# EDGAR Filing Document

**Accession Number:** 0001355096
**File Stem:** 0001628280-25-049528
**Filing Date:** 2025-11
**Character Count:** 32405
**Document Hash:** d928a0e501ab049d33549eab804eb024
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001628280-25-049528.hdr.sgml**: 20251105

**ACCESSION NUMBER**: 0001628280-25-049528

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 15

**CONFORMED PERIOD OF REPORT**: 20251105

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20251105

**DATE AS OF CHANGE**: 20251105

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** QVC Group, Inc.
- **CENTRAL INDEX KEY:** 0001355096
- **STANDARD INDUSTRIAL CLASSIFICATION:** RETAIL-CATALOG & MAIL-ORDER HOUSES [5961]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 841288730
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-33982
- **FILM NUMBER:** 251453914

**BUSINESS ADDRESS:**
- **STREET 1:** 1200 WILSON DRIVE
- **CITY:** WEST CHESTER
- **STATE:** PA
- **ZIP:** 19380
- **BUSINESS PHONE:** 4847011000

**MAIL ADDRESS:**
- **STREET 1:** 1200 WILSON DRIVE
- **CITY:** WEST CHESTER
- **STATE:** PA
- **ZIP:** 19380

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Qurate Retail, Inc.
- **DATE OF NAME CHANGE:** 20180409

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Liberty Interactive Corp
- **DATE OF NAME CHANGE:** 20110923

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** LIBERTY MEDIA CORP
- **DATE OF NAME CHANGE:** 20060512

?xml version='1.0' encoding='ASCII'? qvcga-20251105

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

Washington, D.C. 20549

**FORM 8-K**

**CURRENT REPORT**

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (date of earliest event reported): **November 5, 2025**

**QVC GROUP, INC.**

(Exact name of registrant as specified in its charter)

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-33982** | **84-1288730** |
| (State or other jurisdiction of<br>incorporation or organization) | (Commission<br>File Number) | (I.R.S. Employer<br>Identification No.) |

---

**1200 Wilson Dr.**

**West Chester, Pennsylvania 19380**

(Address of principal executive offices and zip code)

Registrant's telephone number, including area code: **(484) 701-1000**

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| Title of each class | Trading Symbol(s) | Name of exchange on which registered |
| Series A common stock | QVCGA | The Nasdaq Stock Market LLC |
| Series B common stock | QVCGB | OTCQB Venture Market |
| 8.0% Series A Cumulative Redeemable Preferred Stock | QVCGP | The Nasdaq Stock Market LLC |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

------

**Item 2.02. Results of Operations and Financial Condition.**

On November 5, 2025, QVC Group, Inc. (the "Company") issued a press release (the "Earnings Release") setting forth information, including financial information, which is intended to supplement the financial statements and related Management's Discussion and Analysis of Financial Condition and Results of Operations contained in the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2025, filed with the Securities and Exchange Commission (the "SEC") on November 5, 2025.

This Item 2.02 and the Earnings Release attached hereto as Exhibit 99.1, insofar as they disclose historical information regarding the Company's results of operations or financial condition for the quarter ended September 30, 2025, are being furnished to the SEC.

**Item 9.01. Financial Statements and Exhibits.**

**(d)Exhibits**

---

| | |
|:---|:---|
| **Exhibit No.** | **Description** |
| 99.1 | <u>[Earnings Release, dated November 5, 2025.](qvcga-1152025xex991.htm)</u> |
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |

---

------

**SIGNATURE**

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date: November 5, 2025

---

| | |
|:---|:---|
| QVC GROUP, INC. | QVC GROUP, INC. |
| By: | /s/ Matt Owen |
|  | Name: Matt Owen |
|  | Title: Senior Vice President and Global Controller |

---

## Exhibit 99.1

**Exhibit 99.1**

![qvcga-20250807xex99d1001.jpg](qvcga-20250807xex99d1001.jpg)

**QVC GROUP REPORTS**

**THIRD QUARTER 2025 FINANCIAL RESULTS**

West Chester, Pennsylvania, November 5, 2025 – QVC Group, Inc. ("QVC Group") (Nasdaq: QVCGA, QVCGP;

OTCQB: QVCGB) today reported third quarter 2025 results<sup>(1)</sup>.

"We are early in our WIN growth plan but continue to make progress. We reduced the year-over-year rate of revenue decline in our QxH segment despite the decline in linear television viewership, driven by revenue growth in our social and streaming platforms." said David Rawlinson, President and CEO of QVC Group. "Although we are encouraged by the progress we are making, deleveraging from our total revenue decline, tariffs and other critical investments, pressured our adjusted OIBDA."

Third quarter 2025 headlines<sup>(2)</sup>:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• QVC Group revenue decreased 6% in US Dollars and 6% in constant currency<sup>(3)</sup>

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Generated operating income of $60 million

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Operating income decreased 61% in US Dollars and decreased 62% in constant currency

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted OIBDA<sup>(4)</sup> decreased 32% in US Dollars and decreased 34% in constant currency

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• QxH revenue decreased 7%

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• QVC International revenue decreased 1% in US Dollars and decreased 5% in constant currency

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Cornerstone revenue decreased 8%

------

<u>Discussion of Results</u>

Unless otherwise noted, the following discussion compares financial information for the three months ended September 30, 2025 to the same period in 2024.

**<u>THIRD QUARTER 2025 FINANCIAL RESULTS</u>**

---

| | | | | |
|:---|:---|:---|:---|:---|
| *(amounts in millions)* | 3Q25 | 3Q24 | % Change | % Change Constant<br>Currency<sup>(a)</sup> |
| **Revenue** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;QxH | $1416 | $1521 | (7)% |  |
| &nbsp;&nbsp;&nbsp;QVC International | 566 | 571 | (1)% | (5)% |
| &nbsp;&nbsp;&nbsp;Cornerstone | 231 | 252 | (8)% |  |
| &nbsp;&nbsp;&nbsp;**Total QVC Group Revenue** | **2213** | **2344** | **(6)%** | **(6)%** |
| **Operating Income (Loss)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;QxH | $48 | $107 | (55)% |  |
| &nbsp;&nbsp;&nbsp;QVC International | 43 | 57 | (25)% | (28)% |
| &nbsp;&nbsp;&nbsp;Cornerstone | (9) | (2) | NM |  |
| &nbsp;&nbsp;&nbsp;Unallocated corporate cost | (22) | (10) | (120)% |  |
| &nbsp;&nbsp;&nbsp;**Total QVC Group Operating Income (Loss)** | **60** | **152** | **(61)%** | **(62)%** |
| **Adjusted OIBDA (Loss)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;QxH | $135 | $182 | (26)% |  |
| &nbsp;&nbsp;&nbsp;QVC International | 58 | 70 | (17)% | (21)% |
| &nbsp;&nbsp;&nbsp;Cornerstone | (2) | 6 | (133)% |  |
| &nbsp;&nbsp;&nbsp;Unallocated corporate cost | (22) | (8) | (175)% |  |
| &nbsp;&nbsp;&nbsp;**Total QVC Group Adjusted OIBDA** | $**169** | $**250** | **(32)%** | **(34)%** |

---

________________________________________________________

a) For a definition of constant currency financial metrics, see the accompanying schedules.

------

**QxH**

QxH revenue declined primarily due to a 7% decrease in units shipped and lower shipping and handling revenue, partially offset by favorable returns and a 1% increase in average selling price. QxH reported sales declines in all categories.

Operating income and adjusted OIBDA margin<sup>(4)</sup> decreased due to higher marketing costs, sales deleverage, higher fulfillment costs and lower product margin partially offset by favorable commission rates. Fulfillment pressure was driven by higher freight costs and sales deleverage. Product margins decreased primarily due to higher promotions and impact from increased tariffs. Operating expenses decreased due to favorable commission rates. Selling, general and administrative expenses increased due to higher marketing costs and changes to the management incentive plan partially offset by lower personnel costs.

**QVC International**

US Dollar denominated results were favorably impacted by exchange rate fluctuations due to the US Dollar weakening 6% against the Euro, 4% against the British pound, and 1% against the Japanese Yen. The financial metrics presented in this press release also provide a comparison of the percentage change in QVC International's results in constant currency (where applicable) to the comparable figures calculated in accordance with US GAAP for the third quarter of 2024.

QVC International's constant currency revenue declined largely due to a 4% decrease in average selling price and lower shipping and handling revenue. QVC International reported constant currency revenue growth in apparel with declines in all other categories.

Operating income and adjusted OIBDA margin decreased due to fulfillment pressure and sales deleverage partially offset by higher product margin. Fulfillment pressure is due to higher variable wage rates in Europe.

**Cornerstone**

Cornerstone revenue decreased 8% driven by lower units shipped reflecting softness in the home and apparel categories, partially offset by higher average selling price.

Adjusted OIBDA margin decreased primarily due to sales deleverage and lower product margin partially offset by lower selling, general and administrative costs and lower operating expenses.

------

**<u>THIRD QUARTER 2025 SUPPLEMENTAL METRICS</u>**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| *(amounts in millions unless otherwise noted)* | 3Q25 | 3Q24 | % Change | % Change | % Change Constant<br>Currency<sup>(a)</sup> |
| **QxH** |  |  |  |  |  |
| &nbsp;&nbsp;Cost of Goods Sold % of Revenue | 66.7% | 65.5% | 117 | bps |  |
| &nbsp;&nbsp;Operating Income Margin (%) | 3.4% | 7.0% | (361) | bps |  |
| &nbsp;&nbsp;Adjusted OIBDA Margin (%) | 9.5% | 12.0% | (247) | bps |  |
| &nbsp;&nbsp;Average Selling Price | $52.26 | $51.76 | 1 | % |  |
| &nbsp;&nbsp;Units Sold |  |  | (7) | % |  |
| &nbsp;&nbsp;Return Rate<sup>(b)</sup> | 14.5% | 14.6% | (10) | bps |  |
| &nbsp;&nbsp;eCommerce Revenue<sup>(c)</sup> | $926 | $967 | (4) | % |  |
| &nbsp;&nbsp;eCommerce % of Total Revenue | 65.4% | 63.6% | 180 | bps |  |
| &nbsp;&nbsp;Mobile % of eCommerce Revenue<sup>(d)</sup> | 71.5% | 70.7% | 80 | bps |  |
| &nbsp;&nbsp;LTM Total Customers<sup>(e)</sup> | 7.0 | 7.9 | (11) | % |  |
| **QVC International** |  |  |  |  |  |
| &nbsp;&nbsp;Cost of Goods Sold % of Revenue | 65.9% | 64.6% | 130 | bps |  |
| &nbsp;&nbsp;Operating Income Margin (%) | 7.6% | 10.0% | (240) | bps |  |
| &nbsp;&nbsp;Adjusted OIBDA Margin (%) | 10.2% | 12.3% | (205) | bps |  |
| &nbsp;&nbsp;Average Selling Price |  |  |  | % | (4)% |
| &nbsp;&nbsp;Units Sold |  |  |  | % |  |
| &nbsp;&nbsp;Return Rate<sup>(b)</sup> | 19.4% | 18.9% | 50 | bps |  |
| &nbsp;&nbsp;eCommerce Revenue<sup>(c)</sup> | $303 | $297 | 2 | % | (2)% |
| &nbsp;&nbsp;eCommerce % of Total Revenue | 53.5% | 52.0% | 153 | bps |  |
| &nbsp;&nbsp;Mobile % of eCommerce Revenue<sup>(d)</sup> | 77.2% | 76.1% | 110 | bps |  |
| &nbsp;&nbsp;LTM Total Customers<sup>(e)</sup> | 3.9 | 4.0 | (3) | % |  |
| **Cornerstone** |  |  |  |  |  |
| &nbsp;&nbsp;Cost of Goods Sold % of Revenue | 62.3% | 59.9% | 244 | bps |  |
| &nbsp;&nbsp;Operating Income Margin (%) | (3.9)% | (0.8)% | (310) | bps |  |
| &nbsp;&nbsp;Adjusted OIBDA Margin (%) | (0.9)% | 2.4% | (327) | bps |  |
| &nbsp;&nbsp;eCommerce Revenue<sup>(c)</sup> | $174 | $188 | (7) | % |  |
| &nbsp;&nbsp;eCommerce % of Total Revenue | 75.3% | 74.6% | 72 | bps |  |

---

________________________________________________________

a) For a definition of constant currency financial metrics, see the accompanying schedules.

b) Measured as returned sales over gross shipped sales in US Dollars.

c) Based on net revenue.

d) Based on gross US Dollar orders.

e) LTM: Last twelve months.

**FOOTNOTES**

1)QVC Group will discuss these headlines and other matters on QVC Group's earnings conference call that will begin at 8:30 a.m. (E.T.) on November 5, 2025. For information regarding how to access the call, please see "Important Notice" later in this document.

2)Unless otherwise noted, highlights compare financial information for the three months ended September 30, 2025 to the same period in 2024.

------

3)For a definition of constant currency financial metrics, see the accompanying schedules. Applicable reconciliations can be found in the financial tables at the beginning of this press release.

4)For definitions and applicable reconciliations of Adjusted OIBDA and Adjusted OIBDA margin, see the accompanying schedules.

------

**NOTES** 

<u>Cash and Debt</u>

The following presentation is provided to separately identify cash and debt information.

---

| | | |
|:---|:---|:---|
| *(amounts in millions)* | 9/30/2025 | 6/30/2025 |
| **Cash and cash equivalents (GAAP)** | $**1817** | $**897** |
| **Debt:** |  |  |
| QVC senior secured notes<sup>(a)</sup> | $2146 | $2146 |
| QVC senior secured bank credit facility | 2900 | 1925 |
| &nbsp;&nbsp;**Total Subsidiary Level Debt** | $**5046** | $**4071** |
| Senior notes<sup>(a)</sup> | 792 | 792 |
| Senior exchangeable debentures<sup>(b)</sup> | 777 | 777 |
| &nbsp;&nbsp;**Corporate Level Debentures** | **1569** | **1569** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total QVC Group Debt** | $**6615** | $**5640** |
| Unamortized discount, fair market value adjustment and deferred loan costs | (722) | (720) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total QVC Group Debt (GAAP)** | $**5893** | $**4920** |
| **Other Financial Obligations:** |  |  |
| Preferred stock<sup>(c)</sup> | $1272 | $1272 |
| QVC, Inc. leverage | 4.2x | 3.9x |

---

________________________________________________________

a) Face amount of Senior Notes and Debentures with no reduction for the unamortized discount.

b) Face amount of Senior Exchangeable Debentures with no adjustment for the fair market value adjustment.

c) Preferred Stock has an 8% coupon (subject to step up for dividend nonpayment; current coupon is 9.5%), $100 per share initial liquidation preference plus accrued and unpaid dividends and is non-voting. It is subject to mandatory redemption on March 15, 2031. The Preferred Stock is considered a liability for GAAP purposes, and is recorded net of capitalized costs.

Cash at QVC Group increased $920 million in the third quarter due to net borrowings and cash from operations, partially offset by capital expenditures and television distribution rights. Total debt at QVC Group increased $975 million in the third quarter primarily due to additional borrowing under QVC's bank credit facility.

QVC's bank credit facility had $2.9 billion drawn as of September 30, 2025, with incremental availability of approximately $181 million, net of letters of credit. QVC, Inc.'s leverage ratio, as defined by QVC's credit agreement, was 4.2x at quarter-end.

As of September 30, 2025, QVC's consolidated leverage ratio (as calculated under QVC's senior secured notes) was greater than 3.5x and as a result QVC is restricted in its ability to make unlimited dividends or other restricted payments. Dividends made by QVC to service the principal and interest of indebtedness of its parent entities, as well as payments made by QVC

------

to QVC Group under an intercompany tax sharing agreement in respect of certain tax obligations of QVC and its subsidiaries, are permitted under the indentures governing QVC's senior secured notes and QVC's credit agreement.

QVC Group is in compliance with all debt covenants as of September 30, 2025. QVC's bank credit facility matures on October 27, 2026. As a result, the related outstanding debt balance of $2.9 billion will be reclassified from a non-current liability to a current liability as of October 31, 2025. The outstanding debt under QVC's bank credit facility, in addition to QVC's senior secured notes, could become due sooner than October 27, 2026, if QVC does not remain compliant with the consolidated leverage ratio financial covenant under its bank credit facility and a waiver or forbearance from the lenders thereunder is not obtained. This can be triggered if the consolidated net leverage ratio for QVC is greater than 4.5 to 1.0 under QVC's bank credit facility. Therefore, QVC's continuation as a going concern is currently dependent upon ability to refinance or repay the debt balance upon maturity. Please refer to QVC Group's Form 10-Q for more information.

**Important Notice:** QVC Group, Inc. (Nasdaq: QVCGA, QVCGP; OTCQB: QVCGB) will discuss QVC Group's earnings release on a conference call which will begin at 8:30 a.m. (E.T.) on November 5, 2025. The call can be accessed by dialing (877) 704-4234 or (215) 268-9904, passcode 13748879, at least 10 minutes prior to the start time. Links to this press release and replays of the call will also be available on QVC Group's website.

*This press release includes certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements about business strategies and initiatives (including our WIN strategy) and their expected benefits, future financial performance and prospects, and other matters that are not historical facts. These forward-looking statements involve many risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements, including, without limitation, possible changes in market acceptance of new products or services, competitive issues, regulatory matters affecting our businesses, continued access to capital on terms acceptable to QVC Group, changes in law and government regulations, the availability of investment opportunities, general market conditions (including as a result of tariff volatility and uncertainty), the effects of and ability to comply with financial obligations, including our ability to repay our indebtedness upon maturity, our ability to continue as a going concern, the effects of impairment losses, issues impacting the global supply chain and labor market and use of social media and influencers. These forward-looking statements speak only as of the date of this press release, and QVC Group expressly disclaims any obligation or undertaking to disseminate any updates or revisions to any forward-looking statement contained herein to reflect any change in QVC Group's expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based. Please refer to the publicly filed documents of QVC Group, including the most recent Forms 10-K and 10-Q, for additional information about QVC Group and about the risks and uncertainties related to QVC Group's business, which may affect the statements made in this press release.*

Contact: investor@qvcgrp.com

**NON-GAAP FINANCIAL MEASURES**

To provide investors with additional information regarding our financial results, this press release includes a presentation of Adjusted OIBDA, which is a non-GAAP financial measure, for QVC Group, QVC and Cornerstone together with a

------

reconciliation to that entity or such businesses' operating income, as determined under GAAP. QVC Group defines Adjusted OIBDA as operating income (loss) plus depreciation and amortization, stock-based compensation, and where applicable, separately identified impairments, litigation settlements, restructuring, acquisition-related costs, and (gains) losses on sale leaseback transactions. Further, this press release includes Adjusted OIBDA margin, which is also a non-GAAP financial measure. QVC Group defines Adjusted OIBDA margin as Adjusted OIBDA divided by revenue.

QVC Group believes Adjusted OIBDA is an important indicator of the operational strength and performance of its businesses by identifying those items that are not directly a reflection of each business's performance or indicative of ongoing business trends. In addition, this measure allows management to view operating results and perform analytical comparisons and benchmarking between businesses and identify strategies to improve performance. Because Adjusted OIBDA is used as a measure of operating performance, QVC Group views operating income as the most directly comparable GAAP measure. Adjusted OIBDA is not meant to replace or supersede operating income or any other GAAP measure, but rather to supplement such GAAP measures in order to present investors with the same information that QVC Group 's management considers in assessing the results of operations and performance of its assets. Please see the attached schedules for applicable reconciliations.

This press release also references certain financial metrics on a constant currency basis, which is a non-GAAP measure, for QVC Group. Constant currency financial metrics, as presented herein, are calculated by translating the current-year and prior-year reported amounts into comparable amounts using a single foreign exchange rate for each currency.

QVC Group believes constant currency financial metrics are an important indicator of financial performance, in particular for QVC, due to the translational impact of foreign currency fluctuations relating to its subsidiaries in the UK, Germany, Italy and Japan. We use constant currency financial metrics to provide a framework to assess how our businesses performed excluding the effects of foreign currency exchange fluctuations. Please see the financial tables at the beginning of this press release for a reconciliation of the impact of foreign currency fluctuations on revenue, operating income, Adjusted OIBDA and average selling price.

------

SCHEDULE 1

The following table provides a reconciliation of QVC Group's Adjusted OIBDA to its operating income (loss) calculated in accordance with GAAP for the three months ended September 30, 2024, December 31, 2024, March 31, 2025, June 30, 2025 and September 30, 2025, respectively.

<u>CONSOLIDATED OPERATING INCOME AND ADJUSTED OIBDA RECONCILIATION</u>

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| *(amounts in millions)* | 3Q25 | 2Q25 | 1Q25 | 4Q24 | 3Q24 |
| **QVC Group Operating Income (Loss)** | $60 | $(2272) | $14 | $(1271) | $152 |
| &nbsp;&nbsp;Depreciation and amortization | 103 | 105 | 102 | 93 | 95 |
| &nbsp;&nbsp;Stock compensation expense | 7 | 4 | 4 | 10 | 3 |
| &nbsp;&nbsp;Impairment of intangible assets<sup>(b)</sup> |  | 2395 |  | 1480 |  |
| &nbsp;&nbsp;Restructuring costs<sup>(a)</sup> | (1) |  | 57 |  |  |
| **QVC Group Adjusted OIBDA** | $**169** | $**232** | $**177** | $**312** | $**250** |

---

________________________________________________________

a) In the first quarter of 2025, QxH and QVC International recorded $36 million and $20 million of restructuring costs, respectively, related to its reorganization. These items are included in operating income and excluded from Adjusted OIBDA

b) Includes a $1.5 billion non-cash impairment charge related to goodwill and tradenames recognized at QxH in the fourth quarter of 2024 and a $2.4 billion non-cash impairment charge related to goodwill and tradenames recognized at QxH in the second quarter of 2025.

------

SCHEDULE 2

The following table provides a reconciliation of Adjusted OIBDA for QVC and Cornerstone to that entity or such businesses' operating income (loss) calculated in accordance with GAAP for the three months ended September 30, 2024, December 31, 2024, March 31, 2025, June 30, 2025 and September 30, 2025, respectively.

<u>SUBSIDIARY ADJUSTED OIBDA RECONCILIATION</u>

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| *(amounts in millions)* | 3Q25 | 2Q25 | 1Q25 | 4Q24 | 3Q24 |
| **QVC** |  |  |  |  |  |
| **Operating income (loss)** | $91 | $(2272) | $29 | $(1254) | $164 |
| Depreciation and amortization | 97 | 98 | 95 | 84 | 87 |
| Stock compensation | 6 | 4 | 4 | 5 | 1 |
| Impairment of intangible assets |  | 2395 |  | 1480 |  |
| Restructuring costs | (1) |  | 57 |  |  |
| &nbsp;&nbsp;**Adjusted OIBDA** | $**193** | $**225** | $**185** | $**315** | $**252** |
| &nbsp;&nbsp;**QxH Adjusted OIBDA** | $**135** | $**150** | $**122** | $**204** | $**182** |
| &nbsp;&nbsp;**QVC International Adjusted OIBDA** | $**58** | $**75** | $**63** | $**111** | $**70** |
| **Cornerstone** |  |  |  |  |  |
| **Operating income (loss)** | $(9) | $10 | $(11) | $(4) | $(2) |
| Depreciation and amortization | 6 | 7 | 7 | 9 | 8 |
| Stock compensation | 1 |  |  |  |  |
| &nbsp;&nbsp;**Adjusted OIBDA** | $**(2)** | $**17** | $**(4)** | $**5** | $**6** |

---

------

**QVC GROUP, INC.**

**CONDENSED CONSOLIDATED BALANCE SHEET INFORMATION**

**(unaudited)**

---

| | | |
|:---|:---|:---|
| | **September 30,<br>2025** | **December 31,<br>2024** |
| | **amounts in millions** | **amounts in millions** |
| **Assets** | | |
| Current assets: |  |  |
| &nbsp;&nbsp;Cash and cash equivalents | $1817 | 905 |
| &nbsp;&nbsp;Trade and other receivables, net of allowance for credit losses | 840 | 1143 |
| &nbsp;&nbsp;Inventories | 1190 | 1061 |
| &nbsp;&nbsp;Other current assets | 206 | 190 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 4053 | 3299 |
| Property and equipment, net | 407 | 502 |
| Intangible assets not subject to amortization | 2011 | 4337 |
| Intangible assets subject to amortization, net | 380 | 402 |
| Operating lease right-of-use assets | 578 | 600 |
| Other assets, at cost, net of accumulated amortization | 109 | 103 |
| Assets held for sale noncurrent | $22 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets | $7560 | 9243 |
| **Liabilities and Equity** |  |  |
| Current liabilities: |  |  |
| &nbsp;&nbsp;Accounts payable | 660 | 776 |
| &nbsp;&nbsp;Accrued liabilities | 815 | 953 |
| &nbsp;&nbsp;Current portion of debt | 82 | 867 |
| &nbsp;&nbsp;Other current liabilities | 68 | 128 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 1625 | 2724 |
| Long-term debt | 5811 | 4101 |
| Deferred income tax liabilities | 1138 | 1313 |
| Preferred stock | 1272 | 1272 |
| Operating lease liabilities | 586 | 598 |
| Other liabilities | 103 | 120 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 10535 | 10128 |
| Equity | (3072) | (971) |
| Non-controlling interests in equity of subsidiaries | 97 | 86 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and equity | $7560 | 9243 |

---

------

**QVC GROUP, INC.**

**CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS INFORMATION**

**(unaudited)**

---

| | | |
|:---|:---|:---|
| | **Three months ended<br>September 30,** | **Three months ended<br>September 30,** |
| | **September 30, 2025** | **September 30, 2024** |
| | **amounts in millions** | **amounts in millions** |
| Revenue: |  |  |
| &nbsp;&nbsp;Total revenue, net | $2213 | 2344 |
| Operating costs and expenses: |  |  |
| &nbsp;&nbsp;Cost of goods sold (exclusive of depreciation and amortization shown separately below) | 1461 | 1517 |
| &nbsp;&nbsp;Operating expense | 162 | 175 |
| &nbsp;&nbsp;Selling, general and administrative, including stock-based compensation | 428 | 405 |
| &nbsp;&nbsp;Depreciation and amortization | 103 | 95 |
| &nbsp;&nbsp;Restructuring (benefits) costs | (1) |  |
|  | 2153 | 2192 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating income (loss) | 60 | 152 |
| Other income (expense): |  |  |
| &nbsp;&nbsp;Interest expense | (134) | (117) |
| &nbsp;&nbsp;Realized and unrealized gains (losses) on financial instruments, net | (7) | (36) |
| &nbsp;&nbsp;Other, net | 25 | 1 |
|  | (116) | (152) |
| Earnings (loss) before income taxes | (56) |  |
| &nbsp;&nbsp;Income tax (expense) benefit | (17) | (15) |
| Net earnings (loss) | (73) | (15) |
| &nbsp;&nbsp;Less net earnings (loss) attributable to the noncontrolling interests | 7 | 8 |
| Net earnings (loss) attributable to QVC Group, Inc. shareholders | $(80) | (23) |

---

------

**QVC GROUP, INC.**

**CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS INFORMATION**

**(unaudited)**

---

| | | |
|:---|:---|:---|
| | **Nine months ended<br>September 30,** | **Nine months ended<br>September 30,** |
| | **2025** | **2024** |
| | **amounts in millions** | **amounts in millions** |
| Cash flows from operating activities: |  |  |
| Net earnings (loss) | $(2373) | 25 |
| &nbsp;&nbsp;Adjustments to reconcile net earnings (loss) to net cash provided by operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 310 | 290 |
| &nbsp;&nbsp;&nbsp;&nbsp;Impairment of goodwill and intangible assets | 2395 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation | 15 | 22 |
| &nbsp;&nbsp;&nbsp;&nbsp;Realized and unrealized (gains) losses on financial instruments, net | 43 | 53 |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on sale of assets and sale leaseback transactions |  | (1) |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred income tax expense (benefit) | (234) | (86) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other, net | 8 | 11 |
| &nbsp;&nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Decrease (increase) in trade and other receivables | 304 | 411 |
| &nbsp;&nbsp;&nbsp;&nbsp;Decrease (increase) in inventory | (105) | (249) |
| &nbsp;&nbsp;&nbsp;&nbsp;Decrease (increase) in other current assets | 51 | 71 |
| &nbsp;&nbsp;&nbsp;&nbsp;(Decrease) increase in trade accounts payable | (135) | (59) |
| &nbsp;&nbsp;&nbsp;&nbsp;(Decrease) increase in accrued and other liabilities | (249) | (175) |
| &nbsp;&nbsp;Net cash provided (used) by operating activities | 30 | 313 |
| Cash flows from investing activities: |  |  |
| Capital expenditures | (103) | (137) |
| &nbsp;&nbsp;Expenditures for television distribution rights | (89) | (23) |
| &nbsp;&nbsp;Cash proceeds from dispositions of investments |  | 7 |
| &nbsp;&nbsp;Proceeds from sale of fixed assets |  | 6 |
| &nbsp;&nbsp;Other investing activities, net | (11) | (2) |
| &nbsp;&nbsp;Net cash provided (used) by investing activities | (203) | (149) |
| Cash flows from financing activities: |  |  |
| Borrowings of debt | 1986 | 1895 |
| Repayments of debt | (868) | (2249) |
| &nbsp;&nbsp;Dividends paid to noncontrolling interest | (22) | (51) |
| &nbsp;&nbsp;Dividends paid to common shareholders | (1) | (4) |
| &nbsp;&nbsp;Other financing activities, net | (3) | (3) |
| &nbsp;&nbsp;Net cash provided (used) by financing activities | 1092 | (412) |
| &nbsp;&nbsp;Effect of foreign currency exchange rates on cash, cash equivalents and restricted cash | 22 | 2 |
| Net increase (decrease) in cash, cash equivalents and restricted cash | 941 | (246) |
| &nbsp;&nbsp;Cash, cash equivalents and restricted cash at beginning of period | 923 | 1136 |
| &nbsp;&nbsp;Cash, cash equivalents and restricted cash at end of period | 1864 | 890 |

---