QVC Group, Inc. Income Statement

Income Statement Dec2009 Dec2010 Sep2011 Dec2011 Sep2012 Dec2012 Sep2013 Dec2013 Dec2014 Dec2015 Dec2016 Dec2017 Dec2018 Dec2019 Dec2020 Dec2021 Dec2022 Dec2023 Dec2024
Revenue & cost
Revenue 8.30B8.93B2.95B9.62B-0.03B9.89B-0.01B10.22B10.50B9.99B10.65B10.40B14.07B13.46B14.18B14.04B12.11B10.91B10.04B
Cost of Revenue 5.33B5.71B1.86B6.11B2.04B6.31B2.15B6.53B6.68B6.39B6.91B6.79B9.21B8.90B9.29B9.23B8.42B7.23B6.52B
Gross Profit 2.97B3.23B1.08B3.50B1.17B3.66B1.22B3.69B3.81B3.60B3.74B3.62B4.86B4.56B4.89B4.81B3.69B3.69B3.51B
Operating items
Amortization - Intangibles 0.48B0.48B
Depreciation & Amortization - Total 0.19B0.18B0.15B0.14B0.15B0.16B0.15B0.17B0.18B0.21B0.22B0.20B0.17B0.16B0.10B0.09B
Selling, General & Administrative 0.61B0.75B0.82B0.86B0.88B0.95B0.90B1.16B1.20B1.08B1.19B1.19B1.90B1.76B1.89B1.93B1.95B1.87B1.71B
Restructuring Costs 0.01B
Other Operating Expenses 0.04B0.35B7.47B1.53B-0.00B0.07B0.11B0.01B0.41B0.00B-0.00B0.22B0.01B0.52B0.11B0.00B
Operating Expenses 1.93B2.12B0.82B8.48B0.88B8.72B0.90B9.08B9.31B8.87B9.68B9.36B12.75B13.27B12.61B12.96B14.15B10.32B10.85B
Operating Income 1.04B1.11B0.23B1.13B0.29B1.16B0.32B1.14B1.19B1.12B0.97B1.04B1.32B0.18B1.57B1.09B-2.04B0.59B-0.81B
EBIT 1.04B1.11B0.23B1.13B0.29B1.16B0.32B1.14B1.19B1.12B0.97B1.04B1.32B0.18B1.57B1.09B-2.04B0.59B-0.81B
Non-operating items
Non Operating Investment Income -0.59B0.06B0.08B-0.40B0.00B-0.00B0.31B0.41B0.14B0.08B-0.25B-0.11B0.10B0.06B-0.06B-0.06B
Interest & Investment Income 0.12B0.09B0.01B0.01B0.05B0.05B
Other Non Operating Income -0.01B-0.05B0.01B-0.02B0.05B0.00B-0.03B-0.02B0.01B0.13B0.01B-0.01B0.01B-0.03B-0.09B0.04B0.01B
Non Operating Income -1.12B-0.14B-0.19B-0.02B-0.28B0.00B-0.40B-0.41B-0.30B0.13B0.03B-0.44B-0.81B-0.52B-0.45B-0.27B-0.52B-0.48B
Net income details
EBT -0.08B0.96B0.20B0.94B0.26B0.88B0.31B0.74B0.78B0.82B1.09B1.05B0.88B-0.86B1.05B0.64B-2.53B0.30B-1.52B
Tax Provisions -0.04B0.19B0.08B0.35B0.08B0.28B0.10B0.18B0.30B0.29B0.32B-0.98B0.24B-0.22B-0.20B0.22B0.22B0.16B0.17B
Profit After Tax 6.50B1.94B-0.12B0.96B0.18B1.59B0.21B0.58B0.63B0.91B1.27B2.49B0.96B-0.46B1.25B0.42B-2.59B-0.14B-1.29B
Equity Income 0.02B0.11B0.14B0.05B0.03B-0.02B-0.18B-0.07B-0.20B-0.16B-0.16B-0.16B-0.09B-0.00B
Net Income - Minority -0.13B-0.13B-0.12B-0.13B-0.15B-4.49B-4.51B-4.50B
Income from Non-Controlling Interests 0.04B0.04B0.05B0.06B0.08B0.09B0.04B0.04B0.05B0.05B0.05B0.06B0.08B0.06B0.05B0.04B
Income from Continuing Operations -0.04B0.77B0.12B0.59B0.18B0.60B0.21B0.55B0.48B0.53B0.78B2.04B0.64B-0.64B1.25B0.42B-2.75B0.14B-1.70B
Consolidated Net Income 6.54B1.10B0.01B0.38B0.01B0.99B-0.00B0.03B0.09B0.28B0.50B0.45B0.14B-0.64B1.25B0.42B-2.75B0.14B-1.70B
Income towards Parent Company 6.41B0.97B-0.11B0.24B-0.14B-3.50B-4.51B-4.47B0.09B0.28B0.50B0.45B0.14B-0.64B1.25B0.42B-2.75B0.14B-1.70B
Net Income towards Common Stockholders 13.139.06-0.11B3.47-0.14B31.03-4.51B1.700.09B0.28B0.50B0.45B0.14B-0.64B1.25B0.42B-2.75B0.14B-1.70B
Additional items
EPS (Basic) 13.131.28-9.140.88-13.1415.52-433.020.881.101.615.6914.342.81-1.082.880.84-6.83-0.37-3.26
EPS (Weighted Average and Diluted) 13.041.260.8715.280.861.091.605.6414.172.78-1.082.840.82-6.83-0.37-3.26
Shares Outstanding (Weighted Average) 0.01B0.01B0.01B0.01B0.01B0.01B0.01B0.01B0.01B0.01B0.01B0.01B0.01B0.01B0.01B0.01B0.01B0.01B0.01B
EBITDA 1.23B1.29B0.23B1.28B0.29B1.30B0.32B1.28B1.35B1.27B1.14B1.22B1.53B0.40B1.77B1.25B-1.88B0.69B-0.72B
Interest Expenses 0.59B0.63B0.03B0.43B0.03B0.47B0.01B0.38B0.39B0.36B0.36B0.35B0.38B0.37B0.41B0.47B0.46B0.45B0.47B
Tax Rate 54.88%19.71%39.30%37.49%29.66%31.48%31.61%24.83%38.32%35.29%28.96%27.75%25.29%34.64%52.98%