10-Q 1 a2177789z10-q.txt 10-Q -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D. C. 20549 FORM 10-Q /X/ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2007 OR / / TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM TO

COMMISSION FILE NUMBER 000-16615 LIBERTY MEDIA LLC (Exact name of Registrant as specified in its charter) STATE OF DELAWARE 20-5272297 (State or other jurisdiction of (I.R.S. Employer incorporation or organization) Identification No.) 12300 LIBERTY BOULEVARD ENGLEWOOD, COLORADO 80112 (Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code: (720) 875-5400 Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months and (2) has been subject to such filing requirements for the past 90 days. Yes /X/ No / / Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer as defined in Rule 12b-2 of the Exchange Act. Large accelerated filer / / Accelerated filer / / Non-accelerated filer /X/ Indicate by check mark whether the Registrant is a shell company as defined in Rule 12b-2 of the Exchange Act. Yes / / No /X/ The Registrant meets the conditions set forth in General Instruction H(1)(a) and (b) of Form 10-Q, and is therefore filing this form with the reduced disclosure format. -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

~~SEPTEMBER~~MARCH 3031, DECEMBER 31, ~~2005~~2007 2004*2006 ----------~~----~~ ------------- AMOUNTS IN MILLIONS ASSETS Current assets: Cash and cash equivalents................................. $ 12,~~709~~970 13,~~387~~107 Trade and other receivables, net.......................... ~~937~~1,178 1,~~035~~276 Inventory, net............................................ ~~763~~885 ~~712~~831 ~~Derivative~~Program rights............................................ 517 531 Financial instruments (note 78)............................ ~~999~~293 ~~827~~239 Other current assets...................................... ~~693~~121 ~~615~~233 Assets of discontinued operations (note 5)................ 283 512 -------- ------- Total current assets.................................... 56,~~101~~247 46,~~576~~729 -------- ------- Investments in available-for-sale securities and other cost investments, including $1,~~501~~320 million and $~~907~~1,482 million pledged as collateral for share borrowing arrangements (note 56).................................................. 1822,~~442~~237 21,~~847~~622 Long-term ~~derivative~~financial instruments (note 78).................... 1,~~076~~176 1,~~601~~340 Investments in affiliates, accounted for using the equity method.................................................... 1,~~926~~872 ~~784~~1,842 Property and equipment, at cost............................. 1,~~711~~614 1,~~637~~531 Accumulated depreciation.................................... (~~595~~420) (~~504~~385) -------- ------- 1,~~116~~194 1,~~133~~146 -------- ------- Intangible assets not subject to amortization: Goodwill (note 67)......................................... 67,~~977~~575 67,~~938~~588 Trademarks................................................ 2,~~385~~471 2,~~385~~471 -------- ------- 910,~~362~~046 910,~~323~~059 -------- ------- Intangible assets subject to amortization, net.............. 43,~~147~~810 43,~~436~~910 Other assets, at cost, net of accumulated amortization...... ~~773~~1,041 ~~765~~990 ~~Assets of discontinued operations (note 4)..................~~ -- ~~5,716~~ ------- ------- Total assets.............................................. $41 47,~~943~~623 5047,~~181~~638 ======== =======

(continued) I-1 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED) (UNAUDITED)

~~SEPTEMBER~~MARCH 3031, DECEMBER 31, ~~2005~~2007 2004*2006 ----------~~----~~ ------------- AMOUNTS IN MILLIONS LIABILITIES AND ~~STOCKHOLDERS~~MEMBER'S EQUITY Current liabilities: Accounts payable.......................................... $ ~~525~~475 ~~424~~508 Accrued ~~liabilities~~interest....................................... ~~633 788 Accrued stock-based compensation~~...~~.......................~~ ~~124~~90 ~~235~~214 ~~Program~~Other ~~rights~~accrued ~~payable~~liabilities.................................~~...~~ ~~132~~913 ~~200~~1,035 ~~Derivative~~Financial instruments (note 78)............................ 21,~~059~~322 1,~~179~~484 Current portion of debt (note 89).......................... ~~1,607~~179 10114 Other current liabilities................................. ~~322~~78 ~~275~~113 Liabilities of discontinued operations (note 5)........... 43 101 -------- ------- Total current liabilities............................... 53,~~402~~100 3,~~111~~569 -------- ------- Long-term debt (including $4,063 million measured at fair value at March 31, 2007) (note 89).........................~~............~~ 610,~~455~~325 8,~~566~~909 Long-term ~~derivative~~financial instruments (note 78).................... ~~1,169~~384 1,~~812~~706 Deferred income tax liabilities............................. 89,~~644~~814 9,~~701~~671 Other liabilities........................................... ~~947~~1,382 ~~801 Liabilities of discontinued operations (note 4)............. --~~ 1,~~305~~870 -------- ------- Total liabilities....................................... 2225,~~617~~005 25,~~296~~725 -------- ------- Minority interests in equity of subsidiaries................ ~~292~~139 ~~299~~290 ~~Stockholders~~Member's equity ~~(note 9)~~: ~~Preferred~~Member's ~~stock, $~~equity.~~01 par value~~. ~~Authorized 50,000,000 shares; no shares issued~~................................ ~~-- -- Series A common stock, $~~.~~01 par value~~. ~~Authorized 4,000,000,000 shares; issued and outstanding 2,681,420,356 shares at September 30, 2005 and 2,678,895,158 shares at December 31, 2004~~.......~~........~~ ~~27 27 Series B common stock~~29,083 ~~$.01 par value. Authorized 400~~29,~~000,000~~072 ~~shares;~~Note ~~issued~~receivable ~~131,062,825~~from ~~shares~~parent at(note ~~September 30, 2005 and December 31, 2004~~11)................ ~~1 1 Additional paid-in-capital~~.....~~...........................~~ 29(1,~~180~~017) ~~33,765~~(979) Accumulated other comprehensive earnings, net ~~of taxes~~.... ~~3,183 4,227 Unearned compensation~~.........~~............................~~ ~~(40)~~6,234 ~~(64)~~5,952 Accumulated deficit....................................... (1311,~~192~~821) (1312,~~245~~422) ~~Series B common stock held in treasury, at cost (10,000,000 shares)..................................... (125) (125)~~ -------- ------- Total ~~stockholders~~member's equity................................... 1922,~~034~~479 2421,~~586~~623 -------- ------- Commitments and contingencies (note 1012) Total liabilities and ~~stockholders~~member's equity................... $ 4147,~~943~~623 5047,~~181~~638 ======== =======

See accompanying notes to condensed consolidated financial statements. I-2 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

THREE MONTHS ~~NINE MONTHS~~ ENDED ~~ENDED~~MARCH ~~SEPTEMBER 30~~31, ~~SEPTEMBER 30,~~ ------------------- ~~-------------------~~2007 ~~2005~~2006 2004* 2005 2004* -------- -------- ~~-------- --------~~ AMOUNTS IN MILLIONS, ~~EXCEPT PER SHARE AMOUNTS~~ Revenue: Net ~~sales~~retail ~~from electronic retailing~~sales.......................................... $1,~~475~~771 1,~~292~~608 ~~4,418 3,864~~ Communications and programming services................... ~~375~~352 ~~340~~293 ~~1,092 1,015~~ ------ ----- ~~----- ----- 1~~2,~~850~~123 1,~~632~~901 ~~5,510 4,879~~ ------ ----- ~~----- -----~~ Operating costs and expenses: Cost of sales~~--electronic retailing services~~.............. ~~942 814 2,778 2,429 Operating~~............................... 1,110 1,000 Operating.................. ~~399 333 1,155 961 Selling, general and administrative ("SG&A")~~.............. ~~153 165 491 491 Stock-based compensation--SG&A (note 2)~~................... 15384 6345 32Selling, 16general ~~Litigation~~and ~~settlements~~administrative, including stock-based compensation (note 3).................................... --229 --191 ~~-- (42)~~ Depreciation and amortization............................. ~~162~~151 ~~162~~141 ~~484 484~~ ------ ----- ~~----- -----~~ 1,~~671~~874 1,~~480~~677 ~~4,940 4,339~~ ------ ----- ~~----- -----~~ Operating income........................................ ~~179~~249 ~~152~~224 ~~570 540~~ Other income (expense): Interest expense.......................................... (~~149) (~~150) (~~444~~148) ~~(448)~~ Dividend and interest income--third party................. 75 56 Interest income--parent (note 11)......................... 5616 41-- ~~121 114~~ Share of earnings of affiliates, net...................... 49 --8 ~~15 5~~ Realized and unrealized gains (losses) on financial instruments, net (note 78)............................... ~~(332)~~344 ~~239 148~~ (~~344~~193) Gains ~~(losses)~~ on dispositions of assets, net............. ~~-- 389 (363) 621 Nontemporary declines in fair value of investments~~......... ~~(68)~~6 --24 ~~(68) (128)~~ Other, net................................................ ~~(5) (38) (35) (23)~~ --~~----~~ ~~-----~~4 ------ ----- ~~(494)~~300 ~~481~~ (~~626~~249) ~~(203)~~ ------ ----- ~~----- -----~~ Earnings (loss) from continuing operations before income taxes and minority interests.......................... ~~(315)~~549 ~~633~~ (5625) ~~337~~ Income tax benefit (expense)................................ ~~233~~ (~~274~~208) ~~110~~100 ~~(236)~~ Minority interests in earnings of subsidiaries.............. (54) -- (286) ~~(5)~~ ------ ----- ~~----- -----~~ Earnings ~~(loss)~~ from continuing operations..................... ~~(87)~~337 ~~359~~69 26Earnings 96(loss) ~~Discontinued~~from discontinued operations, net of taxes (note 45).............. ~~(7) 13 27 (48) ------ ----- ----- ----- Net earnings (loss)~~..................................... $42 (946) ~~372~~Cumulative 53effect 48of ~~======~~accounting ~~=====~~change, ~~=====~~net ~~=====~~of ~~Earnings~~taxes (~~loss) per common share (~~note 3)~~: Basic and diluted earnings (loss) from continuing operations~~.............................................. ~~$ (~~.~~03)~~ .13 .01 .~~03 Discontinued operations~~......~~.............................~~ -- ~~-- .01~~ (~~.01~~89) ------ ----- ~~-----~~Net ~~----- Basic and diluted~~ earnings (loss)..................................... $ 379 (~~.03~~26) ~~.13 .02 .02~~ ====== ===== ~~===== =====~~

See accompanying notes to condensed consolidated financial statements. I-3 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS (UNAUDITED)

THREE MONTHS ~~NINE MONTHS~~ ENDED ~~ENDED~~MARCH ~~SEPTEMBER 30~~31, ~~SEPTEMBER 30,~~ ------------------- ~~-------------------~~2007 ~~2005~~2006 2004* 2005 2004* -------- -------- ~~-------- --------~~ AMOUNTS IN MILLIONS Net earnings (loss)......................................... $379 (9426) ~~372 53 48~~ ----- ---~~---~~ ~~------ ----~~ Other comprehensive earnings (loss), net of taxes: Foreign currency translation adjustments.................. ~~(10)~~11 2220 ~~21 (1) Recognition of previously unrealized foreign currency translation losses...................................... -- -- 312 --~~ Unrealized holding gains ~~(losses)~~ arising during the period........~~..........................................~~ ~~159~~275 ~~(1,008)~~461 ~~(1,149) (621)~~ Recognition of previously unrealized ~~losses (~~gains) on available-for-sale securities, net...................... 41 (14) (1915) ~~(36) Reclass unrealized gain on available~~-~~for~~-~~sale security to equity method investment................................ (197)~~ -- ~~(197)~~ --- Other comprehensive earnings ~~(loss) from discontinued operations~~..............................~~................~~ --282 1466 ~~(7) (63)~~ ----- ---~~---~~ ~~------ ---- Other comprehensive loss.................................... (7) (986) (1,039) (721) ----- ------ ------ ----~~ Comprehensive ~~loss~~earnings......................................~~....~~ $~~(101)~~661 ~~(614)~~440 ~~(986) (673)~~ ===== ===~~=== ====== ====~~

See accompanying notes to condensed consolidated financial statements. I-4 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

~~NINE~~THREE MONTHS ENDED ~~SEPTEMBER~~MARCH 3031, --------------------- ~~2005~~2007 2004*2006 --------- --------- AMOUNTS IN MILLIONS (NOTE 4) Cash flows from operating activities: ~~Earnings~~Net ~~from~~earnings ~~continuing operations~~(loss)....................................... $ 379 (26) 96 Adjustments to reconcile net earnings ~~from~~(loss) ~~continuing operations~~ to net cash provided by operating activities: Loss (earnings) from discontinued operations............ (42) 6 Cumulative effect of accounting change.................. -- 89 Depreciation and amortization........................... ~~484~~151 ~~484~~141 Stock-based compensation................................ 3222 1630 Payments of stock-based compensation.................... (9620) ~~(1)~~-- Noncash interest, ~~expense~~net................................... 75(13) 7226 Share of earnings of affiliates, net.................... (159) (58) Realized and unrealized losses (gains) on financial instruments, net....................................... (~~148~~344) ~~344~~193 ~~Losses~~Gains ~~(gains)~~ on disposition of assets, net............ ~~363 (621) Nontemporary declines in fair value of investments~~......... 68(6) ~~128~~(24) Minority interests in earnings of subsidiaries.......... 284 56 Deferred income tax expense (benefit)................... 170 (~~304~~148) 69 Other noncash charges, net.............................. 864 1411 Changes in operating assets and liabilities, net of the effects of acquisitions: ~~Receivables...........................................~~and 87dispositions: 56Current ~~Inventory~~assets........................................~~.....~~ ~~(63)~~15 ~~(196)~~2 ~~Other current assets.................................. (128) (303)~~ Payables and other current liabilities................ 65(105) ~~219~~(250) ------- ------ Net cash provided by operating activities........... ~~560~~206 ~~377~~48 ------- ------ Cash flows from investing activities: Cash proceeds from dispositions........................... 54121 ~~497~~137 ~~Premium~~Net proceeds from ~~origination~~settlement of derivatives............... ~~437~~76 ~~127~~184 ~~Net~~Cash ~~proceeds~~paid ~~from~~for ~~settlement~~acquisitions, net of ~~derivatives~~cash acquired..........~~.....~~ ~~318~~(6) ~~161~~(597) Capital expended for property and equipment............... (~~158~~87) (~~137~~45) Net sales (purchases) of short term investments........... (73172) ~~136~~126 Investments in and loans to ~~equity~~cost ~~affiliates............. -- (21) Investments in~~ and ~~loans~~equity ~~to cost~~ investees.....~~...........~~ -- (~~931~~39) ~~Cash paid for acquisitions, net of cash acquired..........~~ (5120) ~~(93)~~Net ~~Repayment~~cash oftransfers ~~LMI~~to ~~note~~parent..............................~~.......~~ -- ~~117~~(29) Other investing activities, net........................... ~~(7)~~13 ~~(15)~~3 ------- ------ Net cash ~~provided (~~used) by investing activities............... ~~566~~(94) (~~159~~341) ------- ------ Cash flows from financing activities: Borrowings of debt........................................ ~~861~~131 -- Repayments of debt........................................ (~~1,459~~329) (~~445~~2) Repurchases of subsidiary common stock.................... (6222) ~~(110) Purchases of Liberty common stock.........................~~ -- ~~(547)~~ Other financing activities, net........................... 62(31) 4128 ------- ------ Net cash provided (used) by financing activities.... (251) 26 ------ ----- Effect of foreign currency exchange rates on cash........... ~~(598)~~2 ~~(1,061)~~3 ------- ------ Net cash ~~used~~provided byto discontinued operations: Cash provided by operating activities..................... 10 15 Cash used by investing activities......................... (~~206~~9) (~~864~~14) ~~-------~~Cash ~~------~~used ~~Net~~by ~~increase~~financing activities......................... -- (~~decrease~~3) Change in available cash ~~and~~held ~~cash~~by ~~equivalents~~discontinued operations.............................................. ~~322~~ (1~~,707~~) (3) ------ ----- Net cash provided to discontinued operations........ -- (5) ------ ----- Net decrease in cash and cash equivalents........... (137) (269) Cash and cash equivalents at beginning of period.... 13,~~387~~107 21,~~966~~896 ------- ------ Cash and cash equivalents at end of period.......... $ 12,~~709~~970 1,~~259~~627 ======= ======

See accompanying notes to condensed consolidated financial statements. I-5 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) CONDENSED CONSOLIDATED STATEMENT OF MEMBER'S EQUITY (UNAUDITED) THREE MONTHS ENDED MARCH 31, 2007

NOTE ACCUMULATED ~~COMMON~~RECEIVABLE ~~STOCK ADDITIONAL~~ OTHER ~~PREFERRED~~TOTAL ~~---------------------~~MEMBER'S ~~PAID-IN~~FROM COMPREHENSIVE ~~UNEARNED~~ ACCUMULATED ~~STOCK~~MEMBER'S ~~SERIES~~EQUITY APARENT ~~SERIES B CAPITAL~~ EARNINGS, ~~NET COMPENSATION~~ DEFICIT ~~---------~~EQUITY --------- --------- -~~---------~~ ------------- ------------ ----------- AMOUNTS IN MILLIONS Balance at January 1, ~~2005~~2007........................ $ ~~-- 27 1 33~~29,~~765~~072 ~~4,227~~ (64979) 5,952 (1312,~~245~~422) 21,623 Net earnings........... ~~-- -- -- -- -- -- 53 Other comprehensive loss~~................. ~~-- -- -- -- (1,039) -- -- Distribution to stockholders for spin off of Discovery Holding Company~~........ -- -- -- ~~(4,600)~~379 ~~(5)~~379 --Other --comprehensive ~~Issuance of common stock for investment in available-for-sale security~~earnings............. ~~-- -- -- 14 -- -- -- Issuance of common stock upon exercise of stock options~~..... ~~-- -- -- 9 -- -- -- Amortization of deferred compensation~~..~~.......~~ -- -- --282 -- --282 23Cumulative --effects ~~Cancellation~~ of ~~restricted~~accounting ~~stock.....~~changes, --net ~~-- --~~ (1)notes --9 1and ~~-- Stock compensation for Liberty options held by Liberty Global, Inc. ("LGI"~~10) ~~employees~~............ ~~-- -- -- 3 -- -- -- Stock compensation for LGI options held by Liberty employees~~.... ~~-- -- -- 9 -- -- -- Adjustment to spin off of LGI~~............... -- -- -- ~~(26)~~222 --222 --Cash --transfers ~~Other~~to parent, net................... -- --(22) -- 7 -- --(22) --Intercompany ~~---------~~interest ~~-- --------- ------ ------ --- ------- Balance at September 30, 2005~~expense................... $ -- ~~27 1 29,180 3,183~~ (4016) ~~(13,192) ========= == ========= ====== ====== === ======= TOTAL TREASURY STOCKHOLDERS' STOCK EQUITY~~ --~~------~~ --~~-----------~~ ~~AMOUNTS~~(16) INStock ~~MILLIONS Balance at January 1, 2005~~compensation................... ~~(125) 24,586 Net earnings~~........... 13 -- 53-- ~~Other~~-- ~~comprehensive~~13 ~~loss~~Other................. ~~-- (1,039) Distribution to stockholders for spin off of Discovery Holding Company~~...... ~~-- (4,605) Issuance of common stock for investment in available-for-sale security~~............. ~~-- 14 Issuance of common stock upon exercise of stock options~~..... ~~-- 9 Amortization of deferred compensation~~..~~.......~~ (2) -- ~~23 Cancellation of restricted stock.....~~ -- -- ~~Stock compensation for Liberty options held by Liberty Global, Inc.~~ (~~"LGI"~~2) ~~employees............~~ -- ~~3 Stock compensation for LGI options held by Liberty employees....~~ ----- ~~9 Adjustment to spin off of LGI...............~~ ------ ~~(26) Other..................~~ ----- 7 ------- ------ Balance at ~~September~~March 3031, ~~2005~~2007......................... $29,083 (~~125~~1,017) 196,~~034~~234 (11,821) 22,479 ======= ====== ===== ======= ======

See accompanying notes to condensed consolidated financial statements. I-6 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2007 (UNAUDITED) (1) Basis of Presentation The accompanying condensed consolidated financial statements include the accounts of Liberty Media LLC and its controlled subsidiaries (collectively, "Liberty" or the "Company," unless the context otherwise requires). All significant intercompany accounts and transactions have been eliminated in consolidation. Liberty is a wholly-owned subsidiary of Liberty Media Corporation ("New Liberty"). Liberty, through its ownership of interests in subsidiaries and other companies, is primarily engaged in the video and on-line commerce, media, communications and entertainment industries in North America, Europe and Asia. The accompanying interim unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles ("GAAP") for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X as promulgated by the Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation of the results for such periods have been included. The results of operations for any interim period are not necessarily indicative of results for the full year. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto contained in Liberty's Annual Report on Form 10-K for the year ended December 31, 2006. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. Liberty considers (i) the estimate of the fair value of its long-lived assets (including goodwill) and any resulting impairment charges, (ii) its accounting for income taxes, (iii) the fair value of its derivative instruments, (iv) its assessment of other-than- temporary declines in fair value of its investments and (v) its estimates of retail-related adjustment and allowances to be its most significant estimates. Liberty holds investments that are accounted for using the equity method. Liberty does not control the decision making process or business management practices of these affiliates. Accordingly, Liberty relies on management of these affiliates to provide it with accurate financial information prepared in accordance with GAAP that Liberty uses in the application of the equity method. In addition, Liberty relies on audit reports that are provided by the affiliates' independent auditors on the financial statements of such affiliates. The Company is not aware, however, of any errors in or possible misstatements of the financial information provided by its equity affiliates that would have a material effect on Liberty's condensed consolidated financial statements. Certain prior period amounts have been reclassified for comparability with the 2007 presentation. (2) Recent Accounting Pronouncements In September 2006, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards No. 157, "FAIR VALUE MEASUREMENTS" ("Statement 157"), which defines I-7 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) fair value, establishes a framework for measuring fair value under GAAP and expands disclosures about fair value measurements. Statement 157 applies to other accounting pronouncements that require or permit fair value measurements. The new guidance is effective for financial statements issued for fiscal years beginning after November 15, 2007, and for interim periods within those fiscal years. Liberty is currently evaluating the potential impact of the adoption of Statement 157 on its financial statements. In February 2007, the FASB issued Statement of Financial Accounting Standards No. 159, "THE FAIR VALUE OPTION FOR FINANCIAL ASSETS AND FINANCIAL LIABILITIES, INCLUDING AN AMENDMENT OF FASB STATEMENT NO. 115" ("Statement 159"). Statement 159 permits entities to choose to measure many financial instruments, such as available-for-sale securities, and certain other items at fair value and to recognize the changes in fair value of such instruments in the entity's statement of operations. Currently under Statement of Financial Accounting Standards No. 115, entities are required to recognize changes in fair value of available-for-sale securities in the balance sheet in accumulated other comprehensive earnings. Statement 159 is effective as of the beginning of an entity's fiscal year that begins after November 15, 2007. Liberty is currently evaluating the potential impacts of Statement 159 on its financial statements and has not made a determination as to which of its financial instruments, if any, it will choose to apply the provisions of Statement 159. (3) Stock-Based Compensation Certain employees of the Company and employees of its subsidiaries hold options, stock appreciation rights ("SARs") and options with tandem SARs (collectively, "Awards") to purchase shares of New Liberty Capital Series A and Series B common stock and New Liberty Interactive Series A and Series B common stock. The Awards generally vest over a 4-5 year period and expire 7-10 years from the date of grant. Upon exercise of Awards that are settled in common stock, New Liberty issues new shares from its authorized, but unissued shares. STATEMENT 123R Liberty accounts for compensation related to Awards granted to its employees pursuant to Statement of Financial Accounting Standards No. 123 (revised 2004), "SHARE-BASED PAYMENTS" ("Statement 123R"). Statement 123R established standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services, primarily focusing on transactions in which an entity obtains employee services. Statement 123R generally requires companies to measure the cost of employee services received in exchange for an award of equity instruments (such as stock options and restricted stock) based on the grant-date fair value of the award, and to recognize that cost over the period during which the employee is required to provide service (usually the vesting period of the award). Statement 123R also requires companies to measure the cost of employee services received in exchange for an award of liability instruments (such as stock appreciation rights that will be settled in cash) based on the current fair value of the award, and to remeasure the fair value of the award at each reporting date. The Company adopted Statement 123R effective January 1, 2006. In connection with such adoption, the Company recorded an $89 million transition adjustment, net of related income taxes. New Liberty has calculated the grant-date fair value for all of its equity classified awards and any subsequent remeasurement of its liability classified awards using the Black-Scholes Model. Prior to 2007, New Liberty calculated the expected term of the Awards using the methodology included in SEC I-8 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) Staff Accounting Bulletin No. 107. In 2007, New Liberty estimated the expected term of the Awards based on historical exercise and forfeiture data. The volatility used in the calculation for Awards granted in 2007 is 20.8% for New Liberty Interactive Awards and 17.5% for New Liberty Capital Awards and is based on the historical volatility of New Liberty's stocks and the implied volatility of publicly traded New Liberty options. New Liberty uses the risk-free rate for Treasury Bonds with a term similar to that of the subject options. Included in selling, general and administrative expenses in the accompanying condensed consolidated statements of operations are the following amounts of stock-based compensation (amounts in millions): ~~Three months ended: March 31, 2007............................................ $22 March 31, 2006............................................ $30~~

As of March 31, 2007, the total compensation cost related to unvested New Liberty equity awards was approximately $76 million. Such amount will be recognized in the Company's consolidated statements of operations over a weighted average period of approximately 2.1 years. NEW LIBERTY AWARDS During the three months ended March 31, 2007, New Liberty granted 395,953 options to purchase shares of New Liberty Capital Series A common stock and 1,993,205 options to purchase shares of New Liberty Interactive Series A common stock to certain officers and employees of the Company and officers and employees of certain subsidiaries. New Liberty used the Black-Scholes Model to estimate the grant date fair value of such options. The New Liberty Capital Series A options and the New Liberty Interactive Series A options granted in 2007 had a weighted average grant-date fair value of $27.71 and $6.58, respectively. The following tables present the number and weighted average exercise price ("WAEP") of certain options, SARs and options with tandem SARs to purchase New Liberty common stock granted to certain officers, employees and directors of the Company.

~~THREE~~NEW ~~MONTHS~~NEW ~~NINE~~NEW ~~MONTHS~~NEW ~~ENDED~~LIBERTY ~~ENDED~~LIBERTY ~~SEPTEMBER~~LIBERTY ~~30,~~LIBERTY ~~SEPTEMBER~~CAPITAL ~~30,~~CAPITAL INTERACTIVE INTERACTIVE SERIES A SERIES B SERIES A SERIES B COMMON COMMON COMMON COMMON STOCK WAEP STOCK WAEP STOCK WAEP STOCK WAEP --------- ---------- --------- -------- -- ~~2005 2004 2005 2004~~ --------- -------- ----------- -------- ~~AMOUNTS~~NUMBERS INOF ~~MILLIONS,~~OPTIONS ~~EXCEPT~~IN ~~PER~~THOUSANDS ~~SHARE~~Outstanding ~~AMOUNTS~~at ~~Earnings~~January ~~(loss)~~1, ~~from continuing operations~~2007..... ~~$ (87) 359 26 96 Add stock-based compensation as determined under the intrinsic value method, net of taxes~~.................... 2,318 $ 93.24 1,498 $101.37 21,503 $19.71 7,491 $23.41 Granted...................... 1396 $109.27 -- 31,993 2$23.87 ~~Deduct stock~~-~~based~~- ~~compensation as determined under the fair value method, net of taxes~~Exercised.................... (111) $ 72.53 -- (494) $18.91 -- Forfeited.................... (2817) ~~(12)~~$279.05 ~~(46)~~-- (34114) $74.83 -- ----- ----- ------ ----- ~~Pro~~Outstanding ~~forma~~at ~~earnings~~March ~~(loss)~~31, ~~from continuing operations~~2007......................... 2,586 $ 94.~~.........~~28 1,498 $~~(114)~~101.37 ~~347~~22,888 ~~(17)~~$19.80 647,491 $23.41 ===== ===== ====== ===== ~~Basic~~Exercisable ~~and~~at ~~diluted~~March ~~earnings~~31, ~~(loss) from continuing operations per share: As reported~~2007.........................~~.........~~ 1,588 $~~(.03)~~ 97.1322 ~~.01~~1,438 $102.03 ~~Pro~~9,507 ~~forma~~$21.~~...................................~~26 7,191 $(23.~~04)~~56 ~~.12~~===== ~~(.01)~~===== ~~.02~~====== =====

I-9 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) The following table provides additional information about outstanding options to purchase New Liberty common stock at March 31, 2007.

~~NINE~~NO. ~~MONTHS~~OF ~~ENDED~~WEIGHTED ~~SEPTEMBER~~AGGREGATE ~~30,~~NO. OF AGGREGATE OUTSTANDING WAEP OF AVERAGE INTRINSIC EXERCISABLE WAEP OF INTRINSIC OPTIONS OUTSTANDING REMAINING VALUE OPTIONS EXERCISABLE VALUE (000'S) OPTIONS LIFE (000'S) (000'S) OPTIONS (000'S) ----------- ----------- ~~2005~~------------ ~~2004~~--------- ----------- ----------- ~~AMOUNTS~~--------- INCapital ~~MILLIONS~~Series ~~Revenue~~A.............. 2,586 $ 94.28 5.~~.....................................~~2 years $~~390~~47,604 1,~~549~~588 ~~Earnings~~$ ~~(loss)~~97.22 ~~before~~$26,669 ~~income~~Capital ~~taxes~~Series ~~and minority interests~~B.............. 1,498 $101.37 4.2 years $13,791 1,438 $102.03 $12,286 Interactive Series A.......... 22,888 $ 19.80 5.6 years $98,680 9,507 $ 21.26 $30,678 Interactive Series B.......... 7,491 $ 23.41 4.~~.......~~2 years $ 481,755 ~~(90)~~7,191 $ 23.56 $ 585

(4) Supplemental Disclosures to Statements of Cash Flows CASH PAID FOR ACQUISITIONS

~~SEPTEMBER~~THREE ~~30,~~MONTHS ~~DECEMBER~~ENDED MARCH 31, ~~2005 2004~~ --------------------- 2007 2006 ---------- -------- AMOUNTS IN MILLIONS ~~News~~Cash ~~Corporation~~paid for acquisitions: Fair value of assets acquired.............................~~.......~~ $ 8~~,163~~ ~~9,667~~768 ~~IAC/InterActiveCorp~~Net ~~("IAC")(1)......................~~liabilities ~~1,755 3,824 Time Warner Inc~~assumed.~~(2)~~.................................. ~~3,100~~(2) ~~3,330 Sprint Corporation~~(348)~~...............................~~ ~~2,199~~Deferred ~~2,342~~tax ~~Motorola, Inc~~liabilities.~~(4)~~................................... ~~1,630~~-- ~~1,273~~(52) ~~Viacom,~~Minority ~~Inc~~interest. ....................................... ~~501 552 Other available-for-sale equity securities(5)~~.~~......~~ ~~645 471 Other available~~-~~for~~-~~sale~~ ~~debt securities~~ (671)~~........~~ ~~377 304 Other cost investments and related receivables...... 83 87~~ ------- --- --- ~~18,453~~Cash 21paid for acquisitions,~~850~~ ~~Less~~net ~~short-term~~of ~~investments~~cash acquired........~~...............~~ ~~(11) (3) ------- ------~~ $~~18,442~~ ~~21,847~~6 597 ======= === ===

(5) Discontinued Operations SALE OF OPENTV CORP. On January 16, 2007, Liberty completed the sale of its controlling interest in OpenTV Corp. ("OPTV") to an unaffiliated third party for cash consideration of $132 million, $20 million of which was deposited in an escrow account to fund potential indemnification claims by the third party made prior to the first anniversary of the closing. Pursuant to an agreement between Liberty and OPTV, $5.4 million of the amount received by Liberty at closing was remitted to OPTV and OPTV will be entitled to 71.4% of any amounts released from the escrow account in the future. Liberty recognized a pre-tax gain of $65 million upon consummation of the sale. Such gain is included in earnings from discontinued operations in the accompanying condensed consolidated statement of operations. SALE OF ASCENT ENTERTAINMENT GROUP, INC. In December 2006, Liberty entered into an agreement with an unaffiliated third party to sell Liberty's 100% ownership interest in Ascent Entertainment Group, Inc. ("AEG") for $332 million in cash and 2.05 million shares of common stock of the buyer valued at approximately $50 million. AEG's primary operating subsidiary is On Command Corporation. Consummation of the transaction occurred I-10 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) on April 4, 2007. Subsequent to the closing, Liberty owns approximately 9.2% of the buyer's outstanding common stock. The condensed consolidated financial statements and accompanying notes of Liberty have been prepared to reflect OPTV and AEG as discontinued operations. Accordingly, the assets and liabilities, revenue, costs and expenses, and cash flows of OPTV and AEG have been excluded from the respective captions in the accompanying condensed consolidated balance sheets, statements of operations, statements of comprehensive earnings (loss) and statements of cash flows and have been reported under the heading of discontinued operations in such condensed consolidated financial statements. Certain income statement components of OPTV and AEG, which are included in the determination of earnings (loss) from discontinued operations are as follows:

~~SEPTEMBER~~THREE ~~30,~~MONTHS ~~2005~~ENDED ~~DECEMBER~~MARCH 31, ~~2004~~ -------------------~~----~~ ~~-----------------------~~2007 ~~EQUITY~~2006 ~~DEBT EQUITY DEBT SECURITIES SECURITIES SECURITIES SECURITIES~~ ---------- ---------- ~~---------- ----------~~ AMOUNTS IN MILLIONS ~~Gross unrealized holding gains~~Revenue..................................................... $~~5,419~~59 1682 ~~7,292~~Earnings 19(loss) ~~Gross~~before ~~unrealized~~income ~~holding losses~~taxes......................... $62 (~~413~~8) ~~-- (15) --~~

(6) Investments in Available-for-Sale Securities and Other Cost Investments Investments in available-for-sale securities and other cost investments are summarized as follows:

~~STARZ~~MARCH ~~ENTERTAINMENT~~31, ~~QVC~~DECEMBER ~~GROUP~~31, ~~LLC~~2007 ~~OTHER~~2006 ~~TOTAL~~ -------- --~~-----------~~ -------- -----~~---~~ AMOUNTS IN MILLIONS ~~Balance~~News atCorporation...................................... ~~January~~$12,106 111,158 ~~2005~~Time Warner Inc.(1)................................... $43,~~048~~376 13,~~383~~728 1IAC/InterActiveCorp................................... 2,~~507~~610 62,~~938~~572 ~~Foreign~~Sprint ~~currency~~Nextel ~~translation~~Corporation(2).......................... 331,657 --1,651 --Motorola, ~~33 Other~~Inc.(3)..................................... --1,308 1,522 Other available-for-sale 6equity 6securities(4)......... 847 830 Other available-for-~~----~~sale debt securities.............. 299 135 Other cost investments and related receivables........ 34 34 ----- --~~---~~ ------ ~~Balance~~Consolidated atLiberty................................ ~~September~~22,237 3021,630 ~~2005~~Less short-term investments......................... ~~$4,081~~-- ~~1,383~~(8) 1------- ------ $22,~~513~~237 621,~~977~~622 ====== =~~====~~ ===== =~~====~~

------------------------ (1) Includes $179 million and $198 million of shares pledged as collateral for share borrowing arrangements at March 31, 2007 and December 31, 2006, respectively. (2) Includes $171 million and $170 million of shares pledged as collateral for share borrowing arrangements at March 31, 2007 and December 31, 2006, respectively. I-11 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (3) Includes $917 million and $1,068 million of shares pledged as collateral for share borrowing arrangements at March 31, 2007 and December 31, 2006, respectively. (4) Includes $53 million and $46 million of shares pledged as collateral for share borrowing arrangements at March 31, 2007 and December 31, 2006, respectively. UNREALIZED HOLDING GAINS AND LOSSES Unrealized holding gains and losses related to investments in available-for-sale securities are summarized below.

~~SEPTEMBER~~MARCH 3031, 2007 DECEMBER 31, ~~TYPE~~2006 ~~OF DERIVATIVE 2005 2004~~ ------------------ ----- --------- -------------- ~~AMOUNTS~~EQUITY INDEBT ~~MILLIONS~~EQUITY ~~ASSETS~~DEBT ~~Equity~~SECURITIES ~~collars....................................~~SECURITIES $SECURITIES ~~1,775~~SECURITIES ~~2,016 Put spread collars................................ 232 291 Other............................................. 68 121~~ ---------- ---------- ~~2,075 2,428 Less current portion.............................. (999) (827)~~ ---------- ---------- $AMOUNTS ~~1,076~~IN ~~1,601~~MILLIONS ~~=======~~Gross ~~======~~unrealized ~~LIABILITIES~~holding ~~Exchangeable debenture call option obligations~~gains.... ~~$ 988 1,102 Put options~~......~~.................................~~ ~~492 445 Equity collars.................................... 180 398 Borrowed shares................................... 1~~$9,~~501~~781 ~~907 Other............................................. 67 139~~ --~~-----~~ 9,335 --~~----~~ ~~3,228~~Gross ~~2,991~~unrealized ~~Less~~holding ~~current portion~~losses.........~~.....................~~ ~~(2,059)~~$ (1~~,179~~) --~~-----~~ ~~------ $~~ (1~~,169~~) ~~1,812 ======= ======~~--

The aggregate fair value of securities with unrealized holding losses at March 31, 2007 was $6 million. None of these securities had unrealized losses for more than 12 continuous months. (7) Intangible Assets GOODWILL Changes in the carrying amount of goodwill for the three months ended March 31, 2007 are as follows:

~~NINE~~STARZ ~~MONTHS~~QVC ~~ENDED~~ENTERTAINMENT ~~SEPTEMBER~~OTHER ~~30,~~TOTAL -------- ------------- ~~2005 2004~~ --------- --------- AMOUNTS IN MILLIONS ~~Change~~Balance inat ~~fair~~January ~~value~~1, ~~of exchangeable debenture call option features~~2007................ $5,416 1,371 801 7,588 Acquisitions............................ $-- ~~114~~-- ~~221~~14 ~~Change~~14 inForeign ~~fair~~currency ~~value of equity collars~~translation............~~.......~~ ~~238~~6 ~~(325)~~-- ~~Change~~-- in6 ~~fair value of put options~~Other(1)...................... ~~(47) (74) Change in fair value of borrowed shares~~..........~~........~~ (~~175~~31) -- (~~152~~2) ~~Change~~(33) in------ ~~fair~~----- ~~value~~--- of----- ~~put~~Balance ~~spread~~at ~~collars...............~~March 731, ~~8 Change in fair value of other derivatives~~2007................. 11$5,391 ~~(22)~~1,371 ~~-----~~813 ~~----~~7,575 $====== ~~148 (344)~~ ===== === =====

------------------------ (1) Other for QVC relates to the reversal of certain tax reserves in connection with the adoption of FIN 48 (see note 12). Such tax reserves were established prior to Liberty's acquisition of a controlling interest in QVC in 2003. Accordingly, the offset to the reversal of the tax reserves is a reduction of goodwill. AMORTIZABLE INTANGIBLE ASSETS Amortization of intangible assets with finite useful lives was $116 million and $114 million for the three months ended March 31, 2007 and 2006, respectively. Based on its current amortizable intangible I-12 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) assets, Liberty expects that amortization expense will be as follows for the next five years (amounts in millions): Remainder of 2007........................................... $348 2008........................................................ $433 2009........................................................ $390 2010........................................................ $358 2011........................................................ $351

(8) Financial Instruments The Company's financial instruments are summarized as follows:

~~OUTSTANDING~~TYPE ~~CARRYING~~OF ~~VALUE~~MARCH ~~PRINCIPAL ------------------------------ SEPTEMBER 30~~31, ~~SEPTEMBER 30,~~ DECEMBER 31, ~~2005~~FINANCIAL ~~2005~~INSTRUMENT ~~2004~~2007 2006 -------------- ------ ---------- ------------- AMOUNTS IN MILLIONS ~~Parent~~ASSETS ~~company~~Equity ~~debt: Senior notes and debentures 3~~collars.~~5% Senior Notes due 2006~~......................... ~~$ 199 199 513 Floating Rate Senior Notes due 2006~~............~~....~~ $ 1,~~398~~155 1,~~398~~218 ~~2,463 7~~Other.~~875% Senior Notes due 2009~~....................... ~~716 711 711 7~~.~~75% Senior Notes due 2009~~........................ ~~234~~314 ~~235~~361 ~~235~~------- ~~5.7%~~------ ~~Senior~~1,469 ~~Notes~~1,579 ~~due~~Less ~~2013~~current portion................................ ~~802~~(293) ~~800~~(239) ~~800~~------- ~~8.5%~~------ ~~Senior~~$ ~~Debentures~~1,176 ~~due~~1,340 ~~2029~~======= ====== LIABILITIES Borrowed shares.................... ~~500 494 495 8~~.~~25% Senior Debentures due 2030~~................~~...~~ ~~959~~$ ~~952~~1,320 ~~951~~1,482 ~~Senior exchangeable debentures 4% Senior~~ Exchangeable ~~Debentures~~debenture ~~due~~call ~~2029.........~~option ~~869 250 249 3~~obligations(1).~~75% Senior Exchangeable Debentures due 2030~~..~~....~~ ~~810~~-- ~~230~~1,280 ~~228~~Equity 3collars.~~5% Senior Exchangeable Debentures due 2031~~....... ~~600 234 231 3~~.~~25% Senior Exchangeable Debentures due 2031~~...... ~~559 119 118 0~~.~~75% Senior Exchangeable Debentures due 2023~~...... ~~1,750 1,532 1,473 ------- ------- ----- 9,396 7,154 8,467 QVC bank credit facility~~................ 366 416 Other............... ~~800 800 -- Other subsidiary debt~~.................................. ~~108~~20 ~~108~~12 ~~109~~ ------- ------- ~~----- Total debt........................................... $10~~1,~~304~~706 83,~~062~~190 ~~8,576 =======~~ Less current ~~maturities~~portion................................ (1,~~607~~322) (101,484) ------- ----- ~~Total long~~-~~term~~ ~~debt.................................~~ $ ~~6,455~~384 81,~~566~~706 ======= ======

I-13 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) Realized and unrealized gains (losses) on financial instruments are comprised of changes in fair value of the following:

~~NINE~~THREE MONTHS ENDED ~~SEPTEMBER~~MARCH 3031, -------------------~~------------------------~~ ~~2005~~2007 ~~2004~~2006 --------~~------------~~ --------~~------------~~ ~~OPERATING OPERATING CASH CASH REVENUE FLOW REVENUE FLOW -------- --------- -------- ---------~~ AMOUNTS IN MILLIONS ~~QVC~~Senior exchangeable debentures(1)........................... $170 -- Equity collars.......... ~~$4,418 953 3,864 819 SEG~~..................................... ~~757~~64 ~~142~~(157) ~~715~~Borrowed ~~193 Corporate and Other~~shares............................................. ~~335~~161 (937) ~~300~~Exchangeable ~~(14)~~debenture ~~------~~call ~~-----~~option ~~-----~~obligations(1)........... --- ~~Consolidated~~(17) ~~Liberty~~Other derivatives........................................... ~~$5,510~~(51) ~~1,086~~18 ~~4,879~~---- ~~998~~---- ~~======~~$344 ~~=====~~(193) ===== ====

------------------------ (1) See note 9 regarding the accounting for the Company's senior exchangeable debentures. (9) Long-Term Debt Debt is summarized as follows:

~~THREE~~OUTSTANDING ~~MONTHS~~CARRYING ~~ENDED~~VALUE ~~SEPTEMBER~~PRINCIPAL ~~30,~~ --------------------------~~-----------------~~ ~~2005~~MARCH ~~2004~~31, MARCH 31, DECEMBER 31, 2007 2007 2006 ----------- ---------- -------------~~-------~~ ~~OPERATING~~AMOUNTS ~~OPERATING~~IN ~~CASH~~MILLIONS ~~CASH~~Senior ~~REVENUE~~exchangeable ~~FLOW~~debentures ~~REVENUE~~4% ~~FLOW~~Senior ~~--------~~Exchangeable ~~---------~~Debentures ~~--------~~due ~~---------~~2029............... ~~AMOUNTS~~$ IN869 ~~MILLIONS~~589 ~~QVC~~254 3.75% Senior Exchangeable Debentures due 2030............ 810 502 234 3.5% Senior Exchangeable Debentures due 2031............. 502 486 238 3.25% Senior Exchangeable Debentures due 2031............ $551 447 119 0.75% Senior Exchangeable Debentures due 2023............ 1,~~475~~750 ~~306~~2,039 1,~~292~~637 ~~271~~Senior ~~SEG~~notes and debentures 7.875% Senior Notes due 2009............................. 670 667 667 7.75% Senior Notes due 2009.............................. ~~245~~234 47234 ~~245~~234 625.7% ~~Corporate~~Senior ~~and~~Notes ~~Other~~due 2013............................... ~~130~~802 800 800 8.5% Senior Debentures due 2029.......................... 500 495 495 8.25% Senior Debentures due 2030......................... 902 895 895 QVC bank credit facilities................................. 3,175 953,175 ~~(13)~~3,225 Other subsidiary debt...................................... 175 175 225 ------- --- ----- ----- ~~Consolidated~~Total consolidated Liberty debt............................ $110,~~850~~940 ~~356~~10,504 19,~~632~~023 ~~320~~ ======= Less current maturities.................................. (179) (114) ------- ----- Total long-term debt....................................... $10,325 8,909 === ===== =====

I-14 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) SENIOR EXCHANGEABLE DEBENTURES Effective January 1, 2007, Liberty adopted Statement of Financial Accounting Standards No. 155, "ACCOUNTING FOR CERTAIN HYBRID FINANCIAL INSTRUMENTS, AN AMENDMENT OF FASB STATEMENTS NO. 133 AND 140" ("Statement 155"). Statement 155, among other things, amends Statement of Financial Accounting Standards No. 133, "ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES" ("Statement 133"), and permits fair value remeasurement of hybrid financial instruments that contain an embedded derivative that otherwise would require bifurcation. Under Statement 133, Liberty reported the fair value of the call option feature separate from the long-term debt. The long-term debt portion was reported as the difference between the face amount of the debenture and the fair value of the call option feature on the date of issuance and was accreted through interest expense to its face amount over the expected term of the debenture. Pursuant to the provisions of Statement 155, Liberty now accounts for its senior exchangeable debentures at fair value rather than bifurcating such instruments into a debt instrument and a derivative instrument. Changes in the fair value of the exchangeable debentures are included in realized and unrealized gains (losses) on financial instruments in the accompanying condensed consolidated statements of operations and aggregated $170 million for the three months ended March 31, 2007. The impact--increase/(decrease)--on Liberty's balance sheet of the adoption of Statement 155 is as follows (amounts in millions): Long-term financial instrument liabilities.................. $(1,280) Long-term debt.............................................. $ 1,848 Deferred income tax liabilities............................. $ (216) Accumulated deficit......................................... $ 352

QVC BANK CREDIT FACILITIES QVC is party to an unsecured $3.5 billion bank credit facility dated March 3, 2006 (the "March 2006 Credit Agreement"). The March 2006 Credit Agreement is comprised of an $800 million U.S. dollar term loan that was drawn at closing, an $800 million U.S. dollar term loan that was drawn on September 18, 2006, a $600 million multi-currency term loan that was drawn in U.S. dollars on September 18, 2006, a $650 million U.S. dollar revolving loan and a $650 million multi-currency revolving loan. The foregoing multi-currency loans can be made, at QVC's option, in U.S. dollars, Japanese yen, U.K. pound sterling or euros. All loans are due and payable on March 3, 2011. QVC is party to a second credit agreement dated October 4, 2006, as amended on March 20, 2007 (the "October 2006 Credit Agreement"), which provides for an additional unsecured $1.75 billion credit facility, consisting of an $800 million initial term loan made on October 13, 2006, and $950 million of delayed draw term loans to be made from time to time upon the request of QVC. The delayed draw term loans are available until December 31, 2007 and are subject to reductions in the principal amount available. The loans are scheduled to mature on October 4, 2011. All loans under the March 2006 Credit Agreement and the October 2006 Credit Agreement bear interest at a rate equal to (i) LIBOR for the interest period selected by QVC plus a margin that varies based on QVC's leverage ratio or (ii) the higher of the Federal Funds Rate plus 0.50% or the prime rate announced by the respective Administrative Agent from time to time. QVC is required to pay a commitment fee quarterly in arrears on the unused portion of the commitments. I-15 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) The credit agreements contain restrictive covenants regarding, among other matters, the maintenance of certain financial ratios and limitations on indebtedness, liens, encumbrances, dispositions, guarantees and dividends. QVC was in compliance with its debt covenants at March 31, 2007. QVC's ability to borrow the unused portion of its credit agreements is dependent on its continuing compliance with such covenants both before and after giving effect to such additional borrowings. QVC INTEREST RATE SWAP ARRANGEMENTS During 2006, QVC entered into ten separate interest rate swap arrangements with an aggregate notional amount of $2,200 million to manage the cash flow risk associated with interest payments on its variable rate debt. The swap arrangements provide for QVC to make fixed payments at rates ranging from 4.9575% to 5.2928% and to receive variable payments at 3 month LIBOR. All of the swap arrangements expire in March 2011 contemporaneously with the maturity of the March 2006 Credit Agreement. Liberty accounts for the swap arrangements as cash flow hedges with the effective portions of changes in the fair value reflected in other comprehensive earnings in the accompanying condensed consolidated balance sheet. OTHER SUBSIDIARY DEBT Other subsidiary debt at March 31, 2007, is comprised of capitalized satellite transponder lease obligations and bank debt of Starz Media. FAIR VALUE OF DEBT Liberty estimates the fair value of its debt based on the quoted market prices for the same or similar issues or on the current rate offered to Liberty for debt of the same remaining maturities. The fair value of Liberty's publicly traded debt securities that are not reported at fair value in the accompanying condensed consolidated balance sheet at March 31, 2007 is as follows (amounts in millions): ~~Fixed rate senior notes..................................... $1,727 Senior debentures........................................... $1,457~~

Liberty believes that the carrying amount of its subsidiary debt approximated fair value at March 31, 2007. (10) Income Taxes Effective January 1, 2007, Liberty adopted FASB Interpretation No. 48, "ACCOUNTING FOR UNCERTAINTY IN INCOME TAXES, AN INTERPRETATION OF FASB STATEMENT NO. 109" ("FIN 48"). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in a company's financial statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. In instances where the Company has taken or expects to take a tax position in its tax return and the Company believes it is more likely than not that such tax position will be upheld by the relevant taxing authority, the Company may record a benefit for such tax position in its consolidated financial statements. I-16 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) The impact--increase/(decrease)--on Liberty's balance sheet of the adoption of FIN 48 is as follows (amounts in millions): Tax liabilities (including interest and penalties).......... $(634) Goodwill.................................................... $ (31) Deferred tax liabilities.................................... $ 36 Accumulated deficit......................................... $(574) Other assets................................................ $ 7

As of January 1, 2007, the Company had recorded tax reserves of $422 million related to unrecognized tax benefits for uncertain tax positions. If such tax benefits were to be recognized for financial statement purposes, $360 million would be reflected in the Company's tax expense and affect its effective tax rate. Liberty's estimate of its unrecognized tax benefits related to uncertain tax positions requires a high degree of judgment, which may be subject to change in the future. However, based on information currently available to it, Liberty does not believe it is reasonably possible that its judgments will change significantly in the next 12 months. When the tax law requires interest to be paid on an underpayment of income taxes, the Company recognizes interest expense from the first period the interest would begin accruing according to the relevant tax law. Such interest expense is included in interest expense in the accompanying condensed consolidated statements of operations. Any accrual of penalties related to underpayment of income taxes on uncertain tax positions is included in other income (expense) in the accompanying condensed consolidated statements of operations. As of January 1, 2007, the Company had recorded $18 million of accrued interest and penalties related to uncertain tax positions. As of March 31, 2007, the Company's tax years 2001 through 2006 remain subject to examination by the IRS for federal income tax purposes. (11) Related Party Transactions The Company has made interest-bearing cash advances to New Liberty. Such advances aggregated $1,017 million as of March 31, 2007, including accrued interest of $42 million. Interest which accrues daily at 3-month LIBOR (6.71% at March 31, 2007), aggregated $16 million for the three months ended March 31, 2007. On March 7, 2007, New Liberty commenced a tender offer, which was subsequently amended on March 20, 2007, pursuant to which New Liberty sought to purchase shares of its New Liberty Capital Series A common stock. The tender offer expired on April 5, 2007, and New Liberty accepted for purchase 11,540,680 shares of New Liberty Capital Series A common stock for aggregate cash consideration of $1,304 million. Liberty transferred such cash to New Liberty subject to the aforementioned terms. (12) Commitments and Contingencies FILM RIGHTS Starz Entertainment, a wholly-owned subsidiary of Liberty, provides video programming distributed by cable operators, direct-to-home satellite providers, other distributors and via the Internet throughout the United States. Starz Entertainment has entered into agreements with a number of motion picture I-17 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) producers which obligate Starz Entertainment to pay fees ("Programming Fees") for the rights to exhibit certain films that are released by these producers. The unpaid balance of Programming Fees for films that were available for exhibition by Starz Entertainment at March 31, 2007 is reflected as a liability in the accompanying condensed consolidated balance sheet. The balance due as of March 31, 2007 is payable as follows: $89 million in 2007, $13 million in 2008 and $17 million thereafter. Starz Entertainment has also contracted to pay Programming Fees for the rights to exhibit films that have been released theatrically, but are not available for exhibition by Starz Entertainment until some future date. These amounts have not been accrued at March 31, 2007. Starz Entertainment's estimate of amounts payable under these agreements is as follows: $384 million in 2007; $284 million in 2008; $89 million in 2009; $82 million in 2010; $31 million in 2011; and $68 million thereafter. In addition, Starz Entertainment is also obligated to pay Programming Fees for all qualifying films that are released theatrically in the United States by studios owned by The Walt Disney Company ("Disney") through 2009, all qualifying films that are released theatrically in the United States by studios owned by Sony Pictures Entertainment ("Sony") through 2010 and all qualifying films produced for theatrical release in the United States by Revolution Studios through 2006. Films are generally available to Starz Entertainment for exhibition 10 - 12 months after their theatrical release. The Programming Fees to be paid by Starz Entertainment are based on the quantity and the domestic theatrical exhibition receipts of qualifying films. As these films have not yet been released in theatres, Starz Entertainment is unable to estimate the amounts to be paid under these output agreements. However, such amounts are expected to be significant. In addition to the foregoing contractual film obligations, each of Disney and Sony has the right to extend its contract for an additional three years. If Sony elects to extend its contract, Starz Entertainment has agreed to pay Sony a total of $190 million in four annual installments of $47.5 million beginning in 2011. This option expires December 31, 2007. If made, such payments to Sony would be amortized ratably as programming expense over the extension period beginning in 2011. An extension of this agreement would also result in the payment by Starz Entertainment of Programming Fees for qualifying films released by Sony during the extension period. If Disney elects to extend its contract, Starz Entertainment would not be obligated to pay any amounts in excess of its Programming Fees for qualifying films released by Disney during the extension period. The Disney option expires December 31, 2007. GUARANTEES Liberty guarantees Starz Entertainment's obligations under certain of its studio output agreements. At March 31, 2007, Liberty's guarantee for obligations for films released by such date aggregated $650 million. While the guarantee amount for films not yet released is not determinable, such amount is expected to be significant. As noted above, Starz Entertainment has recognized the liability for a portion of its obligations under the output agreements. As this represents a commitment of Starz Entertainment, a consolidated subsidiary of Liberty, Liberty has not recorded a separate liability for its guarantee of these obligations. In connection with agreements for the sale of certain assets, Liberty typically retains liabilities that relate to events occurring prior to its sale, such as tax, environmental, litigation and employment matters. Liberty generally indemnifies the purchaser in the event that a third party asserts a claim against the purchaser that relates to a liability retained by Liberty. These types of indemnification guarantees typically extend for a number of years. Liberty is unable to estimate the maximum potential I-18 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) liability for these types of indemnification guarantees as the sale agreements typically do not specify a maximum amount and the amounts are dependent upon the outcome of future contingent events, the nature and likelihood of which cannot be determined at this time. Historically, Liberty has not made any significant indemnification payments under such agreements and no amount has been accrued in the accompanying condensed consolidated financial statements with respect to these indemnification guarantees. OPERATING LEASES Liberty and its subsidiaries lease business offices, have entered into satellite transponder lease agreements and use certain equipment under lease arrangements. LITIGATION Liberty has contingent liabilities related to legal and tax proceedings and other matters arising in the ordinary course of business. Although it is reasonably possible Liberty may incur losses upon conclusion of such matters, an estimate of any loss or range of loss cannot be made. In the opinion of management, it is expected that amounts, if any, which may be required to satisfy such contingencies will not be material in relation to the accompanying condensed consolidated financial statements. INCOME TAXES Since the date Liberty issued its exchangeable debentures, it has claimed interest deductions on such exchangeable debentures for federal income tax purposes based on the "comparable yield" at which it could have issued a fixed-rate debenture with similar terms and conditions. In all instances, this policy has resulted in Liberty claiming interest deductions significantly in excess of the cash interest currently paid on its exchangeable debentures. In this regard, Liberty has deducted $2,445 million in cumulative interest expense associated with the exchangeable debentures since the Company's 2001 split-off from AT&T. Of that amount, $768 million represents cash interest payments. Interest deducted in prior years on its exchangeable debentures has contributed to net operating losses ("NOLs") that may be carried to offset taxable income in 2006 and later years. These NOLs and current interest deductions on the exchangeable debentures are being used to offset taxable income currently being generated. The IRS has issued Technical Advice Memorandums (the "TAMs") challenging the current deductibility of interest expense claimed on exchangeable debentures issued by other companies. The TAMs conclude that such interest expense must be capitalized as basis to the shares referenced in the exchangeable debentures. If the IRS were to similarly challenge Liberty's tax treatment of these interest deductions, and ultimately win such challenge, there would be no impact to Liberty's reported total tax expense as the resulting increase in current tax expense would be offset by a decrease in deferred tax expense. However, Liberty would be required to make current federal income tax payments and may be required to make interest payments to the IRS. These payments could prove to be significant. OTHER During the period from March 9, 1999 to August 10, 2001, Liberty was included in the consolidated federal income tax return of AT&T Corp. and was a party to a tax sharing agreement with AT&T (the "AT&T Tax Sharing Agreement"). While Liberty was a subsidiary of AT&T, Liberty recorded its stand-alone tax provision on a separate return basis. Under the AT&T Tax Sharing I-19 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) Agreement, Liberty received a cash payment from AT&T in periods when Liberty generated taxable losses and such taxable losses were utilized by AT&T to reduce its consolidated income tax liability. To the extent such losses were not utilized by AT&T, such amounts were available to reduce federal taxable income generated by Liberty in future periods, similar to a net operating loss carryforward, and were accounted for as a deferred federal income tax benefit. Subsequent to Liberty's split off from AT&T, if adjustments are made to amounts previously paid under the AT&T Tax Sharing Agreement, such adjustments are reflected as adjustments to additional paid-in capital. During the period from March 10, 1999 to December 31, 2002, Liberty received cash payments from AT&T aggregating $670 million as payment for Liberty's taxable losses that AT&T utilized to reduce its income tax liability. Also, pursuant to the AT&T Tax Sharing Agreement and in connection with Liberty's split off from AT&T, AT&T was required to pay Liberty an amount equal to 35% of the amount of the net operating losses reflected in TCI's final federal income tax return ("TCI NOLs") that had not been used as an offset to Liberty's obligations under the AT&T Tax Sharing Agreement and that had been, or were reasonably expected to be, utilized by AT&T. In connection with the split off, Liberty received an $803 million payment for TCI's NOLs and recorded such payment as an increase to additional paid-in capital. Liberty was not paid for certain of TCI's NOLs ("SRLY NOLs") due to limitations and uncertainty regarding AT&T's ability to use them to offset taxable income in the future. In the event AT&T was ultimately able to use any of the SRLY NOLs, AT&T would be required to pay Liberty 35% of the amount of the SRLY NOLs used. In the fourth quarter of 2004 and in connection with the completion of an IRS audit of TCI's tax return for 1994, it was determined that Liberty was required to recognize additional taxable income related to the recapitalization of one of its investments resulting in a tax liability of approximately $30 million. As a result of the tax assessment, Liberty also received a corresponding amount of additional tax basis in the investment. However, Liberty was able to cause AT&T to use a portion of the SRLY NOLs to offset this taxable income, the benefit of which resulted in the elimination of the $30 million tax liability and an increase to additional paid-in capital. In the fourth quarter of 2004, AT&T requested a refund from Liberty of $70 million, plus accrued interest, relating to losses that it generated in 2002 and 2003 and was able to carry back to offset taxable income previously offset by Liberty's losses. AT&T has asserted that Liberty's losses caused AT&T to pay $70 million in alternative minimum tax ("AMT") that it would not have been otherwise required to pay had Liberty's losses not been included in its return. In 2004, Liberty estimated that it may ultimately pay AT&T up to $30 million of the requested $70 million because Liberty believed AT&T received an AMT credit of $40 million against income taxes resulting from the AMT previously paid. Accordingly, Liberty accrued a $30 million liability with an offsetting reduction of additional paid-in capital. The net effect of the completion of the IRS tax audit noted above (including the benefit derived from AT&T for the utilization of the SRLY NOLs) and Liberty's accrual of amounts due to AT&T was an increase to deferred tax assets and an increase to other liabilities. In the fourth quarter of 2005, AT&T requested an additional $21 million relating to additional losses it generated and was able to carry back to offset taxable income previously offset by Liberty's losses. In addition, the information provided to Liberty in connection with AT&T's request showed that AT&T had not yet claimed a credit for AMT previously paid. Accordingly, in the fourth quarter of 2005, Liberty increased its accrual by approximately $40 million (with a corresponding reduction of additional paid-in capital) representing its estimate of the amount it may ultimately pay (excluding accrued interest, if any) to AT&T as a result of this request. Although Liberty has not reduced its I-20 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) accrual for any future refunds, Liberty believes it is entitled to a refund when AT&T is able to realize a benefit in the form of a credit for the AMT previously paid. In March 2006, AT&T requested an additional $21 million relating to additional losses and IRS audit adjustments that it claims it is able to use to offset taxable income previously offset by Liberty's losses. Liberty has reviewed this claim and believes that its accrual as of December 31, 2005 is adequate. Accordingly, no additional accrual has been made for AT&T's March 2006 request. Although for accounting purposes Liberty has accrued a portion of the amounts claimed by AT&T to be owed by Liberty under the AT&T Tax Sharing Agreement, Liberty believes there are valid defenses or set-off or similar rights in its favor that may cause the total amount that it owes AT&T to be less than the amounts accrued; and under certain interpretations of the AT&T Tax Sharing Agreement, Liberty may be entitled to further reimbursements from AT&T. (13) Operating Segments Liberty is a holding company which, through its ownership of interests in subsidiaries and other companies, is primarily engaged in the video and on-line commerce, media, communications and entertainment industries. Each of Liberty's businesses is separately managed. Liberty identifies its reportable segments as (A) those consolidated subsidiaries that represent 10% or more of its consolidated revenue, earnings before income taxes or total assets and (B) those equity method affiliates whose share of earnings represent 10% or more of Liberty's consolidated earnings before income taxes. The segment presentation for prior periods has been conformed to the current period segment presentation. Liberty evaluates performance and makes decisions about allocating resources to its operating segments based on financial measures such as revenue, operating cash flow, gross margin, average sales price per unit, number of units shipped, and revenue or sales per customer equivalent. In addition, Liberty reviews non-financial measures such as subscriber growth and penetration, as appropriate. Liberty defines operating cash flow as revenue less cost of sales, operating expenses, and selling, general and administrative expenses (excluding stock-based compensation). Liberty believes this measure is an important indicator of the operational strength and performance of its businesses, including each business's ability to service debt and fund capital expenditures. In addition, this measure allows management to view operating results and perform analytical comparisons and benchmarking between businesses and identify strategies to improve performance. This measure of performance excludes depreciation and amortization, stock-based compensation, separately reported litigation settlements and restructuring and impairment charges that are included in the measurement of operating income pursuant to GAAP. Accordingly, operating cash flow should be considered in addition to, but not as a substitute for, operating income, net income, cash flow provided by operating activities and other measures of financial performance prepared in accordance with GAAP. Liberty generally accounts for intersegment sales and transfers as if the sales or transfers were to third parties, that is, at current prices. For the three months ended March 31, 2007, Liberty has identified the following businesses as its reportable segments: - QVC--consolidated subsidiary that markets and sells a wide variety of consumer products in the U.S. and several foreign countries, primarily by means of televised shopping programs on the QVC networks and via the Internet through its domestic and international websites. I-21 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) - Starz Entertainment--consolidated subsidiary that provides video programming distributed by cable operators, direct-to-home satellite providers, other distributors and via the Internet throughout the United States. Liberty's reportable segments are strategic business units that offer different products and services. They are managed separately because each segment requires different technologies, distribution channels and marketing strategies. The accounting policies of the segments that are also consolidated subsidiaries are the same as those described in the summary of significant policies. PERFORMANCE MEASURES

~~SEPTEMBER~~THREE 30MONTHS ENDED MARCH 31, ~~2005~~----------------------------------------------------- 2007 2006 ------------------------- ------------------------- ~~INVESTMENTS~~OPERATING ~~TOTAL~~OPERATING INCASH ~~CAPITAL~~CASH ~~ASSETS~~REVENUE ~~AFFILIATES~~FLOW ~~EXPENDITURES~~(DEFICIT) REVENUE FLOW (DEFICIT) -------- -------------- -------- -------------- AMOUNTS IN MILLIONS QVC..................................~~........~~ $151,~~305~~684 2374 941,555 ~~SEG~~355 Starz Entertainment..................~~........................~~ ~~2,926~~265 4773 6259 41 Corporate and Other..................~~........~~ ~~23,712~~174 ~~1,877~~(25) 5887 (1) ------ --- ----- --- Consolidated Liberty.................~~........~~ $412,~~943~~123 422 1,~~926~~901 ~~158~~395 ====== === ===== ===

OTHER INFORMATION

~~NINE~~MARCH ~~MONTHS ENDED SEPTEMBER 30~~31, 2007 ------------------------------------- ~~2005~~INVESTMENTS ~~2004~~TOTAL IN CAPITAL ASSETS AFFILIATES EXPENDITURES -------- ----------- ------------ AMOUNTS IN MILLIONS ~~Consolidated segment operating cash flow~~QVC................. ~~$1,086 998 Stock-based compensation~~.........................~~........~~ ~~(32)~~$19,065 ~~(16)~~114 ~~Litigation~~79 ~~settlements~~Starz Entertainment..........................~~.........~~ 2,810 -- 422 ~~Depreciation~~Corporate and ~~amortization~~other............................ ~~(484)~~30,582 ~~(484)~~1,758 ~~Interest~~6 ~~expense.........................................~~Assets ~~(444) (448) Share~~ of ~~earnings~~discontinued ~~of affiliates~~operations............~~..............~~ 15283 5-- ~~Realized~~-- ~~and~~------- ~~unrealized~~----- ~~gains~~-- ~~(losses)~~52,740 on1,872 ~~financial~~87 ~~instruments,~~Intercompany ~~net~~eliminations....................~~...................~~ ~~148~~ (~~344) Gains (losses) on dispositions of assets~~5, ~~net............ (363~~117) ~~621~~-- ~~Nontemporary~~-- ~~declines in fair value of investments....... (68) (128) Other, net............................................... 86 91~~ ------- ----- ~~Earnings~~-- ~~(loss)~~Consolidated ~~from continuing operations before income taxes and minority interests~~Liberty........................... $47,623 ~~(56)~~1,872 ~~337~~87 ======= ===== ==

I-22 LIBERTY MEDIA LLC AND SUBSIDIARIES (A WHOLLY-OWNED SUBSIDIARY OF LIBERTY MEDIA CORPORATION) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) The following table provides a reconciliation of consolidated segment operating cash flow to earnings (loss) from continuing operations before income taxes and minority interests:

THREE MONTHS ENDED ~~NINE~~MARCH ~~MONTHS ENDED SEPTEMBER 30~~31, ~~SEPTEMBER 30,~~ ------------------- ~~-------------------~~2007 ~~2005~~2006 ~~2004 2005 2004~~ -------- -------- ~~-------- --------~~ AMOUNTS IN MILLIONS ~~REVENUE~~Consolidated ~~QVC~~segment operating cash flow....................~~...............~~ $~~1,475~~ ~~1,292~~422 ~~4,418~~395 ~~3,864~~Stock-based ~~SEG~~compensation.................................... ~~245~~(22) ~~245~~(30) ~~757~~Depreciation ~~715 Corporate~~ and ~~other~~amortization................... ~~130 95 335 300 ------ ----- ----- ----- Consolidated revenue~~.............. ~~$1,850~~(151) ~~1,632~~(141) ~~5,510~~Interest ~~4,879 ====== ===== ===== ===== OPERATING CASH FLOW QVC~~expense................................... ~~$ 306 271 953 819 SEG~~......... (150) (148) Realized and unrealized gains (losses) on financial instruments, net.......................... ~~47 62 142 193 Corporate and other~~................~~...~~ 3344 (13193) ~~(9)~~Gains ~~(14)~~on ~~------~~dispositions ~~-----~~of ~~-----~~assets, ~~----- Consolidated operating cash flow~~net........................~~....~~ $6 ~~356~~24 ~~320 1~~Other,~~086~~ ~~998 ====== ===== ===== ===== OPERATING INCOME (LOSS) QVC~~net................................... ~~$ 179 153 572 470 SEG~~...............~~....................~~ 35100 4668 ~~107~~----- ~~147~~---- ~~Corporate~~Earnings (loss) from continuing operations before income taxes and ~~other~~minority interests................... ~~(35) (47) (109) (77) ------ ----- ----- ----- Consolidated operating income~~......... $ ~~179~~549 ~~152~~(25) ~~570 540~~ ====== ====~~= ===== =====~~

I-23 INFORMATION REGARDING FORWARD LOOKING STATEMENTS Certain statements in this Quarterly Report on Form 10-Q constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding our business, product and marketing strategies, new service offerings, our tax sharing arrangement with AT&T and estimated amounts payable under that arrangement, revenue growth and subscriber trends at QVC and Starz Entertainment, anticipated programming and marketing costs at Starz Entertainment, our projected sources and uses of cash for the remainder of 2007, the estimated value of our derivatives related to certain of our AFS investments, and the anticipated non-material impact of certain contingent liabilities related to legal and tax proceedings and other matters arising in the ordinary course of our business. Where, in any forward-looking statement, we express an expectation or belief as to future results or events, such expectation or belief is expressed in good faith and believed to have a reasonable basis, but such statements necessarily involve risks and uncertainties and there can be no assurance that the statement of expectation or belief will result or be achieved or accomplished. The following include some but not all of the factors that could cause actual results or events to differ materially from those anticipated: - consumer demand for our products and services and our ability to adapt to changes in demand; - competitor responses to our products and services, and the products and services of the entities in which we have interests; - uncertainties inherent in the development and integration of new business lines and business strategies; - uncertainties associated with product and service development and market acceptance, including the development and provision of programming for new television and telecommunications technologies; - our future financial performance, including availability, terms and deployment of capital; - our ability to successfully integrate and recognize anticipated efficiencies and benefits from the businesses we acquire; - the ability of suppliers and vendors to deliver products, equipment, software and services; - the outcome of any pending or threatened litigation; - availability of qualified personnel; - changes in, or failure or inability to comply with, government regulations, including, without limitation, regulations of the Federal Communications Commission, and adverse outcomes from regulatory proceedings; - changes in the nature of key strategic relationships with partners and joint venturers; - general economic and business conditions and industry trends; - consumer spending levels, including the availability and amount of individual consumer debt; - the regulatory and competitive environment of the industries in which we, and the entities in which we have interests, operate; - continued consolidation of the broadband distribution and movie studio industries; - changes in distribution and viewing of television programming, including the expanded deployment of personal video recorders, video on demand and IP television and their impact on home shopping networks; - increased digital TV penetration and the impact on channel positioning of our networks; I-24 - rapid technological changes; - capital spending for the acquisition and/or development of telecommunications networks and services; - threatened terrorists attacks and ongoing military action in the Middle East and other parts of the world; and - fluctuations in foreign currency exchange rates and political unrest in international markets. These forward-looking statements and such risks, uncertainties and other factors speak only as of the date of this Quarterly Report, and we expressly disclaim any obligation or undertaking to disseminate any updates or revisions to any forward-looking statement contained herein, to reflect any change in its expectations with regard thereto, or any other change in events, conditions or circumstances on which any such statement is based. The following discussion and analysis provides information concerning our results of operations and financial condition. This discussion should be read in conjunction with our accompanying condensed consolidated financial statements and the notes thereto and our Annual Report on Form 10-K for the year ended December 31, 2006. OVERVIEW We own controlling and noncontrolling interests in a broad range of video and on-line commerce, media, communications and entertainment companies. Our more significant operating subsidiaries, which are also our reportable segments, are QVC and Starz Entertainment. QVC markets and sells a wide variety of consumer products in the United States and several foreign countries, primarily by means of televised shopping programs on the QVC networks and via the Internet through its domestic and international websites. Starz Entertainment provides video programming distributed by cable operators, direct-to-home satellite providers, other distributors and via the Internet throughout the United States. Our "Corporate and Other" category includes our other consolidated subsidiaries and corporate expenses. Our other consolidated subsidiaries include Provide Commerce, Inc., Starz Media, LLC, TruePosition, Inc., FUN Technologies, Inc., and BuySeasons, Inc. Provide, which we acquired in February 2006, operates an e-commerce marketplace of websites for perishable goods, including flowers, gourmet foods, fruits and desserts. Starz Media, which we acquired in the third quarter of 2006, is focused on developing, acquiring, producing and distributing live-action, computer-generated and traditional television animated productions for the home video, film, broadcast and direct-to-consumer markets. TruePosition provides equipment and technology that deliver location-based services to wireless users. FUN, in which we acquired a controlling interest in March 2006, operates websites that offer casual gaming, sports information and fantasy sports services. BuySeasons, which we acquired in August 2006, operates BuyCostumes.com, an online retailer of costumes, accessories, decor and party supplies. In addition to the foregoing businesses, we hold an approximate 23% ownership interest in Expedia, Inc., which we account for as an equity method investment, and we continue to maintain significant investments and related derivative positions in public companies such as News Corporation, IAC/InterActiveCorp, Time Warner Inc. and Sprint Nextel Corporation, which are accounted for at their respective fair market values and are included in corporate and other. I-25 2007 COMPLETED AND PENDING TRANSACTIONS In addition to the sales of OPTV and AEG described in note 5 to the accompanying condensed consolidated financial statements, we have several other completed and pending transactions. Among these are: On April 16, 2007, we completed a transaction with CBS Corporation pursuant to which we exchanged our 7.6 million shares of CBS Class B common stock for a newly created subsidiary of CBS that held CBS' owned television station in Green Bay, Wisconsin and approximately $170 million in cash. In December 2006, we announced that we had entered into an exchange agreement with News Corporation pursuant to which, if completed, we would exchange our approximate 16% ownership interest in News Corporation for a subsidiary of News Corporation which would own an approximate 38% interest in The DIRECTV Group, Inc., three regional sports television networks and approximately $588 million in cash. Consummation of the exchange, which is subject to various closing conditions, including regulatory approval and receipt of a favorable ruling from the IRS confirming that the exchange is tax-free, is expected in mid-2007. RESULTS OF OPERATIONS To assist you in understanding and analyzing our business in the same manner we do, we have organized the following discussion of our results of operations into two parts: Consolidated Operating Results and Operating Results by Business. We completed several acquisitions in 2006 that impact the comparability of our 2006 and 2007 results of operations. Such acquisitions include: Provide in February 2006, FUN in March 2006 and BuySeasons and Starz Media in August 2006. CONSOLIDATED OPERATING RESULTS

~~NINE~~THREE MONTHS ENDED ~~SEPTEMBER~~MARCH 3031, --------------------- ~~2005~~2007 ~~2004~~2006 --------- --------- AMOUNTS IN MILLIONS ~~Change~~REVENUE inQVC....................................................... ~~fair~~$1,684 ~~value~~1,555 ofStarz ~~exchangeable~~Entertainment....................................... ~~debenture~~265 ~~call~~259 ~~option~~Corporate ~~features~~and other....................................... 174 87 ------ ----- Consolidated Liberty.................................... $2,123 ~~114~~1,901 ~~221~~====== ~~Change~~===== inOPERATING ~~fair~~CASH ~~value~~FLOW of(DEFICIT) ~~equity collars~~QVC....................................................... ~~238~~$ ~~(325)~~374 ~~Change~~355 inStarz ~~fair~~Entertainment....................................... ~~value~~73 of41 ~~put~~Corporate ~~options~~and other....................................... (4725) (741) ~~Change~~------ in----- ~~fair~~Consolidated ~~value of borrowed shares~~Liberty.................................... ~~(175)~~$ ~~(152)~~422 ~~Change~~395 in====== ~~fair~~===== ~~value~~OPERATING ofINCOME ~~put~~(LOSS) ~~spread collars~~QVC....................................................... 7$ 8243 ~~Change~~212 inStarz ~~fair~~Entertainment....................................... ~~value~~60 of33 ~~other~~Corporate ~~derivatives~~and other....................................... 11(54) (2221) ------ ----- Consolidated Liberty.................................... $ ~~148~~249 ~~(344)~~224 ====== =====

I-26 REVENUE. Our consolidated revenue increased $222 million or 11.7% for the three months ended March 31, 2007, as compared to the corresponding prior year period. This increase is due primarily to a $129 million or 8.3% increase for QVC and $61 million generated by Starz Media, which we acquired in August 2006. In addition, we recognized full-quarter revenue for Provide and FUN in 2007. These increases were partially offset by a $24 million decrease for TruePosition. In November 2006, TruePosition signed an amendment to its existing services contract with Cingular Wireless that requires TruePosition to develop and deliver additional software features. Because vendor specific objective evidence related to the value of these additional features does not exist, TruePosition is required to defer revenue recognition until all of the features have been delivered. TruePosition estimates that these features will be delivered in the first quarter of 2008. Accordingly, absent any further contractual changes, TruePosition will not recognize any revenue under this contract until 2008. See Operating Results by Business below for a more complete discussion of QVC's and Starz Entertainment's results of operations. OPERATING CASH FLOW. We define Operating Cash Flow as revenue less cost of sales, operating expenses and selling, general and administrative expenses (excluding stock-based compensation). Our chief operating decision maker and management team use this measure of performance in conjunction with other measures to evaluate our businesses and make decisions about allocating resources among our businesses. We believe this measure is an important indicator of the operational strength and performance of our businesses, including each business's ability to service debt and fund capital expenditures. In addition, this measure allows us to view operating results, perform analytical comparisons and benchmarking between businesses and identify strategies to improve performance. This measure of performance excludes such costs as depreciation and amortization, stock-based compensation, separately reported litigation settlements and impairments of long-lived assets that are included in the measurement of operating income pursuant to generally accepted accounting principles. Accordingly, Operating Cash Flow should be considered in addition to, but not as a substitute for, operating income, net earnings, cash flow provided by operating activities and other measures of financial performance prepared in accordance with GAAP. See note 13 to the accompanying condensed consolidated financial statements for a reconciliation of Operating Cash Flow to Earnings (Loss) from Continuing Operations Before Income Taxes and Minority Interests. Consolidated Operating Cash Flow increased $27 million or 6.8% during the three months ended March 31, 2007, as compared to the corresponding prior year period. This increase is due primarily to a $32 million or 78.0% increase in Starz Entertainment's operating cash flow and a $19 million or 5.4% increase in QVC's operating cash flow. These increases were partially offset by an $18 million decrease in operating cash flow for TruePosition due to the reduction in revenue noted above. STOCK-BASED COMPENSATION. Stock-based compensation includes compensation related to (1) options and stock appreciation rights for shares of New Liberty common stock that are granted to certain of our officers and employees, (2) phantom stock appreciation rights ("PSARs") granted to officers and employees of certain of our subsidiaries pursuant to private equity plans and (3) amortization of restricted stock grants. Effective January 1, 2006, we adopted Statement 123R. Statement 123R requires that we amortize the grant date fair value of our stock option and SAR Awards that qualify as equity awards as stock compensation expense over the vesting period of such Awards. Statement 123R also requires that we record our liability awards at fair value each reporting period and that the change in fair value be reflected as stock compensation expense in our condensed consolidated statements of operations. In connection with our adoption of Statement 123R, we recorded an $89 million transition adjustment, net of related income taxes. The transition adjustment is reflected in the accompanying condensed consolidated statement of operations as the cumulative effect of accounting change. We recorded $22 million of stock compensation expense for the three months ended March 31, 2007, I-27 compared with $30 million for the comparable period in 2006. As of March 31, 2007, the total compensation cost related to unvested New Liberty equity awards was approximately $76 million. Such amount will be recognized in our consolidated statements of operations over a weighted average period of approximately 2.1 years. OPERATING INCOME. Consolidated operating income increased $25 million or 11.2% for the three months ended March 31, 2007, as compared to the corresponding prior year period. This increase is the net effect of an increase in operating income for Starz Entertainment and QVC, partially offset by operating losses generated by Starz Media and TruePosition. INTEREST EXPENSE. Consolidated interest expense was comparable for the three months ended March 31, 2007 and 2006 as an increase in interest expense attributable to increased borrowings on the QVC credit facilities was offset by a decrease due to our adoption of Statement 155 and the resulting change in accounting for our senior exchangeable debentures. Our 2006 interest expense included $23 million of accretion related to our exchangeable debentures. See note 9 to the accompanying condensed consolidated financial statements. DIVIDEND AND INTEREST INCOME. Interest income increased in 2007 due to higher invested cash balances. Interest and dividend income for the three months ended March 31, 2007 was comprised of interest income earned on invested cash ($27 million), dividends on News Corp. common stock ($29 million), dividends on other AFS securities ($6 million), and other ($2 million). SHARE OF EARNINGS OF AFFILIATES. Our 2007 share of earnings (losses) of affiliates are $9 million. In December 2006, we announced that we had entered into an exchange agreement with News Corporation pursuant to which, if completed, we would exchange our approximate 16% ownership interest in News Corporation for a subsidiary of News Corporation, which would own News Corporation's approximate 38% interest in The DIRECTV Group, Inc., three regional sports television networks and approximately $588 million in cash. Consummation of the exchange, which is subject to various closing conditions, including regulatory approval and receipt of a favorable ruling from the IRS that the exchange is tax free, is expected in mid-2007. Upon consummation, if completed, we will account for our interest in The DIRECTV Group using the equity method of accounting, which could result in a significant increase in our share of earnings of affiliates in future periods. In this regard, The DIRECTV Group reported net income for the year ended December 31, 2006 of $1,420 million. REALIZED AND UNREALIZED GAINS (LOSSES) ON FINANCIAL INSTRUMENTS. Realized and unrealized gains (losses) on financial instruments are comprised of changes in the fair value of the following:

INCOME TAXES. Our effective tax rate was 38.2% for three months ended March 31, 2007. Such rate is greater than the U.S. federal income tax rate of 35% due primarily to state tax expense. I-28 NET EARNINGS. Our net earnings (loss) was $379 million and ($26) million for three months ended March 31, 2007 and 2006, respectively. Such change is due to the aforementioned fluctuations in revenue and expenses. In addition, we recognized $42 million and ($6) million of earnings (loss) from discontinued operations in 2007 and 2006, respectively. The 2007 earnings from discontinued operations include a pre-tax gain of $65 million from the disposition of OpenTV. In 2006, we also recognized a transition adjustment of $89 million related to the adoption of Statement 123R. OPERATING RESULTS BY BUSINESS QVC. QVC is a retailer of a wide range of consumer products, which are marketed and sold primarily by merchandise-focused televised shopping programs and via the Internet. In the United States, the program is aired live through its nationally televised shopping network--24 hours a day, 7 days a week ("QVC-US"). Internationally, QVC has electronic retailing program services based in the United Kingdom ("QVC-UK"), Germany ("QVC-Germany") and Japan ("QVC-Japan"). QVC-UK broadcasts 24 hours a day with 17 hours of live programming, and QVC-Germany and QVC-Japan each broadcast live 24 hours a day. QVC's operating results are as follows:

THREE MONTHS ENDED ~~NINE~~MARCH ~~MONTHS ENDED SEPTEMBER 30~~31, ~~SEPTEMBER 30,~~ ------------------- 2007 2006 -------- --------~~---~~ ~~2005~~AMOUNTS ~~2004~~IN ~~2005~~MILLIONS ~~2004~~Net ~~--------~~revenue................................................. ~~--------~~$ 1,684 1,555 Cost of sales............................................... (1,060) (971) -------- -----~~---~~ ~~AMOUNTS~~Gross INprofit.............................................. ~~MILLIONS~~624 ~~QVC-US~~584 Operating expenses.......................................... ~~$1,039~~(141) ~~932~~(131) ~~3,098~~SG&A ~~2,794~~expenses ~~QVC~~(excluding stock-UKbased compensation).......... (109) (98) ------- ----- Operating cash flow....................................... ~~129~~374 ~~112~~355 ~~388~~Stock-based ~~333 QVC~~compensation-~~Germany~~-SG&A.............................. ~~178~~(11) ~~145~~(25) ~~557~~Depreciation ~~452~~and ~~QVC-Japan~~amortization............................... ~~129~~(120) ~~103~~(118) ~~375 285~~ ------ -~~----~~ ----- ~~-----~~Operating ~~Consolidated~~income.......................................... $~~1,475~~ ~~1,292~~243 ~~4,418~~212 ~~3,864~~ ====== =~~====~~ ===== ~~=====~~

Net revenue is generated in the following geographic areas:

~~HOMES~~THREE ~~(IN~~MONTHS ~~MILLIONS)~~ENDED MARCH 31, -------------------~~-----------~~ ~~SEPTEMBER~~2007 ~~30,~~2006 ~~DECEMBER 31, 2005 2004~~ --------~~------~~ --------~~-----~~ AMOUNTS IN MILLIONS QVC-US.............................................. 90.~~5 88~~.4...... $1,174 1,088 QVC-UK.............................................. 16.~~8 15~~.6...... 152 134 QVC-Germany......................................... 37.~~4 35~~.7...... 215 195 QVC-Japan........................................... 16........ 143 138 ------ ----- $1,684 ~~14.7~~1,555 ====== =====

QVC's consolidated net revenue increased 8.3% during the three months ended March 31, 2007, as compared to the corresponding prior year period. The increase in revenue is comprised of a $76 million increase due to a 4.6% increase in the number of units shipped from 37.2 million to 38.9 million, a $22 million increase due to a 1.1% increase in the average sales price per unit ("ASP") I-29 and a $30 million increase due to favorable foreign currency rates as the U.S. dollar weakened against the UK pound sterling and the euro. In addition, returns as a percent of gross product revenue decreased from 19.3% for the three months ended March 31, 2006 to 19.0% in 2007 due to a shift in the sales mix from jewelry products to accessory products, which typically have lower return rates. The number of homes receiving QVC's services are as follows:

~~PERCENTAGE~~HOMES ~~INCREASE~~ (IN ~~NET~~MILLIONS) ~~REVENUE~~ --------------------------~~-----------------------------------~~ ~~THREE~~MARCH ~~MONTHS ENDED NINE MONTHS ENDED SEPTEMBER 30~~31, ~~2005~~DECEMBER ~~SEPTEMBER 30~~31, ~~2005~~2007 ~~-----------------------------~~2006 ----------~~-------------------~~ ~~U.S. DOLLARS LOCAL CURRENCY U.S. DOLLARS LOCAL CURRENCY~~ ------------ -~~-------------~~ ~~------------ --------------~~ QVC-US....................... 11.~~5% 11~~.5%....................... 1091.9%2 1090.9%7 QVC-UK....................... 15.~~2% 18~~.3%....................... 1620.5%2 1519.3%4 QVC-Germany.................. 22.~~8% 23~~.3%....................... 2337.2%6 1937.8%5 QVC-Japan.................... 25.~~2% 25~~.1%....................... 3119.6% 2918.9%7

The QVC service is already received by substantially all of the cable television and direct broadcast satellite homes in the U.S. and Germany. In addition, the rate of growth in households is expected to diminish in the UK and Japan. As these markets continue to mature, QVC also expects its consolidated rate of growth in revenue to diminish. Future sales growth will primarily depend on continued additions of new customers from homes already receiving the QVC service and continued growth in sales to existing customers. QVC's future sales may also be affected by (i) the willingness of cable and satellite distributors to continue carrying QVC's programming service, (ii) QVC's ability to maintain favorable channel positioning, which may become more difficult as distributors convert analog customers to digital, (iii) changes in television viewing habits because of personal video recorders, video-on-demand and IP television and (iv) general economic conditions. As noted above, during the three months ended March 31, 2007, the changes in revenue and expenses were also impacted by fluctuations in the exchange rates for the UK pound sterling, the euro and the Japanese yen. In the event the U.S. dollar strengthens against these foreign currencies in the future, QVC's reported revenue and operating cash flow will be negatively impacted. The percentage increase in revenue for each of QVC's geographic areas in U.S. dollars and in local currency is as follows:

~~THREE~~PERCENTAGE ~~MONTHS~~INCREASE ~~ENDED~~IN ~~NINE~~NET ~~MONTHS~~REVENUE ~~ENDED SEPTEMBER 30, SEPTEMBER 30,~~ ------------------- ---------- THREE MONTHS ENDED MARCH 31, 2007 --------- ~~2005 2004 2005 2004~~ -------- ------------ U.S. DOLLARS LOCAL CURRENCY ------------ -------------- ~~AMOUNTS IN MILLIONS Revenue~~QVC-US.............................................. $7.9% ~~245~~7.9% ~~245 757 715 Operating expenses~~QVC-UK.................... ~~(171) (150) (522) (429) SG&A expenses~~.......................... ~~(27)~~13.4% ~~(33)~~1.4% ~~(93) (93)~~ QVC-~~---- ---- ---- ---- Operating cash flow~~Germany............... ~~47 62 142 193 Stock-based compensation~~.............. ~~-- (2) -- (5) Depreciation and amortization~~............ ~~(12)~~10.3% ~~(14)~~1.5% ~~(35) (41)~~ QVC-~~---- ---- ---- ---- Operating income~~Japan........................................... $3.6% ~~35 46 107 147 ===== ==== ==== ====~~5.7%

QVC's gross profit percentage decreased from 37.6% to 37.1% during the three months ended March 31, 2007, as compared to the corresponding prior year period. The decrease is due primarily to a higher inventory obsolescence provision in 2007 in all countries and lower product margins in Germany. QVC's operating expenses are principally comprised of commissions, order processing and customer service expenses, provision for doubtful accounts, telecommunications expense and credit card processing fees. Operating expenses increased 7.6% for the three months ended March 31, 2007, as compared to the corresponding prior year period. This increase is primarily due to the increase in sales volume. As a percentage of net revenue, operating expenses remained consistent at 8.4% for the three months ended March 31, 2007 and 2006. I-30 QVC's SG&A expenses include personnel, information technology, marketing and advertising expenses. Such expenses increased 11.2% for the three months ended March 31, 2007, as compared to the corresponding prior year period. Such increase is due primarily to (i) a $6 million increase in personnel expenses due to merit increases and headcount increases and (ii) a $5 million accrual for a legal settlement. QVC's operating cash flow increased 5.4% for the three months ended March 31, 2007, as compared to the corresponding prior year period. Such percentage increase in operating cash flow was less than the percentage increase in revenue primarily due to the decrease in gross profit percentage discussed above, as well as the $5 million accrual for a legal settlement included in SG&A expenses. STARZ ENTERTAINMENT. Historically, Starz Entertainment has provided premium programming distributed by cable operators, direct-to-home satellite providers and other distributors throughout the United States. In addition, Starz Entertainment has launched Vongo, a subscription Internet service which is comprised of Starz and other movie and entertainment content. Vongo also offers content on a pay-per-view basis. Substantially all of Starz Entertainment's revenue continues to be derived from the delivery of movies to subscribers under affiliation agreements with television video programming distributors. Some of Starz Entertainment's affiliation agreements provide for payments to Starz Entertainment based on the number of subscribers that receive Starz Entertainment's services. Starz Entertainment also has fixed-rate affiliation agreements with certain of its customers. Pursuant to these agreements, the customers generally pay an agreed-upon rate regardless of the number of subscribers. The agreed-upon rate is contractually increased annually or semi-annually as the case may be, and these agreements expire in 2007 through 2012. During the three months ended March 31, 2007, 70.3% of Starz Entertainment's revenue was generated by its four largest customers, Comcast, Echostar Communications, DirecTV and Time Warner, each of which individually generated more than 10% Starz Entertainment's revenue for such period. Starz Entertainment's affiliation agreement with DirecTV expired June 30, 2006. In addition, the affiliation agreement with Time Warner, which originally expired on December 31, 2006, has been extended through June 30, 2007. Starz Entertainment is currently in negotiations with DirecTV and Time Warner regarding new agreements. There can be no assurance that any new agreements with DirecTV or Time Warner will have economic terms comparable to the old agreements. Starz Entertainment's operating results are as follows:

~~SUBSCRIPTIONS~~THREE ~~-------------------------------------------------------~~MONTHS ~~SEPTEMBER~~ENDED ~~30, JUNE 30,~~ MARCH 31, ~~DECEMBER 31, SERVICE OFFERING 2005 2005 2005 2004~~ ---------------- ---~~-----------~~ ~~---------~~2007 2006 ---------- --------~~-----~~ AMOUNTS IN MILLIONS ~~Thematic Multiplex~~Revenue................ ~~137~~.~~7 136~~.~~3 131~~.~~5 130~~.~~3 Encore~~............................ 25.~~3 24~~.~~9 24~~.~~5 24~~.5. ~~Starz~~$ 265 259 Operating expenses............................. 13.~~9 14~~.~~1 14~~.~~0 14~~.1......... ~~Movieplex~~(167) (189) SG&A expenses......................... 3.~~6 3~~.~~7 3~~.~~8 3~~.9.................. (25) (29) ----- ---- Operating cash flow....................................... 73 41 Stock-based compensation.................................... (7) -- Depreciation and amortization............................... (6) (8) --- -- ---- ~~180.5~~Operating ~~179~~income.~~0 173~~.~~8 172~~.8....................................... ~~=====~~$ ~~=====~~60 33 ===== =====

Starz Entertainment's revenue increased $6 million or 2.3% for the three months ended March 31, 2007, as compared to the corresponding prior year period. The increase is due to a $16 million increase resulting from growth in the average number of subscription units for Starz Entertainment's services partially offset by a $10 million decrease due to a decrease in the effective rate for Starz Entertainment's services. I-31 Starz Entertainment's Starz movie service and its Encore movie service are the primary drivers of Starz Entertainment's revenue. Starz average subscriptions increased 9.1% for the three months ended March 31, 2007, and Encore average subscriptions increased 6.4%. The effects of these increases in subscription units are somewhat mitigated by Starz Entertainment's fixed-rate affiliation agreements. In this regard, approximately 38% of Starz Entertainment's revenue was earned under its fixed-rate affiliation agreements during the three months ended March 31, 2007. At March 31, 2007, cable, DTH satellite, and other distribution media represented 66.5%, 32.0% and 1.5%, respectively, of Starz Entertainment's total subscription units. Starz Entertainment's operating expenses decreased 11.6% for the three months ended March 31, 2007, due primarily to a reduction in programming costs, which decreased from $179 million for the three months ended March 31, 2006 to $157 million in 2007. The decrease in programming costs is due primarily to a lower effective rate for the movie titles exhibited in 2007. Such decrease was partially offset by an increase in programming costs due to a higher percentage of first-run movie exhibitions (which have a relatively higher cost per title) as compared to the number of library product exhibitions. Starz Entertainment expects that its full-year programming costs in 2007 will be 6%-9% lower than the 2006 costs due to Starz Entertainment receiving fewer first-run titles under certain of its output arrangements in 2007 and a lower effective rate for certain titles. This estimate is subject to a number of assumptions that could change depending on the number and timing of movie titles actually becoming available to Starz Entertainment and their ultimate box office performance. Accordingly, the actual amount of costs experienced by Starz Entertainment may differ from the amounts noted above. Starz Entertainment's SG&A expenses decreased 13.8% for the three months ended March 31, 2007, as compared to the corresponding prior year period. The three-month decrease is due primarily to lower sales and marketing expenses of $3 million due to fewer national marketing campaigns and lower marketing support payments in 2007. To a certain extent, the timing of such campaigns and support payments are determined by Starz Entertainment's affiliates, and Starz Entertainment currently expects its full year 2007 sales and marketing expenses to approximate those of 2006. RECENT ACCOUNTING PRONOUNCEMENTS In September 2006, the FASB issued Statement of Financial Accounting Standards No. 157, "FAIR VALUE MEASUREMENTS," which defines fair value, establishes a framework for measuring fair value under GAAP and expands disclosures about fair value measurements. Statement 157 applies to other accounting pronouncements that require or permit fair value measurements. The new guidance is effective for financial statements issued for fiscal years beginning after November 15, 2007, and for interim periods within those fiscal years. We are currently evaluating the potential impact of the adoption of Statement 157 on our financial statements. In February 2007, the FASB issued Statement of Financial Accounting Standards No. 159, "THE FAIR VALUE OPTION FOR FINANCIAL ASSETS AND FINANCIAL LIABILITIES, INCLUDING AN AMENDMENT OF FASB STATEMENT NO. 115". Statement 159 permits entities to choose to measure many financial instruments, such as available-for-sale securities, and certain other items at fair value and to recognize the changes in fair value of such instruments in the entity's statement of operations. Currently under Statement of Financial Accounting Standards No. 115, entities are required to recognize changes in fair value of available-for-sale securities in the balance sheet in accumulated other comprehensive earnings. Statement 159 is effective as of the beginning of an entity's fiscal year that begins after November 15, 2007. We are currently evaluating the potential impacts of Statement 159 on our financial statements and have not made a determination as to which of our financial instruments, if any, we will choose to apply the provisions of Statement 159. I-32 ITEM 4. CONTROLS AND PROCEDURES In accordance with Exchange Act Rules 13a-15 and 15d-15, the Company carried out an evaluation, under the supervision and with the participation of management, including its chief executive officer, principal accounting officer and principal financial officer (the "Executives"), of the effectiveness of its disclosure controls and procedures as of the end of the period covered by this report. Based on that evaluation, the Executives concluded that the Company's disclosure controls and procedures were effective as of March 31, 2007 to provide reasonable assurance that information required to be disclosed in its reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms. There has been no change in the Company's internal controls over financial reporting identified in connection with the evaluation described above that occurred during the three months ended March 31, 2007 that has materially affected, or is reasonably likely to materially affect, its internal controls over financial reporting. I-33 PART II--OTHER INFORMATION ITEM 1. LEGAL PROCEEDINGS For information regarding institution of, or material changes in, material legal proceedings that have been reported this fiscal year, reference is made to Part I, Item 3 of our Annual Report on Form 10-K filed on March 1, 2007. Except as described below, there have been no material developments in such legal proceedings during the three months ended March 31, 2007. KLESCH & COMPANY LIMITED V. LIBERTY MEDIA CORPORATION, JOHN C. MALONE AND ROBERT R. BENNETT. In March 2005, the United States District Court for the District of Colorado entered a judgment in our favor and in favor of Messrs. Malone and Bennett with respect to the plaintiff's claims for damages arising from a failed attempt to acquire six regional cable television companies in Germany. In April 2007, the United States Court of Appeals for the Tenth Circuit affirmed the judgment entered by the trial court. We have not been notified as to whether the plaintiff will appeal that decision. ITEM 6. EXHIBITS (a) Exhibits Listed below are the exhibits which are filed as a part of this Report (according to the number assigned to them in Item 601 of Regulation S-K): 31.1 Rule 13a-14(a)/15d-14(a) Certification* 31.2 Rule 13a-14(a)/15d-14(a) Certification* 31.3 Rule 13a-14(a)/15d-14(a) Certification* 32 Section 1350 Certification*

------------------------ * Filed herewith II-1 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. LIBERTY MEDIA LLC Date: May 11, 2007 By: /s/ GREGORY B. MAFFEI ------------------------------------------- Gregory B. Maffei President and Chief Executive Officer Date: May 11, 2007 By: /s/ DAVID J.A. FLOWERS ------------------------------------------- David J.A. Flowers Senior Vice President and Treasurer (Principal Financial Officer) Date: May 11, 2007 By: /s/ CHRISTOPHER W. SHEAN ------------------------------------------- Christopher W. Shean Senior Vice President and Controller (Principal Accounting Officer)

II-2 EXHIBIT INDEX Listed below are the exhibits which are filed as a part of this Report (according to the number assigned to them in Item 601 of Regulation S-K): 31.1 Rule 13a-14(a)/15d-14(a) Certification* 31.2 Rule 13a-14(a)/15d-14(a) Certification* 31.3 Rule 13a-14(a)/15d-14(a) Certification* 32 Section 1350 Certification*

------------------------ * Filed herewith

ESTIMATED AGGREGATE FAIR VALUE ------------------------------------------- PUT EQUITY SPREAD PUT COLLARS(1) COLLARS OPTIONS TOTAL ---------- -------- -------- -------- AMOUNTS IN MILLIONS Fair value at September 30, 2005............................ $1,595 232 (492) 1,335 5% increase in market prices................................ $1,445 232 (471) 1,206 10% increase in market prices............................... $1,295 232 (451) 1,076 5% decrease in market prices................................ $1,744 232 (512) 1,464 10% decrease in market prices............................... $1,893 232 (533) 1,592

Filing Compare · LIBERTY MEDIA LLC