Liberty Broadband Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Operating Revenue	1,016	981	975	988	51	Upgrade
Revenue	1,016	981	975	988	51	Upgrade
Revenue Growth (YoY)	3.57%	0.61%	-1.32%	1837.26%	240.00%	Upgrade
Cost of Revenue	257	245	253	282	20	Upgrade
Gross Profit	759	736	722	706	31	Upgrade
Selling, General & Admin	460	433	432	442	76	Upgrade
Operating Expenses	667	663	694	709	91	Upgrade
Operating Income	92	73	28	-3	-60	Upgrade
Interest Expense	-194	-206	-133	-117	-28	Upgrade
Earnings From Equity Investments	1,323	1,155	1,326	1,194	713	Upgrade
Other Non Operating Income (Expenses)	-107	-74	264	61	-80	Upgrade
EBT Excluding Unusual Items	1,114	948	1,485	1,135	545	Upgrade
Gain (Loss) on Sale of Investments	-32	-60	-63	-102	-184	Upgrade
Gain (Loss) on Sale of Assets	-	-	179	12	-	Upgrade
Legal Settlements	-	-	-67	-95	-	Upgrade
Pretax Income	1,082	888	1,534	950	361	Upgrade
Income Tax Expense	213	200	277	218	-37	Upgrade
Net Income	869	688	1,257	732	398	Upgrade
Net Income to Common	869	688	1,257	732	398	Upgrade
Net Income Growth	26.31%	-45.27%	71.72%	83.92%	240.17%	Upgrade
Shares Outstanding (Basic)	143	146	157	185	182	Upgrade
Shares Outstanding (Diluted)	143	147	158	186	183	Upgrade
Shares Change (YoY)	-2.72%	-6.96%	-15.05%	1.64%	0.12%	Upgrade
EPS (Basic)	6.08	4.71	8.01	3.96	2.19	Upgrade
EPS (Diluted)	6.08	4.68	7.96	3.93	2.17	Upgrade
EPS Growth	29.85%	-41.21%	102.55%	81.11%	239.06%	Upgrade
Free Cash Flow	-143	-206	-237	-131	-98	Upgrade
Free Cash Flow Per Share	-1.00	-1.40	-1.50	-0.70	-0.54	Upgrade
Gross Margin	74.70%	75.02%	74.05%	71.46%	60.78%	Upgrade
Operating Margin	9.05%	7.44%	2.87%	-0.30%	-117.65%	Upgrade
Profit Margin	85.53%	70.13%	128.92%	74.09%	780.39%	Upgrade
Free Cash Flow Margin	-14.07%	-21.00%	-24.31%	-13.26%	-192.16%	Upgrade
EBITDA	299	303	290	264	-45	Upgrade
EBITDA Margin	29.43%	30.89%	29.74%	26.72%	-88.23%	Upgrade
D&A For EBITDA	207	230	262	267	15	Upgrade
EBIT	92	73	28	-3	-60	Upgrade
EBIT Margin	9.05%	7.44%	2.87%	-0.30%	-117.65%	Upgrade
Effective Tax Rate	19.69%	22.52%	18.06%	22.95%	-	Upgrade
Advertising Expenses	7	5	4	5	-	Upgrade

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q