Qurate Retail, Inc. Reports First Quarter 2023 Financial Results
- Meaningful improvement in revenue trends at QVC US & QVC International
- Strong liquidity and capital structure
- Cost actions underway
- Higher average selling prices through price increases and merchandise strategy
- Enhanced programming and improved performance of daily specials
- Soft performance at HSN, Cornerstone, and Zulily
- Customer file continues to be pressured
- Impact of customer re-activation initiatives to take several quarters
“In the first quarter, we saw meaningful improvement in revenue trends at our largest businesses, QVC US & QVC International, while performance remained soft at HSN, Cornerstone and Zulily. Our customer file continues to be pressured and while we have multiple efforts underway to re-activate customer groups, we expect the impact of these initiatives to take several quarters. Against this backdrop, we are intensely focused on factors in our control. We are on track with Project Athens and have taken significant cost actions with more underway. We successfully managed towards higher average selling prices through price increases and an elevated merchandise strategy leveraging the improved freshness of our product assortment. In addition, we enhanced programming and improved the performance of our daily specials by returning the urgency of a 24-hour sale,” said David Rawlinson, President and CEO of Qurate Retail.
“Our turnaround is underway and we expect to see material improvement in our profitability in the back half of this year. We continue to have strong liquidity and believe our capital structure has the runway to get us through this transition.”
First quarter 2023 operating results:
-
Qurate Retail revenue decreased
8% to$2.6 billion -
In constant currency(2) revenue decreased
6%
-
In constant currency(2) revenue decreased
-
Qurate Retail reported diluted EPS of
$0.05 -
Adjusted diluted EPS(3) of
$(0.05)
-
Adjusted diluted EPS(3) of
-
QxH revenue decreased
5% -
QVC International revenue decreased
12% -
In constant currency, revenue decreased
3%
-
In constant currency, revenue decreased
-
Cornerstone revenue decreased
13% -
Zulily revenue decreased
17%
Corporate headlines:
-
Received
$55 million Rocky Mount, NC fulfillment center fire;$435 million -
Repaid
$214 million 4.375% senior secured notes due March 2023 -
Settled
$157 million 1.75% exchangeable debentures with October 2023 put/call; received indemnification payments of$24 million
Discussion of Results
Unless otherwise noted, the following discussion compares financial information for the three months ended March 31, 2023 to the same period in 2022.
FIRST QUARTER 2023 FINANCIAL RESULTS |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
||||
(amounts in millions) |
1Q22 |
|
|
1Q23 |
|
|
% Change |
|
% Change
|
||||
Revenue |
|
|
|
|
|
|
|
|
|
||||
QxH |
$ |
1,684 |
|
|
$ |
1,601 |
|
|
(5 |
)% |
|
|
|
QVC International |
|
670 |
|
|
|
592 |
|
|
(12 |
)% |
|
(3 |
)% |
Cornerstone |
|
297 |
|
|
|
259 |
|
|
(13 |
)% |
|
|
|
Zulily |
|
232 |
|
|
|
192 |
|
|
(17 |
)% |
|
|
|
Total Qurate Retail Revenue |
$ |
2,883 |
|
|
$ |
2,644 |
|
|
(8 |
)% |
|
(6 |
)% |
|
|
|
|
|
|
|
|
|
|
||||
Operating Income (Loss) |
|
|
|
|
|
|
|
|
|
||||
QxH(b) |
$ |
42 |
|
|
$ |
74 |
|
|
76 |
% |
|
|
|
QVC International(c) |
|
88 |
|
|
|
156 |
|
|
77 |
% |
|
94 |
% |
Cornerstone |
|
24 |
|
|
|
(2 |
) |
|
NM |
|
|
|
|
Zulily(d) |
|
(38 |
) |
|
|
(43 |
) |
|
(13 |
)% |
|
|
|
Unallocated corporate cost |
|
(10 |
) |
|
|
(9 |
) |
|
10 |
% |
|
|
|
Total Qurate Retail Operating Income (Loss) |
$ |
106 |
|
|
$ |
176 |
|
|
66 |
% |
|
80 |
% |
|
|
|
|
|
|
|
|
|
|
||||
Adjusted OIBDA (Loss) |
|
|
|
|
|
|
|
|
|
||||
QxH |
$ |
225 |
|
|
$ |
139 |
|
|
(38 |
)% |
|
|
|
QVC International |
|
104 |
|
|
|
72 |
|
|
(31 |
)% |
|
(23 |
)% |
Cornerstone |
|
31 |
|
|
|
4 |
|
|
(87 |
)% |
|
|
|
Zulily |
|
(18 |
) |
|
|
(31 |
) |
|
(72 |
)% |
|
|
|
Unallocated corporate cost |
|
(7 |
) |
|
|
(5 |
) |
|
29 |
% |
|
|
|
Total Qurate Retail Adjusted OIBDA (Loss) |
$ |
335 |
|
|
$ |
179 |
|
|
(47 |
)% |
|
(44 |
)% |
| _____________________ | ||
a) |
|
For a definition of constant currency financial metrics, see the accompanying schedules. |
b) |
|
In the first quarter of 2022, QxH incurred (i) an |
c) |
|
In the first quarter of 2023, QVC International recorded |
d) |
|
In the first quarter of 2022, Zulily recorded |
FIRST QUARTER 2023 NET INCOME AND ADJUSTED NET INCOME(3) |
|||||||
|
|
|
|
|
|
||
(amounts in millions) |
1Q22 |
|
|
1Q23 |
|
||
Net income |
$ |
1 |
|
$ |
20 |
|
|
Adjusted net income (loss)(a) |
$ |
58 |
|
|
$ |
(20 |
) |
|
|
|
|
|
|
||
Basic weighted average shares outstanding ("WASO") |
|
379 |
|
|
|
383 |
|
Potentially dilutive shares |
|
5 |
|
|
|
1 |
|
Diluted WASO |
|
384 |
|
|
|
384 |
|
|
|
|
|
|
|
||
GAAP EPS(b) |
$ |
0.00 |
|
|
$ |
0.05 |
|
Adjusted EPS(a) |
$ |
0.15 |
|
|
$ |
(0.05 |
) |
_____________________ |
||
a) |
|
See Reconciling Schedule 3. |
b) |
|
Represents diluted net income per share attributable to Series A and Series B common stockholders as presented in Qurate Retail’s financial statements. |
QxH
QxH revenue declined primarily due to a
Operating income increased primarily due to comparisons against the
Adjusted OIBDA margin(3) decreased largely due to higher administrative and fulfillment (warehouse and freight) costs, lower product margins and the incremental rent expense associated with the sale leaseback actions taken in 2022. In the first quarter, QxH administrative expense rose mainly due to the payment of certain costs related to Project Athens, sales deleverage and modest investment in our livestreaming businesses. Fulfillment pressure was attributed to increased freight, wages and fulfillment center rent, partially offset by improved pack factor and lower detention and demurrage charges. Product margins declined due to less shipping and handling revenue, partially offset by higher initial margins. These adjusted OIBDA margin pressures were partially offset by lower inventory obsolescence benefiting from reduced inventory levels, a reduction in marketing spend and lower bad debt expense.
QxH implemented a workforce reduction in March 2023, which is expected to generate approximately
QVC International
US Dollar denominated results were negatively impacted by exchange rate fluctuations due to the Dollar strengthening
QVC International’s constant currency revenue declined primarily due to a
QVC International completed sale leaseback transactions for its
Operating income increased in the first quarter primarily due to the gains recognized as a result of the sale leaseback transactions.
Adjusted OIBDA margin decreased mainly due to higher administrative and fulfillment expenses. Administrative costs increased due to wages, benefits and outside services. Fulfillment pressure was primarily attributable to increased labor costs in
Cornerstone
Cornerstone revenue decreased reflecting softness in most categories as well as reduced average selling price as the business faced an increasingly promotional home category in the first quarter of 2023. Furthermore, the business was lapping its all-time record first quarter revenue in the prior year.
Operating income and adjusted OIBDA margin decreased primarily due to increased levels of promotional activity compared to the prior year, higher marketing and warehouse expense, and overhead costs related to opening new retail stores in
Zulily
Zulily revenue decreased due to lower unit volume and a reduction in shipping and handling revenue, largely driven by reduced traffic to the site. These pressures were partially offset by a
Operating margin and adjusted OIBDA margin decreased mainly due to lower product margins resulting from promotional activity, increased marketing expense and higher inventory obsolescence expense. These pressures were partially offset by lower fulfillment and administrative costs.
Zulily implemented a workforce reduction in March 2023, which is expected to generate approximately
FIRST QUARTER 2023 SUPPLEMENTAL METRICS |
||||||||||||||
|
|
|
|
|
|
|
||||||||
(amounts in millions unless otherwise noted) |
|
|
1Q22 |
|
|
1Q23 |
|
% Change |
|
% Change
|
||||
QxH |
|
|
|
|
|
|
||||||||
Cost of Goods Sold % of Revenue(b) |
|
|
67.4 |
% |
|
|
69.0 |
% |
|
160 |
bps |
|
|
|
Operating Income Margin (%)(c) |
|
|
2.5 |
% |
|
|
4.6 |
% |
|
210 |
bps |
|
|
|
Adjusted OIBDA Margin (%)(c) |
|
|
13.4 |
% |
|
|
8.7 |
% |
|
(470 |
)bps |
|
|
|
Average Selling Price |
|
$ |
52.81 |
|
|
$ |
53.90 |
|
|
2 |
% |
|
|
|
Units Sold |
|
|
|
|
|
(6 |
)% |
|
|
|||||
Return Rate(d) |
|
|
15.2 |
% |
|
|
16.0 |
% |
|
80 |
bps |
|
|
|
eCommerce Revenue(e) |
|
$ |
996 |
|
|
$ |
961 |
|
|
(4 |
)% |
|
|
|
eCommerce % of Total Revenue |
|
|
59.1 |
% |
|
|
60.0 |
% |
|
90 |
bps |
|
|
|
Mobile % of eCommerce Revenue(f) |
|
|
66.3 |
% |
|
|
68.3 |
% |
|
200 |
bps |
|
|
|
LTM Total Customers(g) |
|
|
9.9 |
|
|
|
8.5 |
|
|
(14 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
QVC International |
|
|
|
|
|
|
|
|
||||||
Cost of Goods Sold % of Revenue |
|
|
63.6 |
% |
|
|
64.7 |
% |
|
110 |
bps |
|
|
|
Operating Income Margin (%)(h) |
|
|
13.1 |
% |
|
|
26.4 |
% |
|
1,330 |
bps |
|
|
|
Adjusted OIBDA Margin (%)(h) |
|
|
15.5 |
% |
|
|
12.2 |
% |
|
(330 |
)bps |
|
|
|
Average Selling Price |
|
|
|
|
|
(4 |
)% |
|
5 |
% |
||||
Units Sold |
|
|
|
|
|
(7 |
)% |
|
|
|||||
Return Rate(d) |
|
|
18.5 |
% |
|
|
19.3 |
% |
|
80 |
bps |
|
|
|
eCommerce Revenue(e) |
|
$ |
318 |
|
|
$ |
280 |
|
|
(12 |
)% |
|
(4 |
)% |
eCommerce % of Total Revenue |
|
|
47.5 |
% |
|
|
47.3 |
% |
|
(20 |
)bps |
|
|
|
Mobile % of eCommerce Revenue(f) |
|
|
71.7 |
% |
|
|
69.5 |
% |
|
(220 |
)bps |
|
|
|
LTM Total Customers(g) |
|
|
4.7 |
|
|
|
4.3 |
|
|
(9 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cornerstone |
|
|
|
|
|
|
|
|
||||||
Cost of Goods Sold % of Revenue |
|
|
61.7 |
% |
|
|
63.8 |
% |
|
210 |
bps |
|
|
|
Operating Income Margin (%) |
|
|
8.1 |
% |
|
|
(0.8 |
)% |
|
NM |
|
|
|
|
Adjusted OIBDA Margin (%) |
|
|
10.4 |
% |
|
|
1.5 |
% |
|
(890 |
)bps |
|
|
|
eCommerce Revenue(e) |
|
$ |
224 |
|
|
$ |
197 |
|
|
(12 |
)% |
|
|
|
eCommerce % of Total Revenue |
|
|
75.4 |
% |
|
|
76.1 |
% |
|
70 |
bps |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Zulily |
|
|
|
|
|
|
|
|
||||||
Cost of Goods Sold % of Revenue |
|
|
76.7 |
% |
|
|
81.1 |
% |
|
440 |
bps |
|
|
|
Operating Income Margin (%)(i) |
|
|
(16.4 |
)% |
|
|
(22.4 |
)% |
|
(600 |
)bps |
|
|
|
Adjusted OIBDA Margin (%)(i) |
|
|
(7.8 |
)% |
|
|
(16.1 |
)% |
|
(830 |
)bps |
|
|
|
Mobile % of Total Orders |
|
|
74.7 |
% |
|
|
72.2 |
% |
|
(250 |
)bps |
|
|
|
LTM Total Customers(g) |
|
|
4.0 |
|
|
|
2.7 |
|
|
(33 |
)% |
|
|
|
_____________________ |
||
a) |
|
For a definition of constant currency financial metrics, see the accompanying schedules. |
b) |
|
Excludes |
c) |
|
In the first quarter of 2022, QxH incurred (i) an |
d) |
|
Measured as returned sales over gross shipped sales in US dollars. |
e) |
|
Based on net revenue. |
f) |
|
Based on gross US dollar orders. |
g) |
|
LTM: Last twelve months. |
h) |
|
In the first quarter of 2023, QVC International recorded |
i) |
|
In the first quarter of 2022, Zulily recorded |
Capital Returns
There were no repurchases of Qurate Retail’s Series A common stock (Nasdaq: QRTEA) from February 1, 2023 through April 30, 2023. The remaining repurchase authorization for Qurate Retail is approximately
FOOTNOTES
1) |
|
Qurate Retail will discuss these headlines and other matters on Qurate Retail’s earnings conference call that will begin at 8:00 a.m. (E.T.) on May 5, 2023. For information regarding how to access the call, please see “Important Notice” later in this document. |
2) |
|
For a definition of constant currency financial metrics, see the accompanying schedules. Applicable reconciliations can be found in the financial tables at the beginning of this press release. |
3) |
|
For definitions and applicable reconciliations of adjusted OIBDA, adjusted OIBDA margin, adjusted net income and adjusted diluted EPS, see the accompanying schedules. |
4) |
|
Approximate rent expense expected in US Dollars based on prevailing exchange rates. |
NOTES
Cash and Debt
The following presentation is provided to separately identify cash and debt information.
|
|
|
|
|
|
|
||
(amounts in millions) |
|
12/31/2022 |
|
3/31/2023 |
||||
Cash and cash equivalents (GAAP) |
|
$ |
1,275 |
|
|
$ |
1,286 |
|
|
|
|
|
|
|
|
||
Indemnification agreement receivable(a) |
|
$ |
50 |
|
|
$ |
29 |
|
|
|
|
|
|
|
|
||
Debt: |
|
|
|
|
|
|
||
QVC senior secured notes(b) |
|
$ |
3,914 |
|
|
$ |
3,700 |
|
QVC senior secured bank credit facility |
|
|
1,075 |
|
|
|
1,345 |
|
Total Qurate Retail Group Debt |
|
$ |
4,989 |
|
|
$ |
5,045 |
|
|
|
|
|
|
|
|
||
Senior notes(b) |
|
|
792 |
|
|
|
792 |
|
Senior exchangeable debentures(c) |
|
|
1,114 |
|
|
|
956 |
|
Corporate Level Debentures |
|
|
1,906 |
|
|
|
1,748 |
|
Total Qurate Retail, Inc. Debt |
|
$ |
6,895 |
|
|
$ |
6,793 |
|
Unamortized discount, fair market value adjustment and deferred loan costs |
|
|
(542 |
) |
|
|
(678 |
) |
Total Qurate Retail, Inc. Debt (GAAP) |
|
$ |
6,353 |
|
|
$ |
6,115 |
|
|
|
|
|
|
|
|
||
Other Financial Obligations: |
|
|
|
|
|
|
||
Preferred stock(d) |
|
$ |
1,266 |
|
|
$ |
1,269 |
|
|
|
|
|
|
|
|
||
QVC, Inc. leverage(e) |
|
|
2.8x |
|
|
|
2.5x |
|
| _____________________ | ||
a) |
|
Indemnity from Liberty Broadband Corporation (“Liberty Broadband”), pursuant to an indemnification agreement with respect to the |
b) |
|
Face amount of Senior Notes and Debentures with no reduction for the unamortized discount. |
c) |
|
Face amount of Senior Exchangeable Debentures with no adjustment for the fair market value adjustment. |
d) |
|
Preferred Stock has an |
e) |
|
As defined in QVC’s credit agreement. The gains from the sale leaseback transactions discussed previously and a portion of expected cost savings are included in adjusted EBITDA for purposes of the covenant calculations under QVC’s bank credit facility. |
Cash at Qurate Retail increased
Total debt at Qurate Retail decreased
QVC’s bank credit facility has
As of March 31, 2023, QVC’s consolidated leverage ratio (as calculated under QVC’s senior secured notes) was greater than 3.5x and as a result QVC is restricted in its ability to make unlimited dividends or other restricted payments. Dividends made by QVC to service the principal and interest of indebtedness of its parent entities as well as payments made by QVC to Qurate Retail under an intercompany tax sharing agreement in respect of certain tax obligations of QVC and its subsidiaries are permitted under the bond indenture and credit agreement.
Qurate Retail is in compliance with all debt covenants as of March 31, 2023.
Qurate Retail benefits from an indemnification agreement with Liberty Broadband with respect to its LI LLC Charter exchangeable debentures. Pursuant to the indemnification agreement, Liberty Broadband will be required to indemnify LI LLC for any payments made to a holder of such debentures that exercises its exchange right on or before the put/call date of October 5, 2023 in excess of the sum of the adjusted principal amount of such debentures plus certain estimated tax benefits to Qurate Retail, if any, resulting from the exchange. LI LLC would be responsible for paying the adjusted principal amount to such holder. This indemnity is supported by a negative pledge in favor of Qurate Retail on the reference shares of Class A common stock of Charter Communications, Inc. held at Liberty Broadband that underlie the LI LLC Charter exchangeable debentures. The indemnification asset on Qurate Retail’s balance sheet is valued based on the estimated exchange feature in the LI LLC Charter exchangeable debentures. As of March 31, 2023, holders of the LI LLC Charter exchangeable debentures have the ability to put their debentures on October 5, 2023, and accordingly, the indemnification asset is included as a current asset. During the three months ended March 31, 2023, Qurate Retail received indemnification payments of
Important Notice: Qurate Retail, Inc. (Nasdaq: QRTEA, QRTEB, QRTEP) will discuss Qurate Retail’s earnings release on a conference call which will begin at 8:00 a.m. (E.T.) on May 5, 2023. The call can be accessed by dialing (877) 704-4234 or (215) 268-9904, passcode 13736370, at least 10 minutes prior to the start time. The call will also be broadcast live across the Internet and archived on our website. To access the webcast go to https://www.qurateretail.com/investors/news-events/ir-calendar. Links to this press release and replays of the call will also be available on Qurate Retail’s website.
This press release includes certain forward-looking statements, including statements about business strategies and initiatives and their expected benefits, including our ability to reactivate customer groups and stabilize our customer file (including Project Athens), market potential, future financial performance and prospects, free cash flow, insurance recoveries, cost cutting measures, market conditions, the indemnification by Liberty Broadband, future repayment of debt, the continuation of our stock repurchase program and other matters that are not historical facts. These forward-looking statements involve many risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements, including, without limitation, possible changes in market acceptance of new products or services, competitive issues, regulatory matters affecting our businesses, continued access to capital on terms acceptable to Qurate Retail, changes in law and government regulations, the availability of investment opportunities, general market conditions (including as a result of COVID-19 or other public health crises), issues impacting the global supply chain and labor market, and market conditions conducive to stock repurchases. These forward-looking statements speak only as of the date of this press release, and Qurate Retail expressly disclaims any obligation or undertaking to disseminate any updates or revisions to any forward-looking statement contained herein to reflect any change in Qurate Retail's expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based. Please refer to the publicly filed documents of Qurate Retail, including the most recent Forms 10-K and 10-Q, for additional information about Qurate Retail and about the risks and uncertainties related to Qurate Retail's business which may affect the statements made in this press release.
NON-GAAP FINANCIAL MEASURES
To provide investors with additional information regarding our financial results, this press release includes a presentation of adjusted OIBDA, which is a non-GAAP financial measure, for Qurate Retail, QVC (and certain of its subsidiaries), Zulily and Cornerstone together with a reconciliation to that entity or such businesses’ operating income, as determined under GAAP. Qurate Retail defines Adjusted OIBDA as operating income (loss) plus depreciation and amortization, stock-based compensation, and where applicable, separately identified impairments, litigation settlements, restructuring, acquisition-related costs and fire related costs, net (including
Qurate Retail believes adjusted OIBDA is an important indicator of the operational strength and performance of its businesses by identifying those items that are not directly a reflection of each business’s performance or indicative of ongoing business trends. In addition, this measure allows management to view operating results and perform analytical comparisons and benchmarking between businesses and identify strategies to improve performance. Because adjusted OIBDA is used as a measure of operating performance, Qurate Retail views operating income as the most directly comparable GAAP measure. Adjusted OIBDA is not meant to replace or supersede operating income or any other GAAP measure, but rather to supplement such GAAP measures in order to present investors with the same information that Qurate Retail's management considers in assessing the results of operations and performance of its assets. Please see the attached schedules for applicable reconciliations.
In addition, this press release includes references to adjusted net income and adjusted earnings per share, which are non-GAAP financial measures, for Qurate Retail. Qurate Retail defines adjusted net income as net income, excluding the impact of acquisition accounting amortization (net of deferred tax benefit), mark to market adjustments on certain public debt and equity securities, (gain) loss on sale of fixed assets and other one-time adjustments. Qurate Retail defines adjusted earnings per share as diluted earnings per share plus the diluted per share effects of certain adjustments, net of tax.
Qurate Retail believes adjusted net income and adjusted earnings per share are important indicators of financial performance due to the impact of purchase accounting amortization, mark to market adjustments and other one-time items identified in Schedule 3 below. Because adjusted net income and adjusted earnings per share are used as measures of overall financial performance, Qurate Retail views net income and diluted earnings per share, respectively, as the most directly comparable GAAP measures. Adjusted net income and adjusted earnings per share are not meant to replace or supersede net income, diluted earnings per share or any other GAAP measure, but rather to supplement such GAAP measures in order to present investors with a supplemental metric of financial performance. Please see the attached schedules for a reconciliation of adjusted net income to net income (loss) and adjusted earnings per share to diluted earnings per share, in each case, calculated in accordance with GAAP for Qurate Retail (Schedule 3).
This press release also references certain financial metrics on a constant currency basis, which is a non-GAAP measure, for Qurate Retail. Constant currency financial metrics, as presented herein, are calculated by translating the current-year and prior-year reported amounts into comparable amounts using a single foreign exchange rate for each currency.
Qurate Retail believes constant currency financial metrics are an important indicator of financial performance, in particular for QVC, due to the translational impact of foreign currency fluctuations relating to its subsidiaries in the
SCHEDULE 1
The following table provides a reconciliation of Qurate Retail’s adjusted OIBDA to its operating income calculated in accordance with GAAP for the three months ended March 31, 2022, June 30, 2022, September 30, 2022, December 31, 2022, and March 31, 2023, respectively.
CONSOLIDATED OPERATING INCOME AND ADJUSTED OIBDA RECONCILIATION |
||||||||||||||||||||
(amounts in millions) |
|
1Q22 |
|
|
2Q22 |
|
|
3Q22 |
|
|
4Q22 |
|
|
1Q23 |
|
|||||
Qurate Retail Operating Income (Loss) |
|
$ |
106 |
|
$ |
418 |
|
|
$ |
(2,607 |
) |
|
$ |
42 |
|
$ |
176 |
|
||
Depreciation and amortization |
|
|
130 |
|
|
|
134 |
|
|
|
107 |
|
|
|
110 |
|
|
|
100 |
|
Stock compensation expense |
|
|
15 |
|
|
|
16 |
|
|
|
15 |
|
|
|
14 |
|
|
|
16 |
|
Restructuring and fire related costs, net of (recoveries) (including |
|
|
84 |
|
|
|
22 |
|
|
|
(134 |
) |
|
|
31 |
|
|
|
— |
|
Impairment of intangible assets |
|
|
— |
|
|
|
— |
|
|
|
3,081 |
|
|
|
— |
|
|
|
— |
|
(Gains) on sale leaseback transactions(b) |
|
|
— |
|
|
|
(243 |
) |
|
|
(277 |
) |
|
|
— |
|
|
|
(113 |
) |
Qurate Retail Adjusted OIBDA |
|
$ |
335 |
|
|
$ |
347 |
|
|
$ |
185 |
|
|
$ |
197 |
|
|
$ |
179 |
|
_____________________ |
||
a) |
|
Includes |
b) |
|
Includes gains on the sale related to the modification of a lease that resulted in a sale leaseback for US GAAP purposes of QVC’s |
SCHEDULE 2
The following table provides a reconciliation of adjusted OIBDA for QVC, Cornerstone and Zulily to that entity or such businesses' operating income (loss) calculated in accordance with GAAP for the three months ended March 31, 2022, June 30, 2022, September 30, 2022, December 31, 2022, and March 31, 2023, respectively.
SUBSIDIARY ADJUSTED OIBDA RECONCILIATION |
||||||||||||||||||||
(amounts in millions) |
|
1Q22 |
|
|
2Q22 |
|
|
3Q22 |
|
|
4Q22 |
|
|
1Q23 |
|
|||||
QVC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating income (loss) |
|
$ |
130 |
|
|
$ |
442 |
|
|
$ |
(2,199 |
) |
|
$ |
113 |
|
|
$ |
230 |
|
Depreciation and amortization |
|
|
109 |
|
|
|
102 |
|
|
|
94 |
|
|
|
96 |
|
|
|
89 |
|
Stock compensation |
|
|
8 |
|
|
|
10 |
|
|
|
9 |
|
|
|
9 |
|
|
|
9 |
|
Restructuring and fire related costs, net of (recoveries) (including |
|
|
82 |
|
|
|
16 |
|
|
|
(137 |
) |
|
|
29 |
|
|
|
(4 |
) |
(Gains) on sale leaseback transactions |
|
|
— |
|
|
|
(243 |
) |
|
|
(277 |
) |
|
|
— |
|
|
|
(113 |
) |
Impairment of intangible assets |
|
|
— |
|
|
|
— |
|
|
|
2,715 |
|
|
|
— |
|
|
|
— |
|
Adjusted OIBDA |
|
$ |
329 |
|
|
$ |
327 |
|
|
$ |
205 |
|
|
$ |
247 |
|
|
$ |
211 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
QxH Adjusted OIBDA |
|
$ |
225 |
|
|
$ |
232 |
|
|
$ |
143 |
|
|
$ |
150 |
|
|
$ |
139 |
|
QVC International Adjusted OIBDA |
|
$ |
104 |
|
|
$ |
95 |
|
|
$ |
62 |
|
|
$ |
97 |
|
|
$ |
72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cornerstone |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating income (loss) |
|
$ |
24 |
|
|
$ |
36 |
|
|
$ |
2 |
|
|
$ |
(14 |
) |
|
$ |
(2 |
) |
Depreciation and amortization |
|
|
6 |
|
|
|
8 |
|
|
|
6 |
|
|
|
7 |
|
|
|
5 |
|
Stock compensation |
|
|
1 |
|
|
|
— |
|
|
|
2 |
|
|
|
— |
|
|
|
1 |
|
Adjusted OIBDA (Loss) |
|
$ |
31 |
|
|
$ |
44 |
|
|
$ |
10 |
|
|
$ |
(7 |
) |
|
$ |
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Zulily |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating income (loss) |
|
$ |
(38 |
) |
|
$ |
(51 |
) |
|
$ |
(403 |
) |
|
$ |
(47 |
) |
|
$ |
(43 |
) |
Depreciation and amortization |
|
|
15 |
|
|
|
24 |
|
|
|
7 |
|
|
|
7 |
|
|
|
6 |
|
Stock compensation |
|
|
3 |
|
|
|
3 |
|
|
|
2 |
|
|
|
2 |
|
|
|
2 |
|
Restructuring charges |
|
|
2 |
|
|
|
6 |
|
|
|
3 |
|
|
|
2 |
|
|
|
4 |
|
Impairment of intangible assets |
|
|
— |
|
|
|
— |
|
|
|
366 |
|
|
|
— |
|
|
|
— |
|
Adjusted OIBDA (Loss) |
|
$ |
(18 |
) |
|
$ |
(18 |
) |
|
$ |
(25 |
) |
|
$ |
(36 |
) |
|
$ |
(31 |
) |
SCHEDULE 3
The following table provides a reconciliation of Qurate Retail’s net income (loss) to its adjusted net income and diluted earnings (loss) per share to adjusted earnings per share, in each case, calculated in accordance with GAAP for the three months ended March 31, 2022, June 30, 2022, September 30, 2022, December 31, 2022, and March 31, 2023, respectively.
ADJUSTED NET INCOME AND ADJUSTED EPS RECONCILIATION |
||||||||||||||||||||
(amounts in millions) |
|
|
1Q22 |
|
|
|
2Q22 |
|
|
|
3Q22 |
|
|
|
4Q22 |
|
|
|
1Q23 |
|
Qurate Retail Net Income (Loss) (GAAP) |
|
$ |
1 |
|
|
$ |
203 |
|
|
$ |
(2,747 |
) |
|
$ |
(51 |
) |
|
$ |
20 |
|
Purchase accounting amort., net of deferred tax benefit(a) |
|
|
17 |
|
|
|
17 |
|
|
|
16 |
|
|
|
18 |
|
|
|
17 |
|
Impairment of intangible assets, net of tax impact |
|
|
— |
|
|
|
— |
|
|
|
3,004 |
|
|
|
— |
|
|
|
— |
|
Restructuring and fire related costs, net of (recoveries) and tax impact (including |
|
|
63 |
|
|
|
17 |
|
|
|
(101 |
) |
|
|
24 |
|
|
|
— |
|
Gains on sale of fixed assets, net of tax impact |
|
|
— |
|
|
|
(185 |
) |
|
|
(207 |
) |
|
|
— |
|
|
|
(92 |
) |
Mark-to-market adjustments, net(b) |
|
|
(23 |
) |
|
|
(5 |
) |
|
|
6 |
|
|
|
(9 |
) |
|
|
35 |
|
Adjusted Net Income (Loss) |
|
$ |
58 |
|
|
$ |
47 |
|
|
$ |
(29 |
) |
|
$ |
(18 |
) |
|
$ |
(20 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Diluted earnings (loss) per share (GAAP) |
|
$ |
— |
|
|
$ |
0.53 |
|
|
$ |
(7.21 |
) |
|
$ |
(0.13 |
) |
|
$ |
0.05 |
|
Total adjustments per share, net of tax |
|
|
0.15 |
|
|
|
(0.41 |
) |
|
|
7.13 |
|
|
|
0.08 |
|
|
|
(0.10 |
) |
Adjusted earnings (loss) per share |
|
$ |
0.15 |
|
|
$ |
0.12 |
|
|
$ |
(0.08 |
) |
|
$ |
(0.05 |
) |
|
$ |
(0.05 |
) |
_____________________ |
||
a) |
|
Add-back relates to non-cash, non-tax deductible purchase accounting amortization from Qurate Retail’s acquisitions of QVC, HSN, Zulily and Cornerstone, net of book deferred tax benefit. |
b) |
|
Add-back includes realized and unrealized gains/losses on financial instruments, net of tax. |
SCHEDULE 4
The following table provides certain incremental costs incurred and the insurance receivable balance related to the
DIRECT COSTS RELATED TO |
|||
(amounts in millions) |
|
|
|
Insurance receivable balance as of December 31, 2022 |
$ |
40 |
|
|
|
|
|
Three months ended March 31, 2023: |
|
|
|
Other fire related costs(a) |
$ |
11 |
|
Less: Fire related costs previously reimbursed by insurance policies |
|
(11 |
) |
Less: Insurance recoveries received |
|
(55 |
) |
Plus: Gain on insurance proceeds received |
|
15 |
|
Insurance receivable balance as of March 31, 2023 |
$ |
- |
|
_____________________ |
||
a) |
|
Costs included in QxH's operating income and excluded from adjusted OIBDA primarily related to |
QURATE RETAIL, INC. |
|||||||
BALANCE SHEET INFORMATION |
|||||||
(unaudited) |
|||||||
|
|
|
|
|
|
||
|
|
|
March 31, |
|
December 31, |
||
|
|
|
2023 |
|
2022 |
||
|
|
|
amounts in millions |
||||
Assets |
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
1,286 |
|
1,275 |
||
Trade and other receivables, net of allowance for credit losses |
|
|
1,062 |
|
|
1,394 |
|
Inventory, net |
|
|
1,326 |
|
|
1,346 |
|
Indemnification agreement receivable |
|
|
29 |
|
|
50 |
|
Other current assets |
|
|
183 |
|
|
210 |
|
Total current assets |
|
|
3,886 |
|
|
4,275 |
|
Property and equipment, net |
|
|
563 |
|
|
570 |
|
Intangible assets not subject to amortization |
|
|
6,230 |
|
|
6,219 |
|
Intangible assets subject to amortization, net |
|
|
646 |
|
|
612 |
|
Operating lease right-of-use assets |
|
|
643 |
|
|
585 |
|
Other assets, at cost, net of accumulated amortization |
|
|
232 |
|
|
310 |
|
Total assets |
|
$ |
12,200 |
|
|
12,571 |
|
Liabilities and Equity |
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
||
Accounts payable |
|
|
819 |
|
|
976 |
|
Accrued liabilities |
|
|
948 |
|
|
1,133 |
|
Current portion of debt |
|
|
319 |
|
|
828 |
|
Other current liabilities |
|
|
176 |
|
|
162 |
|
Total current liabilities |
|
|
2,262 |
|
|
3,099 |
|
Long-term debt |
|
|
5,796 |
|
|
5,525 |
|
Deferred income tax liabilities |
|
|
1,474 |
|
|
1,440 |
|
Preferred stock |
|
|
1,269 |
|
|
1,266 |
|
Operating lease liabilities |
|
|
582 |
|
|
518 |
|
Other liabilities |
|
|
126 |
|
|
198 |
|
Total liabilities |
|
|
11,509 |
|
|
12,046 |
|
Equity |
|
|
578 |
|
|
412 |
|
Non-controlling interests in equity of subsidiaries |
|
|
113 |
|
|
113 |
|
Total liabilities and equity |
|
$ |
12,200 |
|
|
12,571 |
|
QURATE RETAIL, INC. |
|||||||
STATEMENT OF OPERATIONS INFORMATION |
|||||||
(unaudited) |
|||||||
|
|
|
|
|
|
||
|
|
Three months ended |
|||||
|
|
March 31, |
|||||
|
|
2023 |
|
2022 |
|||
Revenue: |
|
|
|
|
|
||
Total revenue, net |
|
$ |
2,644 |
|
|
2,883 |
|
|
|
|
|
|
|
||
Operating costs and expenses: |
|
|
|
|
|
||
Cost of goods sold (exclusive of depreciation shown separately below) |
|
|
1,809 |
|
|
2,002 |
|
Operating expense |
|
|
194 |
|
|
196 |
|
Selling, general and administrative, including stock-based compensation |
|
|
478 |
|
|
445 |
|
Restructuring and fire related costs, net of (recoveries) |
|
|
— |
|
|
4 |
|
Depreciation and amortization |
|
|
100 |
|
|
130 |
|
Gains on sale leaseback transactions |
|
|
(113 |
) |
|
— |
|
|
|
|
2,468 |
|
|
2,777 |
|
Operating income (loss) |
|
|
176 |
|
|
106 |
|
|
|
|
|
|
|
||
Other income (expense): |
|
|
|
|
|
||
Interest expense |
|
|
(94 |
) |
|
(117 |
) |
Realized and unrealized gains (losses) on financial instruments, net |
|
|
(47 |
) |
|
30 |
|
Gain (loss) on extinguishment of debt |
|
|
15 |
|
|
— |
|
Other, net |
|
|
15 |
|
|
52 |
|
|
|
|
(111 |
) |
|
(35 |
) |
Earnings (loss) before income taxes |
|
|
65 |
|
|
71 |
|
Income tax (expense) benefit |
|
|
(32 |
) |
|
(58 |
) |
Net earnings (loss) |
|
|
33 |
|
|
13 |
|
Less net earnings (loss) attributable to noncontrolling interests |
|
|
13 |
|
|
12 |
|
Net earnings (loss) attributable to Qurate Retail, Inc. shareholders |
|
$ |
20 |
|
|
1 |
|
QURATE RETAIL, INC. |
|||||||
STATEMENT OF CASH FLOWS INFORMATION |
|||||||
(unaudited) |
|||||||
|
|
|
|
|
|
||
|
|
Three months ended |
|||||
|
|
March 31, |
|||||
|
|
2023 |
|
2022 |
|||
|
|
amounts in millions |
|||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
||
Net earnings (loss) |
|
$ |
33 |
|
|
13 |
|
Adjustments to reconcile net earnings to net cash provided by operating activities: |
|
|
|
|
|
||
Depreciation and amortization |
|
|
100 |
|
|
130 |
|
Stock-based compensation |
|
|
16 |
|
|
15 |
|
Realized and unrealized (gains) losses on financial instruments, net |
|
|
47 |
|
|
(30 |
) |
(Gains) losses on sale leaseback transactions |
|
|
(113 |
) |
|
— |
|
Gain on insurance proceeds, net of fire related costs |
|
|
(17 |
) |
|
— |
|
Insurance proceeds received for operating losses |
|
|
37 |
|
|
— |
|
(Gain) loss on extinguishment of debt |
|
|
(15 |
) |
|
— |
|
Deferred income tax expense (benefit) |
|
|
(2 |
) |
|
29 |
|
Other, net |
|
|
9 |
|
|
(24 |
) |
Changes in operating assets and liabilities |
|
|
|
|
|
||
Decrease (increase) in accounts receivable |
|
|
294 |
|
|
365 |
|
Decrease (increase) in inventory |
|
|
25 |
|
|
(155 |
) |
Decrease (increase) in prepaid expenses and other assets |
|
|
48 |
|
|
8 |
|
(Decrease) increase in trade accounts payable |
|
|
(167 |
) |
|
(211 |
) |
(Decrease) increase in accrued and other liabilities |
|
|
(279 |
) |
|
(319 |
) |
Net cash provided (used) by operating activities |
|
|
16 |
|
|
(179 |
) |
|
|
|
|
|
|
||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
||
Investments in and loans to cost and equity investees |
|
|
— |
|
|
(7 |
) |
Capital expenditures |
|
|
(54 |
) |
|
(43 |
) |
Expenditures for television distribution rights |
|
|
(38 |
) |
|
(2 |
) |
Cash proceeds from dispositions of investments |
|
|
1 |
|
|
12 |
|
Proceeds from sale of fixed assets |
|
|
198 |
|
|
— |
|
Insurance proceeds |
|
|
18 |
|
|
— |
|
Payments for settlements of financial instruments |
|
|
(179 |
) |
|
— |
|
Proceeds from settlements of financial instruments |
|
|
167 |
|
|
— |
|
Other investing activities, net |
|
|
(1 |
) |
|
24 |
|
Net cash provided (used) by investing activities |
|
|
112 |
|
|
(16 |
) |
|
|
|
|
|
|
||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
||
Borrowings of debt |
|
|
677 |
|
|
460 |
|
Repayments of debt |
|
|
(803 |
) |
|
(195 |
) |
Withholding taxes on net settlements of stock-based compensation |
|
|
(1 |
) |
|
(7 |
) |
Dividends paid to noncontrolling interest |
|
|
(12 |
) |
|
(14 |
) |
Dividends paid to common shareholders |
|
|
(7 |
) |
|
(10 |
) |
Indemnification agreement settlement |
|
|
24 |
|
|
— |
|
Other financing activities, net |
|
|
— |
|
|
(5 |
) |
Net cash provided (used) by financing activities |
|
|
(122 |
) |
|
229 |
|
Effect of foreign currency rates on cash, cash equivalents and restricted cash |
|
|
4 |
|
|
(13 |
) |
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
|
10 |
|
|
21 |
|
Cash, cash equivalents and restricted cash at beginning of period |
|
|
1,285 |
|
|
596 |
|
Cash, cash equivalents and restricted cash at end period |
|
$ |
1,295 |
|
|
617 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20230504006116/en/
Qurate Retail, Inc.
Shane Kleinstein, 720-875-5432
Source: Qurate Retail, Inc.
FAQ
What were the Q1 2023 revenue trends at QVC US and QVC International?
What is Qurate Retail's outlook for profitability?
What actions is Qurate Retail taking to improve its performance?
What is the impact of customer re-activation initiatives?
