DISH Network Corp
NASDAQ:DISH
Income Statement
Earnings Waterfall
DISH Network Corp
Revenue
|
15.6B
USD
|
Cost of Revenue
|
-11.2B
USD
|
Gross Profit
|
4.4B
USD
|
Operating Expenses
|
-3.5B
USD
|
Operating Income
|
863.5m
USD
|
Other Expenses
|
355.8m
USD
|
Net Income
|
1.2B
USD
|
Income Statement
DISH Network Corp
Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
12 871
N/A
|
13 905
+8%
|
14 124
+2%
|
14 326
+1%
|
14 500
+1%
|
14 643
+1%
|
14 773
+1%
|
14 918
+1%
|
14 972
+0%
|
15 225
+2%
|
15 172
0%
|
15 204
+0%
|
15 238
+0%
|
15 212
0%
|
15 065
-1%
|
14 844
-1%
|
14 660
-1%
|
14 391
-2%
|
14 170
-2%
|
13 987
-1%
|
13 798
-1%
|
13 621
-1%
|
13 350
-2%
|
13 100
-2%
|
12 874
-2%
|
12 808
-1%
|
12 838
+0%
|
12 814
0%
|
14 177
+11%
|
15 493
+9%
|
16 774
+8%
|
18 074
+8%
|
17 992
0%
|
17 881
-1%
|
17 714
-1%
|
17 437
-2%
|
17 083
-2%
|
16 679
-2%
|
16 306
-2%
|
16 008
-2%
|
15 617
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(9 424)
|
(10 288)
|
(10 407)
|
(10 653)
|
(10 788)
|
(10 359)
|
(10 448)
|
(10 538)
|
(10 576)
|
(11 349)
|
(11 292)
|
(11 237)
|
(11 184)
|
(10 612)
|
(10 535)
|
(10 448)
|
(10 393)
|
(10 327)
|
(10 179)
|
(10 013)
|
(9 804)
|
(9 610)
|
(9 419)
|
(9 300)
|
(9 145)
|
(8 985)
|
(8 913)
|
(8 707)
|
(9 484)
|
(10 034)
|
(11 003)
|
(11 794)
|
(11 737)
|
(11 738)
|
(11 762)
|
(11 614)
|
(11 502)
|
(11 371)
|
(11 187)
|
(11 240)
|
(11 213)
|
|
Gross Profit |
3 447
N/A
|
3 616
+5%
|
3 716
+3%
|
3 673
-1%
|
3 713
+1%
|
4 285
+15%
|
4 326
+1%
|
4 380
+1%
|
4 396
+0%
|
3 877
-12%
|
3 880
+0%
|
3 967
+2%
|
4 054
+2%
|
4 601
+13%
|
4 531
-2%
|
4 396
-3%
|
4 267
-3%
|
4 065
-5%
|
3 990
-2%
|
3 974
0%
|
3 994
+1%
|
4 011
+0%
|
3 932
-2%
|
3 800
-3%
|
3 728
-2%
|
3 823
+3%
|
3 925
+3%
|
4 107
+5%
|
4 693
+14%
|
5 460
+16%
|
5 770
+6%
|
6 280
+9%
|
6 255
0%
|
6 143
-2%
|
5 952
-3%
|
5 823
-2%
|
5 581
-4%
|
5 308
-5%
|
5 119
-4%
|
4 768
-7%
|
4 403
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 621)
|
(1 831)
|
(2 373)
|
(1 900)
|
(1 972)
|
(2 460)
|
(2 464)
|
(2 439)
|
(2 401)
|
(2 301)
|
(2 448)
|
(2 305)
|
(2 312)
|
(2 260)
|
(2 187)
|
(2 124)
|
(2 069)
|
(2 055)
|
(2 502)
|
(2 018)
|
(1 924)
|
(1 864)
|
(1 857)
|
(1 868)
|
(1 890)
|
(1 944)
|
(2 002)
|
(1 976)
|
(2 219)
|
(2 508)
|
(2 464)
|
(2 705)
|
(2 774)
|
(2 940)
|
(3 063)
|
(3 148)
|
(3 197)
|
(3 263)
|
(3 300)
|
(3 436)
|
(3 540)
|
|
Selling, General & Administrative |
(612)
|
(777)
|
(1 088)
|
(1 085)
|
(1 141)
|
(1 382)
|
(1 389)
|
(1 373)
|
(1 353)
|
(1 338)
|
(1 343)
|
(1 347)
|
(1 382)
|
(1 339)
|
(1 268)
|
(1 254)
|
(1 213)
|
(1 238)
|
(1 253)
|
(1 251)
|
(1 191)
|
(1 152)
|
(1 185)
|
(1 218)
|
(1 262)
|
(1 313)
|
(1 358)
|
(1 330)
|
(1 528)
|
(1 793)
|
(1 726)
|
(1 933)
|
(2 017)
|
(2 215)
|
(2 345)
|
(2 448)
|
(2 507)
|
(2 546)
|
(2 514)
|
(2 551)
|
(2 536)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(1 009)
|
(1 054)
|
(1 073)
|
(1 040)
|
(1 057)
|
(1 078)
|
(1 075)
|
(1 066)
|
(1 048)
|
(963)
|
(982)
|
(958)
|
(930)
|
(921)
|
(898)
|
(870)
|
(856)
|
(818)
|
(806)
|
(767)
|
(733)
|
(712)
|
(672)
|
(649)
|
(628)
|
(631)
|
(644)
|
(647)
|
(692)
|
(715)
|
(738)
|
(772)
|
(751)
|
(725)
|
(711)
|
(693)
|
(690)
|
(717)
|
(786)
|
(884)
|
(1 004)
|
|
Other Operating Expenses |
0
|
0
|
(212)
|
226
|
226
|
0
|
0
|
0
|
0
|
0
|
(123)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(443)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1 825
N/A
|
1 786
-2%
|
1 343
-25%
|
1 772
+32%
|
1 741
-2%
|
1 824
+5%
|
1 862
+2%
|
1 941
+4%
|
1 995
+3%
|
1 575
-21%
|
1 432
-9%
|
1 662
+16%
|
1 743
+5%
|
2 340
+34%
|
2 343
+0%
|
2 272
-3%
|
2 198
-3%
|
2 009
-9%
|
1 489
-26%
|
1 956
+31%
|
2 070
+6%
|
2 147
+4%
|
2 074
-3%
|
1 932
-7%
|
1 839
-5%
|
1 878
+2%
|
1 923
+2%
|
2 130
+11%
|
2 473
+16%
|
2 952
+19%
|
3 306
+12%
|
3 575
+8%
|
3 481
-3%
|
3 203
-8%
|
2 889
-10%
|
2 675
-7%
|
2 384
-11%
|
2 046
-14%
|
1 819
-11%
|
1 332
-27%
|
864
-35%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(377)
|
(208)
|
(338)
|
(389)
|
(532)
|
(610)
|
(475)
|
(363)
|
(292)
|
(183)
|
(96)
|
(31)
|
70
|
100
|
17
|
(46)
|
6
|
81
|
65
|
107
|
88
|
36
|
76
|
61
|
60
|
54
|
43
|
21
|
(6)
|
(12)
|
(16)
|
(17)
|
(23)
|
(22)
|
26
|
52
|
126
|
1 064
|
1 023
|
1 018
|
807
|
|
Non-Reccuring Items |
(438)
|
(438)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(147)
|
0
|
(123)
|
(123)
|
(21)
|
0
|
(317)
|
(317)
|
(443)
|
0
|
(150)
|
(143)
|
4
|
4
|
6
|
(1)
|
0
|
(356)
|
(356)
|
(357)
|
(369)
|
(6)
|
(7)
|
(6)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
68
|
73
|
|
Total Other Income |
44
|
(3)
|
72
|
73
|
69
|
(9)
|
(4)
|
(4)
|
(1)
|
(10)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
2
|
1
|
2
|
0
|
1
|
1
|
2
|
9
|
8
|
10
|
11
|
4
|
5
|
2
|
1
|
1
|
1
|
40
|
41
|
41
|
40
|
(2)
|
(4)
|
(3)
|
(2)
|
1
|
|
Pre-Tax Income |
1 055
N/A
|
1 137
+8%
|
1 078
-5%
|
1 456
+35%
|
1 277
-12%
|
1 206
-6%
|
1 383
+15%
|
1 574
+14%
|
1 702
+8%
|
1 235
-27%
|
1 333
+8%
|
1 504
+13%
|
1 688
+12%
|
2 417
+43%
|
2 360
-2%
|
1 910
-19%
|
1 888
-1%
|
1 650
-13%
|
1 554
-6%
|
1 914
+23%
|
2 016
+5%
|
2 189
+9%
|
2 163
-1%
|
2 007
-7%
|
1 907
-5%
|
1 944
+2%
|
1 614
-17%
|
1 799
+11%
|
2 112
+17%
|
2 572
+22%
|
3 285
+28%
|
3 553
+8%
|
3 493
-2%
|
3 219
-8%
|
2 955
-8%
|
2 766
-6%
|
2 507
-9%
|
3 105
+24%
|
2 837
-9%
|
2 417
-15%
|
1 744
-28%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(268)
|
(300)
|
(282)
|
(444)
|
(466)
|
(277)
|
(272)
|
(338)
|
(406)
|
(393)
|
(505)
|
(570)
|
(624)
|
(866)
|
(831)
|
(761)
|
(756)
|
(685)
|
(593)
|
(552)
|
(516)
|
(534)
|
(531)
|
(496)
|
(471)
|
(451)
|
(383)
|
(429)
|
(586)
|
(698)
|
(869)
|
(935)
|
(841)
|
(763)
|
(691)
|
(644)
|
(523)
|
(732)
|
(670)
|
(567)
|
(441)
|
|
Income from Continuing Operations |
787
|
837
|
796
|
1 012
|
811
|
929
|
1 111
|
1 237
|
1 296
|
842
|
828
|
934
|
1 064
|
1 551
|
1 529
|
1 150
|
1 132
|
965
|
961
|
1 362
|
1 500
|
1 655
|
1 632
|
1 512
|
1 436
|
1 493
|
1 231
|
1 370
|
1 526
|
1 874
|
2 416
|
2 617
|
2 652
|
2 456
|
2 263
|
2 122
|
1 984
|
2 373
|
2 167
|
1 850
|
1 303
|
|
Income to Minority Interest |
19
|
18
|
18
|
20
|
19
|
16
|
9
|
(5)
|
(14)
|
(40)
|
(33)
|
(39)
|
(47)
|
(53)
|
(55)
|
(60)
|
(63)
|
(67)
|
(70)
|
(73)
|
(76)
|
(80)
|
(84)
|
(86)
|
(89)
|
(93)
|
(98)
|
(102)
|
(107)
|
(111)
|
(97)
|
(79)
|
(61)
|
(45)
|
(50)
|
(57)
|
(64)
|
(70)
|
(74)
|
(79)
|
(84)
|
|
Net Income (Common) |
729
N/A
|
807
+11%
|
768
-5%
|
992
+29%
|
823
-17%
|
945
+15%
|
1 120
+19%
|
1 231
+10%
|
1 282
+4%
|
802
-37%
|
796
-1%
|
895
+13%
|
1 017
+14%
|
1 498
+47%
|
1 474
-2%
|
1 090
-26%
|
1 069
-2%
|
2 099
+96%
|
2 091
0%
|
2 489
+19%
|
2 624
+5%
|
1 575
-40%
|
1 547
-2%
|
1 426
-8%
|
1 347
-5%
|
1 400
+4%
|
1 133
-19%
|
1 268
+12%
|
1 419
+12%
|
1 763
+24%
|
2 320
+32%
|
2 538
+9%
|
2 591
+2%
|
2 411
-7%
|
2 213
-8%
|
2 065
-7%
|
1 920
-7%
|
2 303
+20%
|
2 093
-9%
|
1 771
-15%
|
1 219
-31%
|
|
EPS (Diluted) |
1.57
N/A
|
1.75
+11%
|
1.65
-6%
|
2.13
+29%
|
1.76
-17%
|
2.03
+15%
|
2.4
+18%
|
2.64
+10%
|
2.75
+4%
|
1.72
-37%
|
1.71
-1%
|
1.92
+12%
|
2.05
+7%
|
3.08
+50%
|
2.85
-7%
|
2.32
-19%
|
2.02
-13%
|
3.99
+98%
|
3.96
-1%
|
4.71
+19%
|
4.96
+5%
|
2.98
-40%
|
2.93
-2%
|
2.7
-8%
|
2.5
-7%
|
2.6
+4%
|
1.94
-25%
|
2.17
+12%
|
2.43
+12%
|
3.02
+24%
|
3.65
+21%
|
3.99
+9%
|
4.07
+2%
|
3.79
-7%
|
3.48
-8%
|
3.24
-7%
|
3.01
-7%
|
3.61
+20%
|
3.29
-9%
|
2.78
-16%
|
2.28
-18%
|