Qurate Retail Inc
NASDAQ:QRTEA
Income Statement
Earnings Waterfall
Qurate Retail Inc
Revenue
|
10.9B
USD
|
Cost of Revenue
|
-7.2B
USD
|
Gross Profit
|
3.7B
USD
|
Operating Expenses
|
-3.1B
USD
|
Operating Income
|
614m
USD
|
Other Expenses
|
-759m
USD
|
Net Income
|
-145m
USD
|
Income Statement
Qurate Retail Inc
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
10 219
N/A
|
10 219
N/A
|
10 335
+1%
|
10 440
+1%
|
10 028
-4%
|
9 532
-5%
|
9 047
-5%
|
8 724
-4%
|
9 169
+5%
|
9 598
+5%
|
10 024
+4%
|
10 320
+3%
|
10 219
-1%
|
10 175
0%
|
10 097
-1%
|
10 169
+1%
|
10 381
+2%
|
11 288
+9%
|
12 175
+8%
|
13 031
+7%
|
14 070
+8%
|
13 925
-1%
|
13 803
-1%
|
13 661
-1%
|
13 458
-1%
|
13 293
-1%
|
13 604
+2%
|
13 898
+2%
|
14 177
+2%
|
14 594
+3%
|
14 676
+1%
|
14 437
-2%
|
14 044
-3%
|
13 590
-3%
|
13 039
-4%
|
12 639
-3%
|
12 106
-4%
|
11 867
-2%
|
11 563
-3%
|
11 298
-2%
|
10 915
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 533)
|
(6 536)
|
(6 601)
|
(6 666)
|
(6 378)
|
(6 043)
|
(5 719)
|
(5 497)
|
(5 847)
|
(6 161)
|
(6 465)
|
(6 703)
|
(6 642)
|
(6 612)
|
(6 568)
|
(6 618)
|
(6 789)
|
(7 377)
|
(7 933)
|
(8 488)
|
(9 209)
|
(9 139)
|
(9 085)
|
(9 002)
|
(8 899)
|
(8 809)
|
(9 030)
|
(9 182)
|
(9 291)
|
(9 553)
|
(9 576)
|
(9 467)
|
(9 231)
|
(8 958)
|
(8 681)
|
(8 517)
|
(8 322)
|
(8 209)
|
(7 980)
|
(7 678)
|
(7 230)
|
|
Gross Profit |
3 686
N/A
|
3 683
0%
|
3 734
+1%
|
3 774
+1%
|
3 650
-3%
|
3 489
-4%
|
3 328
-5%
|
3 227
-3%
|
3 322
+3%
|
3 437
+3%
|
3 559
+4%
|
3 617
+2%
|
3 577
-1%
|
3 563
0%
|
3 529
-1%
|
3 551
+1%
|
3 592
+1%
|
3 911
+9%
|
4 242
+8%
|
4 543
+7%
|
4 861
+7%
|
4 786
-2%
|
4 718
-1%
|
4 659
-1%
|
4 559
-2%
|
4 484
-2%
|
4 574
+2%
|
4 716
+3%
|
4 886
+4%
|
5 041
+3%
|
5 100
+1%
|
4 970
-3%
|
4 813
-3%
|
4 632
-4%
|
4 358
-6%
|
4 122
-5%
|
3 784
-8%
|
3 658
-3%
|
3 583
-2%
|
3 620
+1%
|
3 685
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 501)
|
(2 539)
|
(2 571)
|
(2 604)
|
(2 437)
|
(2 296)
|
(2 115)
|
(1 997)
|
(2 152)
|
(2 298)
|
(2 450)
|
(2 605)
|
(2 566)
|
(2 532)
|
(2 487)
|
(2 458)
|
(2 457)
|
(2 334)
|
(2 572)
|
(2 854)
|
(3 504)
|
(3 467)
|
(3 421)
|
(3 274)
|
(3 208)
|
(4 358)
|
(4 379)
|
(3 240)
|
(3 314)
|
(3 144)
|
(3 175)
|
(3 360)
|
(3 342)
|
(3 344)
|
(3 306)
|
(3 281)
|
(3 261)
|
(3 262)
|
(3 232)
|
(3 162)
|
(3 071)
|
|
Selling, General & Administrative |
(1 010)
|
(1 003)
|
(1 040)
|
(1 042)
|
(940)
|
(846)
|
(731)
|
(667)
|
(875)
|
(980)
|
(1 084)
|
(1 183)
|
(1 063)
|
(1 036)
|
(1 009)
|
(1 015)
|
(1 088)
|
(1 303)
|
(1 497)
|
(1 707)
|
(1 897)
|
(1 870)
|
(1 866)
|
(1 813)
|
(1 758)
|
(1 754)
|
(1 777)
|
(1 808)
|
(1 885)
|
(1 899)
|
(1 937)
|
(1 940)
|
(1 930)
|
(1 940)
|
(1 916)
|
(1 922)
|
(1 945)
|
(1 978)
|
(1 983)
|
(1 934)
|
(1 869)
|
|
Depreciation & Amortization |
(629)
|
(638)
|
(647)
|
(659)
|
(643)
|
(633)
|
(617)
|
(592)
|
(657)
|
(714)
|
(779)
|
(857)
|
(850)
|
(848)
|
(839)
|
(800)
|
(721)
|
(677)
|
(631)
|
(618)
|
(637)
|
(627)
|
(626)
|
(605)
|
(606)
|
(595)
|
(581)
|
(576)
|
(562)
|
(548)
|
(533)
|
(531)
|
(537)
|
(539)
|
(544)
|
(512)
|
(481)
|
(451)
|
(421)
|
(419)
|
(407)
|
|
Other Operating Expenses |
(862)
|
(898)
|
(884)
|
(903)
|
(854)
|
(817)
|
(767)
|
(738)
|
(620)
|
(604)
|
(587)
|
(565)
|
(653)
|
(648)
|
(639)
|
(643)
|
(648)
|
(354)
|
(444)
|
(529)
|
(970)
|
(970)
|
(929)
|
(856)
|
(844)
|
(2 009)
|
(2 021)
|
(856)
|
(867)
|
(697)
|
(705)
|
(889)
|
(875)
|
(865)
|
(846)
|
(847)
|
(835)
|
(833)
|
(828)
|
(809)
|
(795)
|
|
Operating Income |
1 185
N/A
|
1 144
-3%
|
1 163
+2%
|
1 170
+1%
|
1 213
+4%
|
1 193
-2%
|
1 213
+2%
|
1 230
+1%
|
1 170
-5%
|
1 139
-3%
|
1 109
-3%
|
1 012
-9%
|
1 011
0%
|
1 031
+2%
|
1 042
+1%
|
1 093
+5%
|
1 135
+4%
|
1 577
+39%
|
1 670
+6%
|
1 689
+1%
|
1 357
-20%
|
1 319
-3%
|
1 297
-2%
|
1 385
+7%
|
1 351
-2%
|
126
-91%
|
195
+55%
|
1 476
+657%
|
1 572
+7%
|
1 897
+21%
|
1 925
+1%
|
1 610
-16%
|
1 471
-9%
|
1 288
-12%
|
1 052
-18%
|
841
-20%
|
523
-38%
|
396
-24%
|
351
-11%
|
458
+30%
|
614
+34%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(254)
|
(253)
|
(258)
|
(247)
|
(283)
|
(290)
|
(277)
|
(239)
|
(186)
|
(181)
|
(185)
|
(229)
|
(245)
|
(251)
|
(262)
|
(252)
|
(255)
|
(206)
|
(260)
|
(349)
|
(467)
|
(676)
|
(783)
|
(807)
|
(785)
|
(834)
|
(705)
|
(673)
|
(674)
|
(511)
|
(532)
|
(494)
|
(463)
|
(443)
|
(434)
|
(445)
|
(416)
|
(469)
|
(513)
|
(518)
|
(460)
|
|
Non-Reccuring Items |
(31)
|
0
|
(38)
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
374
|
0
|
0
|
0
|
(32)
|
0
|
0
|
(1 052)
|
(1 168)
|
0
|
0
|
33
|
184
|
0
|
0
|
2
|
(374)
|
(458)
|
(237)
|
(2 907)
|
(2 564)
|
(2 352)
|
(2 394)
|
258
|
(88)
|
|
Total Other Income |
(54)
|
(13)
|
1
|
(45)
|
(43)
|
(36)
|
(66)
|
(6)
|
(6)
|
(9)
|
42
|
34
|
42
|
35
|
7
|
6
|
(3)
|
10
|
26
|
22
|
25
|
34
|
19
|
14
|
(20)
|
1
|
(4)
|
(23)
|
(31)
|
(30)
|
(41)
|
(18)
|
4
|
44
|
102
|
175
|
149
|
111
|
86
|
14
|
0
|
|
Pre-Tax Income |
846
N/A
|
878
+4%
|
868
-1%
|
878
+1%
|
880
+0%
|
867
-1%
|
870
+0%
|
985
+13%
|
978
-1%
|
949
-3%
|
966
+2%
|
817
-15%
|
808
-1%
|
815
+1%
|
787
-3%
|
847
+8%
|
1 251
+48%
|
1 381
+10%
|
1 436
+4%
|
1 362
-5%
|
883
-35%
|
677
-23%
|
533
-21%
|
(460)
N/A
|
(622)
-35%
|
(707)
-14%
|
(514)
+27%
|
813
N/A
|
1 051
+29%
|
1 356
+29%
|
1 352
0%
|
1 100
-19%
|
638
-42%
|
431
-32%
|
483
+12%
|
(2 336)
N/A
|
(2 308)
+1%
|
(2 314)
0%
|
(2 470)
-7%
|
212
N/A
|
66
-69%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(346)
|
(361)
|
(361)
|
(364)
|
(306)
|
(257)
|
(261)
|
(309)
|
(304)
|
(333)
|
(329)
|
(272)
|
(297)
|
(303)
|
(296)
|
(295)
|
(439)
|
(416)
|
(393)
|
(368)
|
(60)
|
(44)
|
32
|
188
|
217
|
227
|
138
|
(82)
|
211
|
139
|
159
|
209
|
(217)
|
(221)
|
(302)
|
(369)
|
(224)
|
(198)
|
(144)
|
(78)
|
(160)
|
|
Income from Continuing Operations |
500
|
517
|
507
|
514
|
574
|
610
|
609
|
676
|
674
|
616
|
637
|
545
|
511
|
512
|
491
|
552
|
812
|
965
|
1 043
|
994
|
823
|
633
|
565
|
(272)
|
(405)
|
(480)
|
(376)
|
731
|
1 262
|
1 495
|
1 511
|
1 309
|
421
|
210
|
181
|
(2 705)
|
(2 532)
|
(2 512)
|
(2 614)
|
134
|
(94)
|
|
Income to Minority Interest |
(45)
|
(43)
|
(39)
|
(39)
|
(39)
|
(38)
|
(37)
|
(37)
|
(34)
|
(33)
|
(36)
|
(37)
|
(38)
|
(42)
|
(40)
|
(43)
|
(46)
|
(47)
|
(49)
|
(47)
|
(48)
|
(46)
|
(47)
|
(52)
|
(51)
|
(51)
|
(53)
|
(52)
|
(58)
|
(65)
|
(79)
|
(88)
|
(81)
|
(75)
|
(65)
|
(53)
|
(62)
|
(63)
|
(57)
|
(57)
|
(51)
|
|
Net Income (Common) |
438
N/A
|
453
+3%
|
449
-1%
|
455
+1%
|
520
+14%
|
561
+8%
|
568
+1%
|
639
+13%
|
640
+0%
|
583
-9%
|
601
+3%
|
508
-15%
|
473
-7%
|
470
-1%
|
451
-4%
|
509
+13%
|
1 208
+137%
|
1 501
+24%
|
1 577
+5%
|
1 530
-3%
|
916
-40%
|
587
-36%
|
518
-12%
|
(324)
N/A
|
(456)
-41%
|
(531)
-16%
|
(429)
+19%
|
679
N/A
|
1 204
+77%
|
1 430
+19%
|
1 432
+0%
|
1 221
-15%
|
340
-72%
|
135
-60%
|
116
-14%
|
(2 758)
N/A
|
(2 594)
+6%
|
(2 575)
+1%
|
(2 671)
-4%
|
77
N/A
|
(145)
N/A
|
|
EPS (Diluted) |
0.85
N/A
|
0.89
+5%
|
0.9
+1%
|
0.93
+3%
|
1.05
+13%
|
1.18
+12%
|
1.19
+1%
|
1.37
+15%
|
1.33
-3%
|
1.2
-10%
|
1.23
+3%
|
1.06
-14%
|
0.98
-8%
|
1.03
+5%
|
0.99
-4%
|
1.12
+13%
|
2.69
+140%
|
3.12
+16%
|
3.34
+7%
|
3.31
-1%
|
1.96
-41%
|
1.35
-31%
|
1.21
-10%
|
-0.77
N/A
|
-1.08
-40%
|
-1.27
-18%
|
-1.02
+20%
|
1.62
N/A
|
2.86
+77%
|
3.39
+19%
|
3.38
0%
|
2.93
-13%
|
0.82
-72%
|
0.35
-57%
|
0.29
-17%
|
-7.23
N/A
|
-6.83
+6%
|
-6.7
+2%
|
-6.86
-2%
|
0.2
N/A
|
-0.37
N/A
|