

Repurchases of Liberty common stock

    (75 )       (462 )       (537 )
 

Settlement of financial instruments

    (56 )   (13 )   (277 )       (346 )
 

Intergroup cash transfers, net

        450     (450 )        
 

Reattribution of cash

    380     (380 )            
 

Other financing activities, net

    (17 )   15     3         1  
                       
       

Net cash provided (used) by financing activities

    278     1,999     (961 )       1,316  
                       

Effect of foreign currency rates on cash

    30         (13 )       17  
                       

Net increase (decrease) in cash and cash equivalents

    275     717     (992 )        

Cash and cash equivalents at beginning of year

    557     90     2,488         3,135  
                       

Cash and cash equivalents at end of year

  $ 832     807     1,496         3,135  
                       

10


STATEMENT OF CASH FLOWS INFORMATION
Year ended December 31, 2007
(unaudited)

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

Cash flows from operating activities:

                         
 

Net earnings

  $ 441     136     1,537     2,114  
 

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

                         
   

Earnings from discontinued operations

            (149 )   (149 )
   

Depreciation and amortization

    536     37     102     675  
   

Impairment of long-lived assets

        41     182     223  
   

Stock-based compensation

    35     46     12     93  
   

Cash payments for stock-based compensation

    (37 )       (3 )   (40 )
   

Noncash interest expense

    4         5     9  
   

Share of losses (earnings) of affiliates, net

    (77 )   (13 )   68     (22 )
   

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

    6     (14 )   (1,261 )   (1,269 )
   

Losses (gains) on dispositions of assets, net

    (12 )   1     (635 )   (646 )
   

Other than temporary declines in fair value of investments

            33     33  
   

Minority interests in earnings (losses) of subsidiaries

    29     (21 )   27     35  
   

Deferred income tax expense (benefit)

    (128 )   48     200     120  
   

Other noncash charges (credits), net

    (1 )       142     141  
   

Intergroup tax allocation

    278     28     (306 )    
   

Intergroup tax payments

    (321 )   (50 )   371      
   

Other intergroup cash transfers, net

    54         (54 )    
   

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

                         
     

Current assets

    (290 )   19     (165 )   (436 )
     

Payables and other current liabilities

    87     (40 )   230     277  
                   
       

Net cash provided by operating activities

    604     218     336     1,158  
                   

Cash flows from investing activities:

                         
 

Cash proceeds from dispositions

    12         483     495  
 

Net proceeds from settlement of derivatives

            75     75  
 

Cash received in exchange transactions

            1,154     1,154  
 

Cash paid for acquisitions, net of cash acquired

    (236 )   (105 )   (7 )   (348 )
 

Investment in special purpose entity

            (750 )   (750 )
 

Capital expenditures

    (289 )   (11 )   (16 )   (316 )
 

Net sales of short term investments

            34     34  
 

Net increase in restricted stock

            (882 )   (882 )
 

Other investing activities, net

    (74 )   11     (132 )   (195 )
                   
       

Net cash used by investing activities

    (587 )   (105 )   (41 )   (733 )
                   

Cash flows from financing activities:

                         
 

Borrowings of debt

    1,112         757     1,869  
 

Repayments of debt

    (332 )   (3 )   (163 )   (498 )
 

Intergroup cash transfers, net

        (111 )   111      
 

Repurchases of Liberty common stock

    (1,224 )       (1,305 )   (2,529 )
 

Contribution from minority owner

            751     751  
 

Other financing activities, net

    28         (27 )   1  
                   
       

Net cash provided (used) by financing activities

    (416 )   (114 )   124     (406 )
                   

Effect of foreign currency rates on cash

    10         (2 )   8  
                   

Net cash provided by discontinued operations:

                         
 

Cash provided by operating activities

            8     8  
 

Cash used by investing activities

            (9 )   (9 )
 

Change in available cash held by discontinued operations

            2     2  
                   
       

Net cash provided by discontinued operations

            1     1  
                   

Net increase (decrease) in cash and cash equivalents

    (389 )   (1 )   418     28  

Cash and cash equivalents at beginning of year

    946     91     2,070     3,107  
                   

Cash and cash equivalents at end of year

  $ 557     90     2,488     3,135  
                   

11


STATEMENT OF CASH FLOWS INFORMATION
Year ended December 31, 2006
(unaudited)

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

Cash flows from operating activities:

                         
 

Net earnings (loss)

  $ 511     (15 )   344     840  
 

Adjustments to reconcile net earnings (loss) to net cash provided by operating activities:

                         
   

Earnings from discontinued operations

            (220 )   (220 )
   

Cumulative effect of accounting change

    87     2         89  
   

Depreciation and amortization

    491     41     50     582  
   

Impairment of long-lived assets

        113         113  
   

Stock-based compensation

    59     2     6     67  
   

Cash payments for stock-based compensation

    (111 )       (4 )   (115 )
   

Noncash interest expense

    4     1     103     108  
   

Share of earnings of affiliates, net

    (47 )   (14 )   (30 )   (91 )
   

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

    (20 )   31     268     279  
   

Gains on dispositions of assets, net

            (607 )   (607 )
   

Other than temporary declines in fair value of investments

            4     4  
   

Minority interests in earnings (losses) of subsidiaries

    35     (10 )   2     27  
   

Deferred income tax expense (benefit)

    (262 )   17     (220 )   (465 )
   

Other noncash charges (credits), net

    (13 )   5     52     44  
   

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

                         
     

Current assets

    (219 )   72     (155 )   (302 )
     

Payables and other current liabilities

    38     (106 )   728     660  
                   
       

Net cash provided by operating activities

    553     139     321     1,013  
                   

Cash flows from investing activities:

                         
 

Cash proceeds from dispositions

            1,322     1,322  
 

Proceeds (payments) from origination of derivatives

    (5 )       64     59  
 

Net proceeds from settlement of derivatives

            101     101  
 

Cash paid for acquisitions, net of cash acquired

    (767 )   (174 )   (266 )   (1,207 )
 

Capital expenditures

    (259 )   (9 )   (10 )   (278 )
 

Net sales of short term investments

    23         264     287  
 

Other investing activities, net

    (8 )   80     (241 )   (169 )
                   
       

Net cash provided (used) by investing activities

    (1,016 )   (103 )   1,234     115  
                   

Cash flows from financing activities:

                         
 

Borrowings of debt

    3,227         2     3,229  
 

Repayments of debt

    (2,188 )   (3 )       (2,191 )
 

Intergroup cash transfers, net

    293     (32 )   (261 )    
 

Repurchases of Liberty common stock

    (954 )           (954 )
 

Other financing activities, net

    68     5     (93 )   (20 )
                   
       

Net cash provided (used) by financing activities

    446     (30 )   (352 )   64  
                   

Effect of foreign currency rates on cash

    18             18  
                   

Net cash provided by discontinued operations:

                         
 

Cash provided by operating activities

            62     62  
 

Cash used by investing activities

            (67 )   (67 )
 

Cash provided by financing activities

            6     6  
                   
       

Net cash provided by discontinued operations

            1     1  
                   

Net increase in cash and cash equivalents

    1     6     1,204     1,211  

Cash and cash equivalents at beginning of year

    945     85     866     1,896  
                   

Cash and cash equivalents at end of year

  $ 946     91     2,070     3,107  
                   

12



Notes to Attributed Financial Information

(unaudited)

(1)
The assets attributed to our Interactive Group as of December 31, 2008 include our consolidated subsidiaries QVC, Inc., Provide Commerce, Inc., Backcountry.com, Inc., Bodybuilding.com, LLC and BuySeasons, Inc., and our noncontrolling interests in IAC/InterActiveCorp, Expedia, Inc., GSI Commerce, Inc., HSN, Inc., Interval Leisure Group, Inc., Ticketmaster Entertainment, Inc. and Tree.com, Inc. Accordingly, the accompanying attributed financial information for the Interactive Group includes the foregoing investments, 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 Entertainment 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 Entertainment 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 Entertainment Group consists of our subsidiaries Starz Entertainment, LLC, FUN Technologies, Inc and Liberty Sports Holdings, LLC, our noncontrolling equity interests in The DIRECTV Group, Inc., GSN, LLC and WildBlue Communications, Inc. and approximately $633 million of corporate cash and cash equivalents. Accordingly, the accompanying attributed financial information for the Entertainment Group includes these investments and the assets, liabilities, revenue, expenses and cash flows of these consolidated subsidiaries. We have also attributed, an equity collar on 98.75 million shares of DIRECTV common stock and $1,981 million of borrowings against the put value of such collar to the Entertainment Group.

    The Entertainment Group focuses primarily on programming and communications 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 Entertainment Group.

    The Capital Group consists of all of our businesses not included in the Interactive Group or the Entertainment Group, including our consolidated subsidiaries Starz Media, LLC, Atlanta National League Baseball Club, Inc., TruePosition, Inc., Leisure Arts, Inc., and WFRV and WJMN Television Station, 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 Entertainment Group. See note 4 below for the debt obligations attributed to the Capital Group.

    Any businesses that we may acquire in the future that we do not attribute 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.

13



Notes to Attributed Financial Information

(unaudited)

(2)
Investments in AFS securities, which are recorded at their respective fair market values, and other cost investments are summarized as follows:
 
  December 31,  
 
  2008   2007  
 
  amounts in millions
 

Capital Group

             
 

Time Warner Inc.(a)

  $ 1,033     1,695  
 

Sprint Nextel Corporation(a)

    160     1,150  
 

Motorola, Inc.(a)

    328     1,187  
 

Viacom, Inc. 

    145     333  
 

Embarq Corporation(a)

    157     216  
 

Other AFS equity securities(a)

    40     104  
 

Other AFS debt securities

    224     156  
 

Other cost investments and related receivables

    31     32  
           
   

Total attributed Capital Group

    2,118     4,873  
           

Interactive Group

             
 

IAC/InterActiveCorp

    638     1,863  
 

Other AFS securities

    101     181  
           
   

Total attributed Interactive Group

    739     2,044  
           

Entertainment Group

             
 

News Corporation

        10,647  
 

Other

    2     5  
           
   

Total attributed Entertainment Group

    2     10,652  
           
 

Consolidated Liberty

  $ 2,859     17,569  
           

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

(3)
The following table presents information regarding certain equity method investments attributed to each of the Interactive Group and the Entertainment Group:
 
  December 31, 2008   Share of earnings (losses)
Years ended
December 31,
 
 
  Percentage
ownership
  Carrying
value
  Market
value
 
 
  2008   2007   2006  
 
  dollar amounts in millions
 

Interactive Group

                                     
 

Expedia

    24 % $ 559     570     (726 )   68     50  

Entertainment Group

                                     
 

DIRECTV

    54 % $ 13,085     12,571     404          

        Our share of losses of Expedia for the year ended December 31, 2008 includes the write off of our excess basis in the amount of $119 million.

14



Notes to Attributed Financial Information

(unaudited)

(4)
Debt attributed to the Interactive Group, the Capital Group and the Entertainment Group is comprised of the following:
 
  December 31, 2008  
 
  Outstanding
principal
  Carrying
value
 
 
  amounts in millions
 

Interactive Group

             
 

7.875% Senior Notes due 2009

  $ 104     104  
 

7.75% Senior Notes due 2009

    13     13  
 

5.7% Senior Notes due 2013

    803     801  
 

8.5% Senior Debentures due 2029

    287     284  
 

8.25% Senior Debentures due 2030

    505     501  
 

3.25% Exchangeable Senior Debentures due 2031

    551     138  
 

QVC bank credit facilities

    5,230     5,230  
 

Other subsidiary debt

    60     60  
           
   

Total Interactive Group debt

    7,553     7,131  
           

Capital Group

             
 

3.125% Exchangeable Senior Debentures due 2023

    1,264     918  
 

4% Exchangeable Senior Debentures due 2029

    869     256  
 

3.75% Exchangeable Senior Debentures due 2030

    810     241  
 

3.5% Exchangeable Senior Debentures due 2031

    497     138  
 

Liberty bank facility

    750     750  
 

Liberty derivative loan

    625     625  
 

Subsidiary debt

    135     135  
           
   

Total Capital Group debt

    4,950     3,063  
           

Entertainment Group

             
 

DIRECTV Collar Loan

    1,981     1,981  
 

Subsidiary debt

    52     52  
           
   

Total Entertainment Group debt

    2,033     2,033  
           

Total debt

  $ 14,536     12,227  
           
(5)
Cash compensation expense for our corporate employees has been allocated among the Interactive Group, the Entertainment Group and the Capital Group based on the estimated percentage of time spent providing services for each group. Stock-based compensation expense for our corporate employees has been allocated among the Interactive Group, the Entertainment Group and the Capital Group based on the compensation derived from the equity awards for the respective tracking stock. 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

15



Notes to Attributed Financial Information

(unaudited)

    determined methodology. Amounts allocated from the Capital Group to the Interactive Group and the Entertainment Group, including stock-based compensation, are as follows:

 
  Years ended
December 31,
 
 
  2008   2007   2006  
 
  amounts in millions
 

Interactive Group

  $ 19     17     13  

Entertainment Group

  $ 11     19     12  

    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 Entertainment 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.

Interactive Group

    The Interactive Group's income tax benefit (expense) consists of:

 
  Years ended
December 31,
 
 
  2008   2007   2006  
 
  amounts in millions
 

Current:

                   
 

Federal

  $ (220 )   (280 )   (305 )
 

State and local

    (19 )   (64 )   (57 )
 

Foreign

    (96 )   (90 )   (110 )
               

    (335 )   (434 )   (472 )
               

Deferred:

                   
 

Federal

    708     94     197  
 

State and local

    110     33     62  
 

Foreign

    10     1     3  
               

    828     128     262  
               

Income tax benefit (expense)

  $ 493     (306 )   (210 )
               

16



Notes to Attributed Financial Information

(unaudited)

        The Interactive Group's income tax benefit (expense) differs from the amounts computed by applying the U.S. federal income tax rate of 35% as a result of the following:

 
  Years ended
December 31,
 
 
  2008   2007   2006  
 
  amounts in millions
 

Computed expected tax benefit (expense)

  $ 446     (262 )   (283 )

Change in estimated foreign and state tax rates

    4     (6 )   132  

State and local income taxes, net of federal income taxes

    57     (19 )   (23 )

Foreign taxes, net of foreign tax credits

    28     (10 )   (20 )

Change in valuation allowance affecting tax expense

    15     5     (14 )

Minority interest

    (13 )   (10 )   (12 )

Nondeductible losses related to the Company's common stock

    (57 )        

Recognition of tax benefits (expense) not previously recognized, net

    19     (5 )   (5 )

Disqualifying disposition of incentive stock options not deductible for book purposes

            14  

Other, net

    (6 )   1     1  
               
 

Income tax benefit (expense)

  $ 493     (306 )   (210 )
               

        The tax effects of temporary differences that give rise to significant portions of the Interactive Group's deferred tax assets and deferred tax liabilities are presented below:

 
  December 31,  
 
  2008   2007  
 
  amounts in millions
 

Deferred tax assets:

             
 

Net operating and capital loss carryforwards

  $ 42     43  
 

Accrued stock compensation

    11     11  
 

Other accrued liabilities

    197     148  
 

Deferred revenue

    9     11  
 

Investments

    181      
 

Other future deductible amounts

    121     100  
           
   

Deferred tax assets

    561     313  
 

Valuation allowance

        (12 )
           
   

Net deferred tax assets

    561     301  
           

Deferred tax liabilities:

             
 

Investments

        594  
 

Intangible assets

    1,959     2,083  
 

Discount on exchangeable debentures

    300      
 

Other

    100     145  
           
   

Deferred tax liabilities

    2,359     2,822  
           

Net deferred tax liabilities

  $ 1,798     2,521  
           

17



Notes to Attributed Financial Information

(unaudited)

Entertainment Group

    The Entertainment Group's income tax benefit (expense) consists of:

 
  Years ended
December 31,
 
 
  2008   2007   2006  
 
  amounts in millions
 

Current:

                   
 

Federal

  $ (74 )   (28 )   (24 )
 

State and local

    (11 )   1      
 

Foreign

    (1 )   (2 )   (2 )
               

    (86 )   (29 )   (26 )
               

Deferred:

                   
 

Federal

    1,276     (38 )   (12 )
 

State and local

    157     (10 )   (5 )
 

Foreign

             
               

    1,433     (48 )   (17 )
               

Income tax benefit (expense)

  $ 1,347     (77 )   (43 )
               

        The Entertainment Group's income tax benefit (expense) differs from the amounts computed by applying the U.S. federal income tax rate of 35% as a result of the following:

 
  Years ended
December 31,
 
 
  2008   2007   2006  
 
  amounts in millions
 

Computed expected tax expense

  $ (1,226 )   (75 )   (10 )

Nontaxable exchange of investments for subsidiaries and cash

    2,933          

State and local income taxes, net of federal income taxes

    92     (6 )   (3 )

Change in valuation allowance affecting tax expense

    (10 )   (4 )   (6 )

Impairment of goodwill not deductible for tax purposes

    (442 )   (11 )   (39 )

Dividends received deduction

        12     12  

Other, net

        7     3  
               
 

Income tax benefit (expense)

  $ 1,347     (77 )   (43 )
               

18



Notes to Attributed Financial Information

(unaudited)

        The tax effects of temporary differences that give rise to significant portions of the Entertainment Group's deferred tax assets and deferred tax liabilities are presented below:

 
  December 31,  
 
  2008   2007  
 
  amounts in millions
 

Deferred tax assets:

             
 

Net operating and capital loss carryforwards

  $ 37     1  
 

Accrued stock compensation

    69     65  
 

Intangible assets

        47  
 

Other future deductible amounts

    11     3  
           
   

Deferred tax assets

    117     116  
 

Valuation allowance

    (45 )   (33 )
           
   

Net deferred tax assets

    72     83  
           

Deferred tax liabilities:

             
 

Investments

    1,699     3,396  
 

Discount on exchangeable debentures

        193  
 

Other

    61     15  
           
   

Deferred tax liabilities

    1,760     3,604  
           

Net deferred tax liabilities

  $ 1,688     3,521  
           

Capital Group

    The Capital Group's income tax benefit (expense) consists of:

 
  Years ended
December 31,
 
 
  2008   2007   2006  
 
  amounts in millions
 

Current:

                   
 

Federal

  $ 127     281     (184 )
 

State and local

    9     (18 )   (35 )
 

Foreign

    3     (1 )    
               

    139     262     (219 )
               

Deferred:

                   
 

Federal

    266     (208 )   177  
 

State and local

    34     8     42  
 

Foreign

            1  
               

    300     (200 )   220  
               

Income tax benefit

  $ 439     62     1  
               

19



Notes to Attributed Financial Information

(unaudited)

    The Capital Group's income tax benefit (expense) differs from the amounts computed by applying the U.S. federal income tax rate of 35% as a result of the following:

 
  Years ended
December 31,
 
 
  2008   2007   2006  
 
  amounts in millions
 

Computed expected tax benefit (expense)

  $ 361     (463 )   (43 )

Nontaxable exchange of investments for subsidiaries and cash

    (2 )   541      

State and local income taxes, net of federal income taxes

    28     (10 )   (8 )

Change in valuation allowance affecting tax expense

    (3 )   (10 )   96  

Disposition of nondeductible goodwill in sales transaction

            (43 )

Recognition of tax benefit not previously recognized, net

    56          

Other, net

    (1 )   4     (1 )
               

Income tax benefit

  $ 439     62     1  
               

    The tax effects of temporary differences that give rise to significant portions of the Capital Group's deferred tax assets and deferred tax liabilities are presented below:

 
  December 31,  
 
  2008   2007  
 
  amounts in millions
 

Deferred tax assets:

             
 

Net operating and capital loss carryforwards

  $ 287     271  
 

Accrued liabilities

    70     72  
 

Deferred revenue

    359     302  
 

Other future deductible amounts

    17     68  
           
   

Deferred tax assets

    733     713  
 

Valuation allowance

    (17 )   (18 )
           
   

Net deferred tax assets

    716     695  
           

Deferred tax liabilities:

             
 

Investments

    1,414     1,982  
 

Intangible assets

    146     248  
 

Discount on exchangeable debentures

    1,351     974  
 

Other

         
           
   

Deferred tax liabilities

    2,911     3,204  
           

Net deferred tax liabilities

  $ 2,195     2,509  
           
(7)
The Liberty Interactive Stock, the Liberty Entertainment Stock and the Liberty Capital 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 the holders of only Series A and Series B Liberty Interactive Stock, the

20



Notes to Attributed Financial Information

(unaudited)

    approval of the holders of only Series A and Series B Liberty Entertainment Stock or the approval of the holders of only Series A and Series B Liberty Capital Stock.

    At the option of the holder, each share of Series B common stock will be 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.

21




QuickLinks

Unaudited Attributed Financial Information for Tracking Stock Groups