Liberty Broadband Reports Fourth Quarter and Year End 2023 Financial Results
- None.
- None.
Insights
The reported financial results of Liberty Broadband Corporation, specifically the sale of Charter shares and share repurchase activity, are indicative of a strategic capital management approach. The sale of Charter shares, resulting in $385 million of proceeds, suggests a liquidity strategy that maintains a targeted equity interest while generating cash. This is a common tactic companies employ to balance investment portfolios and optimize capital structure.
Furthermore, the repurchase of 3.2 million LBRDK shares at an average price of $79.69 represents a significant return of value to shareholders, often interpreted as a signal of management's confidence in the company's intrinsic value. The remaining repurchase authorization of approximately $1.7 billion provides flexibility for future capital allocation decisions, which is a critical aspect for investors evaluating the company's long-term capital management strategy.
Liberty Broadband's investment in Charter Communications is a notable component of its valuation. The fair value of this investment decreased from $20.7 billion to $18.0 billion over the reporting period, reflecting market dynamics and the performance of Charter's stock. It's essential to understand the impact of this valuation change on Liberty Broadband's balance sheet and overall market perception.
Additionally, the growth in GCI's revenue and Adjusted OIBDA, albeit modest at 1%, signifies stability in its operating asset amidst a challenging environment. GCI's strategy to upgrade its fiber network across Alaska and its capital expenditure plans signal a commitment to long-term growth in connectivity services, particularly in rural areas. This focus on infrastructure investment is crucial for investors assessing the potential for sustained revenue growth and market expansion.
The emphasis on GCI's operational performance, with a 1% growth in revenue and Adjusted OIBDA, underscores the importance of telecommunications infrastructure, especially in remote regions like Alaska. The reported increase in operating income margin and the strategic capital expenditures in wireless and data networks highlight the company's operational efficiency and commitment to enhancing service quality.
The narrative of expanding rural footprint and the successful post-promotional results of Spectrum One indicate a strategic push towards capturing market share in less saturated markets. For industry observers, the ability of Liberty Broadband's GCI to maintain service quality while expanding in challenging environments is a testament to the company's operational capabilities and could set a benchmark for rural telecommunications service provision.
Headlines include (1):
-
Fair value of Charter investment was
as of December 31, 2023$18.0 billion -
From November 1, 2023 through January 31, 2024, Liberty Broadband received
of proceeds from sale of 933 thousand Charter shares to Charter$385 million -
Maintained fully diluted equity interest in Charter of
26% (2)
-
Maintained fully diluted equity interest in Charter of
-
From November 1, 2023 through January 31, 2024, Liberty Broadband repurchased 3.2 million LBRDK shares at an average price per share of
for total cash consideration of$79.69 $255 million -
For the full year, GCI(3) grew revenue
1% to , generated operating income of$981 million and grew Adjusted OIBDA(4)$117 million 1% to a record$361 million
“Despite a challenging environment, Charter deployed significant capital and made progress on its attractive mobile and rural expansion initiatives in 2023. Mobile is growing quickly, with promising post-promotional Spectrum One results. Rural footprint expansion is surpassing penetration and return targets. We are delivering value to customers leveraging the power of Charter’s assets and we are confident these investments will strengthen Charter’s competitive positioning, enhance future growth and increase shareholder value,” said Greg Maffei, Liberty Broadband President & CEO. “GCI produced another year of solid financial results and continues to expand and upgrade its fiber network across Alaska.”
Share Repurchases
From November 1, 2023 through January 31, 2024, Liberty Broadband repurchased 3.2 million shares of Series C Liberty Broadband common stock (Nasdaq: LBRDK) at an average cost per share of
Charter Ownership
Under the terms of Liberty Broadband and Charter’s stockholder agreement, Liberty Broadband has sold and will continue to sell to Charter a number of shares of Class A common stock as is necessary to maintain Liberty Broadband’s percentage equity interest at
From November 1, 2023 through January 31, 2024, Liberty Broadband sold 933 thousand shares of Charter Class A common stock to Charter for total proceeds of
Balance Sheet
The following presentation is provided to separately identify cash and liquid investments, debt and public holdings of Liberty Broadband as of September 30, 2023 and December 31, 2023.
|
|
|
|
|
|
|
||
(amounts in millions) |
|
9/30/2023 |
|
12/31/2023 |
||||
Cash and Cash Equivalents: |
|
|
|
|
|
|
||
GCI Holdings |
|
$ |
38 |
|
|
$ |
79 |
|
Corporate and Other |
|
|
50 |
|
|
|
79 |
|
Total Liberty Broadband Consolidated Cash |
|
$ |
88 |
|
|
$ |
158 |
|
|
|
|
|
|
|
|
||
Fair Value of Public Holdings in Charter(a) |
|
$ |
20,715 |
|
|
$ |
17,984 |
|
|
|
|
|
|
|
|
||
Debt: |
|
|
|
|
|
|
||
Senior Notes(b) |
|
$ |
600 |
|
|
$ |
600 |
|
Senior Credit Facility |
|
|
395 |
|
|
|
394 |
|
Tower Obligations and Other(c) |
|
|
92 |
|
|
|
91 |
|
Total GCI Holdings Debt |
|
$ |
1,087 |
|
|
$ |
1,085 |
|
GCI Leverage(d) |
|
|
3.0x |
|
|
2.9x |
||
|
|
|
|
|
|
|
||
Charter Margin Loan |
|
$ |
1,525 |
|
|
$ |
1,460 |
|
|
|
|
1,265 |
|
|
|
1,265 |
|
|
|
|
2 |
|
|
|
— |
|
Total Corporate Level Debt |
|
$ |
2,792 |
|
|
$ |
2,725 |
|
|
|
|
|
|
|
|
||
Total Liberty Broadband Debt |
|
$ |
3,879 |
|
|
$ |
3,810 |
|
Fair market value adjustment and deferred loan costs |
|
|
73 |
|
|
|
12 |
|
Tower obligations and finance leases (excluded from GAAP Debt) |
|
|
(87 |
) |
|
|
(86 |
) |
Total Liberty Broadband Debt (GAAP) |
|
$ |
3,865 |
|
|
$ |
3,736 |
|
|
|
|
|
|
|
|
||
Other Financial Obligations: |
|
|
|
|
|
|
||
Indemnification Obligation(f) |
|
$ |
21 |
|
|
$ |
— |
|
Preferred Stock(g) |
|
|
180 |
|
|
|
180 |
|
_______________ | ||
a) |
|
Represents fair value of the investment in Charter as of September 30, 2023 and December 31, 2023. |
b) |
Principal amount of Senior Notes. |
|
c) |
Includes the Wells Fargo Note Payable and current and long-term obligations under tower obligations and finance leases. |
|
d) |
As defined in GCI's credit agreement. |
|
e) |
Principal amount of Exchangeable Debentures exclusive of fair market value adjustments. |
|
f) |
Indemnity to Qurate Retail, Inc. (“Qurate Retail”), pursuant to Liberty Broadband’s indemnification agreement with Qurate Retail with respect to the Liberty Interactive LLC ("LI LLC") |
|
g) |
Liquidation value of preferred stock. Preferred stock has a |
Liberty Broadband cash increased
Liberty Broadband debt decreased by
GCI Operating and Financial Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
4Q22 |
|
|
|
4Q23 |
|
|
% Change |
|
|
2022 |
|
|
|
2023 |
|
|
% Change |
|
|||
(amounts in millions, except operating metrics) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
GCI Consolidated Financial Metrics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Consumer |
|
$ |
123 |
|
|
$ |
119 |
|
|
(3 |
) |
% |
$ |
479 |
|
|
$ |
468 |
|
|
(2 |
) |
% |
|
Business |
|
|
127 |
|
|
|
131 |
|
|
3 |
|
% |
|
490 |
|
|
|
513 |
|
|
5 |
|
% |
|
Total revenue |
|
$ |
250 |
|
|
$ |
250 |
|
|
- |
|
% |
$ |
969 |
|
|
$ |
981 |
|
|
1 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Operating income(a) |
|
$ |
22 |
|
|
$ |
26 |
|
|
18 |
|
% |
$ |
54 |
|
|
$ |
117 |
|
|
117 |
|
% |
|
Operating income margin (%) |
|
|
8.8 |
% |
|
|
10.4 |
% |
|
160 |
|
bps |
|
5.6 |
% |
|
|
11.9 |
% |
|
630 |
|
bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted OIBDA(b) |
|
$ |
91 |
|
|
$ |
90 |
|
|
(1 |
) |
% |
$ |
358 |
|
|
$ |
361 |
|
|
1 |
|
% |
|
Adjusted OIBDA margin(b) (%) |
|
|
36.4 |
% |
|
|
36.0 |
% |
|
(40 |
) |
bps |
|
36.9 |
% |
|
|
36.8 |
% |
|
(10 |
) |
bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
GCI Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Financial Metrics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Data |
|
$ |
59 |
|
|
$ |
58 |
|
|
(2 |
) |
% |
$ |
231 |
|
|
$ |
233 |
|
|
1 |
|
% |
|
Wireless |
|
|
51 |
|
|
|
51 |
|
|
- |
|
% |
|
193 |
|
|
|
193 |
|
|
- |
|
% |
|
Other |
|
|
13 |
|
|
|
10 |
|
|
(23 |
) |
% |
|
55 |
|
|
|
42 |
|
|
(24 |
) |
% |
|
Total revenue |
|
$ |
123 |
|
|
$ |
119 |
|
|
(3 |
) |
% |
$ |
479 |
|
|
$ |
468 |
|
|
(2 |
) |
% |
|
Operating Metrics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Cable modem subscribers(c) |
|
|
|
|
|
|
|
|
|
|
157,200 |
|
|
|
159,700 |
|
|
2 |
|
% |
||||
Wireless: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Lines in service(d) |
|
|
|
|
|
|
|
|
|
|
191,100 |
|
|
|
197,300 |
|
|
3 |
|
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
GCI Business |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Financial Metrics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Data |
|
$ |
104 |
|
|
$ |
110 |
|
|
6 |
|
% |
$ |
395 |
|
|
$ |
427 |
|
|
8 |
|
% |
|
Wireless |
|
|
12 |
|
|
|
12 |
|
|
- |
|
% |
|
53 |
|
|
|
50 |
|
|
(6 |
) |
% |
|
Other |
|
|
11 |
|
|
|
9 |
|
|
(18 |
) |
% |
|
42 |
|
|
|
36 |
|
|
(14 |
) |
% |
|
Total revenue |
|
$ |
127 |
|
|
$ |
131 |
|
|
3 |
|
% |
$ |
490 |
|
|
$ |
513 |
|
|
5 |
|
% |
_______________ | ||
a) |
Operating income for the year ended December 31, 2022 includes a |
|
b) |
See reconciling schedule 1. |
|
c) |
A cable modem subscriber is defined by the purchase of cable modem service regardless of the level of service purchased. If one entity purchases multiple cable modem service access points, each access point is counted as a subscriber. Data cable modem subscribers as of December 31, 2023 include 1,100 subscribers that were reclassified from GCI Business to GCI Consumer subscribers in the first quarter of 2023 and are not new additions. |
|
d) |
A wireless line in service is defined as a wireless device with a monthly fee for services. Wireless lines in service as of December 31, 2023 include 1,400 lines that were reclassified from GCI Business to GCI Consumer lines in the first quarter of 2023 and are not new additions. |
Unless otherwise noted, the following discussion compares financial information for the three and twelve months ended December 31, 2022 and December 31, 2023.
GCI revenue was flat in the fourth quarter, with growth in business data offset by declines in other revenue in both business and consumer. GCI revenue increased
Operating income increased in the fourth quarter and full year due to lower depreciation expense as certain assets became fully depreciated in 2022. The full year also benefited from lapping a legal settlement accrual recognized in 2022. Adjusted OIBDA decreased
In 2023, GCI spent
FOOTNOTES |
||
1) |
Liberty Broadband will discuss these highlights and other matters on Liberty Broadband's earnings conference call that will begin at 11:00 a.m. (E.T.) on February 16, 2024. For information regarding how to access the call, please see “Important Notice” later in this document. |
|
2) |
Calculated pursuant to the stockholder agreement between Liberty Broadband and Charter Communications, Inc. (“Charter”). |
|
3) |
Liberty Broadband’s principal operating asset is GCI Holdings, LLC (“GCI” or “GCI Holdings”), |
|
4) |
For a definition of Adjusted OIBDA and Adjusted OIBDA margin and applicable reconciliations, see the accompanying schedules. |
NOTES
LIBERTY BROADBAND FINANCIAL METRICS
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(amounts in millions) |
|
4Q22 |
|
4Q23 |
|
2022 |
|
2023 |
||||||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
||||
GCI Holdings |
|
$ |
250 |
|
|
$ |
250 |
|
|
$ |
969 |
|
|
$ |
981 |
|
Corporate and other(a) |
|
|
- |
|
|
|
- |
|
|
|
6 |
|
|
|
- |
|
Total Liberty Broadband Revenue |
|
$ |
250 |
|
|
$ |
250 |
|
|
$ |
975 |
|
|
$ |
981 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating Income (Loss) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
GCI Holdings(b) |
|
$ |
22 |
|
|
$ |
26 |
|
|
$ |
54 |
|
|
$ |
117 |
|
Corporate and other(a)(c) |
|
|
(55 |
) |
|
|
(13 |
) |
|
|
(93 |
) |
|
|
(44 |
) |
Total Liberty Broadband Operating Income (Loss) |
|
$ |
(33 |
) |
|
$ |
13 |
|
|
$ |
(39 |
) |
|
$ |
73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted OIBDA |
|
|
|
|
|
|
|
|
|
|
|
|
||||
GCI Holdings |
|
$ |
91 |
|
|
$ |
90 |
|
|
$ |
358 |
|
|
$ |
361 |
|
Corporate and other |
|
|
(10 |
) |
|
|
(7 |
) |
|
|
(31 |
) |
|
|
(24 |
) |
Total Liberty Broadband Adjusted OIBDA |
|
$ |
81 |
|
|
$ |
83 |
|
|
$ |
327 |
|
|
$ |
337 |
|
_______________ | ||
a) |
Corporate and other included Skyhook Holdings, Inc. until its sale on May 2, 2022. |
|
b) |
GCI’s operating income for the year ended December 31, 2022 includes a |
|
c) |
During the fourth quarter of 2022, Liberty Broadband accrued |
Important Notice: Liberty Broadband (Nasdaq: LBRDA, LBRDK, LBRDP) will discuss Liberty Broadband’s earnings release on a conference call which will begin at 11:00 a.m. (E.T.) on February 16, 2024. The call can be accessed by dialing (877) 407-3944 or (412) 902-0038, passcode 13742819, 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.libertybroadband.com/investors/news-events/ir-calendar. Links to this press release and replays of the call will also be available on Liberty Broadband’s website.
This press release includes certain forward-looking statements under the Private Securities Litigation Reform Act of 1995, including statements about business strategies, market potential, future financial prospects, capital expenditures, matters relating to Liberty Broadband’s equity interest in Charter and Charter’s buyback of common stock, Liberty Broadband’s participation in Charter’s buyback of common stock, the continuation of our stock repurchase program, the expansion and upgrade of GCI’s fiber network, expectations regarding Charter’s mobile growth and Spectrum One results 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 Liberty Broadband, changes in law and government regulations, the availability of investment opportunities, general market conditions (including as a result of inflationary pressures) and market conditions conducive to stock repurchases. These forward-looking statements speak only as of the date of this press release, and Liberty Broadband expressly disclaims any obligation or undertaking to disseminate any updates or revisions to any forward-looking statement contained herein to reflect any change in Liberty Broadband'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 Liberty Broadband, including the most recent Form 10-K, for additional information about Liberty Broadband and about the risks and uncertainties related to Liberty Broadband 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 Liberty Broadband (and certain of its subsidiaries) and GCI Holdings together with a reconciliation to that entity or such businesses’ operating income, as determined under GAAP. Liberty Broadband defines Adjusted OIBDA as operating income (loss) plus depreciation and amortization, stock-based compensation, separately reported litigation settlements, restructuring, and impairment charges. Further, this press release includes Adjusted OIBDA margin which is also a non-GAAP financial measure. Liberty Broadband defines Adjusted OIBDA margin as Adjusted OIBDA divided by revenue.
Liberty Broadband 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' 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, Liberty Broadband 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 Liberty Broadband’s management considers in assessing the results of operations and performance of its assets. Please see the tables below for applicable reconciliations.
SCHEDULE 1
The following table provides a reconciliation of GCI’s operating income to its Adjusted OIBDA for the three and twelve months ended December 31, 2022 and December 31, 2023.
GCI HOLDINGS ADJUSTED OIBDA RECONCILIATION
(amounts in millions) |
|
4Q22 |
|
4Q23 |
|
2022 |
|
2023 |
||||
GCI Holdings Operating Income |
|
$ |
22 |
|
$ |
26 |
|
$ |
54 |
|
$ |
117 |
Depreciation and amortization |
|
|
67 |
|
|
61 |
|
|
262 |
|
|
230 |
Stock-based compensation |
|
|
2 |
|
|
3 |
|
|
13 |
|
|
14 |
Litigation settlement(a) |
|
|
— |
|
|
— |
|
|
29 |
|
|
— |
GCI Holdings Adjusted OIBDA |
|
$ |
91 |
|
$ |
90 |
|
$ |
358 |
|
$ |
361 |
_______________ | ||
a) |
GCI’s operating income for the year ended December 31, 2022 includes a |
SCHEDULE 2
The following table provides a reconciliation of operating income (loss) calculated in accordance with GAAP to Adjusted OIBDA for Liberty Broadband for the three and twelve months ended December 31, 2022 and December 31, 2023.
LIBERTY BROADBAND ADJUSTED OIBDA RECONCILIATION
(amounts in millions) |
|
4Q22 |
|
4Q23 |
|
2022 |
|
2023 |
||||||||
Liberty Broadband Operating Income (Loss) |
|
$ |
(33 |
) |
|
$ |
13 |
|
|
$ |
(39 |
) |
|
$ |
73 |
|
Depreciation and amortization |
|
|
67 |
|
|
|
61 |
|
|
|
262 |
|
|
|
230 |
|
Stock-based compensation |
|
|
9 |
|
|
|
9 |
|
|
|
37 |
|
|
|
34 |
|
Litigation settlement(a) |
|
|
38 |
|
|
|
— |
|
|
|
67 |
|
|
|
— |
|
Liberty Broadband Adjusted OIBDA (Loss) |
|
$ |
81 |
|
|
$ |
83 |
|
|
$ |
327 |
|
|
$ |
337 |
|
GCI Holdings |
|
$ |
91 |
|
|
|
90 |
|
|
$ |
358 |
|
|
|
361 |
|
Corporate and other |
|
|
(10 |
) |
|
|
(7 |
) |
|
|
(31 |
) |
|
|
(24 |
) |
_______________ | ||
a) |
|
GCI’s operating income for the year ended December 31, 2022 includes a |
LIBERTY BROADBAND CORPORATION BALANCE SHEET INFORMATION (unaudited) |
|||||
|
|
|
|
|
|
|
|
December 31, |
|
December 31, |
|
|
|
2023 |
|
2022 |
|
|
|
amounts in millions, |
|||
|
|
except share amounts |
|||
Assets |
|
|
|
|
|
Current assets: |
|
|
|
|
|
Cash and cash equivalents |
|
$ |
158 |
|
375 |
Trade and other receivables, net |
|
|
178 |
|
201 |
Prepaid and other current assets |
|
|
94 |
|
84 |
Total current assets |
|
|
430 |
|
660 |
Investment in Charter, accounted for using the equity method |
|
|
12,116 |
|
11,433 |
Property and equipment, net |
|
|
1,053 |
|
1,011 |
Intangible assets not subject to amortization |
|
|
|
|
|
Goodwill |
|
|
755 |
|
755 |
Cable certificates |
|
|
550 |
|
550 |
Other |
|
|
40 |
|
37 |
Intangible assets subject to amortization, net |
|
|
461 |
|
516 |
Other assets, net |
|
|
236 |
|
180 |
Total assets |
|
$ |
15,641 |
|
15,142 |
|
|
|
|
|
|
Liabilities and Equity |
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
86 |
|
92 |
Deferred revenue |
|
|
30 |
|
20 |
Current portion of debt, including zero and |
|
|
3 |
|
1,376 |
Indemnification obligation |
|
|
— |
|
50 |
Other current liabilities |
|
|
59 |
|
137 |
Total current liabilities |
|
|
178 |
|
1,675 |
Long-term debt, net, including |
|
|
3,733 |
|
2,425 |
Obligations under tower obligations and finance leases, excluding current portion |
|
|
83 |
|
86 |
Long-term deferred revenue |
|
|
65 |
|
63 |
Deferred income tax liabilities |
|
|
2,216 |
|
2,040 |
Preferred stock |
|
|
202 |
|
202 |
Other liabilities |
|
|
141 |
|
150 |
Total liabilities |
|
|
6,618 |
|
6,641 |
Equity |
|
|
|
|
|
Series A common stock, |
|
|
— |
|
— |
Series B common stock, |
|
|
— |
|
— |
Series C common stock, |
|
|
1 |
|
1 |
Additional paid-in capital |
|
|
3,107 |
|
3,318 |
Accumulated other comprehensive earnings (loss), net of taxes |
|
|
52 |
|
9 |
Retained earnings |
|
|
5,843 |
|
5,155 |
Total stockholders' equity |
|
|
9,003 |
|
8,483 |
Non-controlling interests |
|
|
20 |
|
18 |
Total equity |
|
|
9,023 |
|
8,501 |
Commitments and contingencies |
|
|
|
|
|
Total liabilities and equity |
|
$ |
15,641 |
|
15,142 |
LIBERTY BROADBAND CORPORATION STATEMENT OF OPERATIONS INFORMATION (unaudited) |
|||||||
|
|
|
|
|
|
||
|
|
Years ended |
|||||
|
|
December 31, |
|||||
|
|
2023 |
|
2022 |
|||
|
|
amounts in millions, |
|||||
|
|
except per share amounts |
|||||
|
|
|
|
|
|
||
Revenue |
|
$ |
981 |
|
|
975 |
|
Operating costs and expenses: |
|
|
|
|
|
||
Operating expense (exclusive of depreciation and amortization shown separately below) |
|
|
245 |
|
|
253 |
|
Selling, general and administrative, including stock-based compensation |
|
|
433 |
|
|
432 |
|
Depreciation and amortization |
|
|
230 |
|
|
262 |
|
Litigation settlement |
|
|
— |
|
|
67 |
|
|
|
|
908 |
|
|
1,014 |
|
Operating income (loss) |
|
|
73 |
|
|
(39 |
) |
Other income (expense): |
|
|
|
|
|
||
Interest expense (including amortization of deferred loan fees) |
|
|
(206 |
) |
|
(133 |
) |
Share of earnings (losses) of affiliate |
|
|
1,155 |
|
|
1,326 |
|
Gain (loss) on dilution of investment in affiliate |
|
|
(60 |
) |
|
(63 |
) |
Realized and unrealized gains (losses) on financial instruments, net |
|
|
(101 |
) |
|
334 |
|
Gain (loss) on dispositions, net |
|
|
— |
|
|
179 |
|
Other, net |
|
|
27 |
|
|
(70 |
) |
Earnings (loss) before income taxes |
|
|
888 |
|
|
1,534 |
|
Income tax benefit (expense) |
|
|
(200 |
) |
|
(277 |
) |
Net earnings (loss) |
|
|
688 |
|
|
1,257 |
|
Less net earnings (loss) attributable to the non-controlling interests |
|
|
— |
|
|
— |
|
Net earnings (loss) attributable to Liberty Broadband shareholders |
|
$ |
688 |
|
|
1,257 |
|
Basic net earnings (loss) attributable to Series A, Series B and Series C Liberty Broadband shareholders per common share |
|
$ |
4.71 |
|
|
8.01 |
|
Diluted net earnings (loss) attributable to Series A, Series B and Series C Liberty Broadband shareholders per common share |
|
$ |
4.68 |
|
|
7.96 |
|
LIBERTY BROADBAND CORPORATION STATEMENT OF CASH FLOWS INFORMATION (unaudited) |
|||||||
|
|
|
|
|
|
||
|
|
Years ended |
|||||
|
|
December 31, |
|||||
|
|
2023 |
|
2022 |
|||
|
|
amounts in millions |
|||||
Cash flows from operating activities: |
|
|
|
|
|
||
Net earnings (loss) |
|
$ |
688 |
|
|
1,257 |
|
Adjustments to reconcile net earnings (loss) to net cash from operating activities: |
|
|
|
|
|
||
Depreciation and amortization |
|
|
230 |
|
|
262 |
|
Stock-based compensation |
|
|
34 |
|
|
37 |
|
Litigation settlement |
|
|
— |
|
|
67 |
|
Share of (earnings) losses of affiliate, net |
|
|
(1,155 |
) |
|
(1,326 |
) |
(Gain) loss on dilution of investment in affiliate |
|
|
60 |
|
|
63 |
|
Realized and unrealized (gains) losses on financial instruments, net |
|
|
101 |
|
|
(334 |
) |
Deferred income tax expense (benefit) |
|
|
168 |
|
|
54 |
|
(Gain) loss on dispositions, net |
|
|
— |
|
|
(179 |
) |
Other, net |
|
|
(4 |
) |
|
(4 |
) |
Change in operating assets and liabilities: |
|
|
|
|
|
||
Current and other assets |
|
|
20 |
|
|
140 |
|
Payables and other liabilities |
|
|
(126 |
) |
|
(93 |
) |
Net cash provided by (used in) operating activities |
|
|
16 |
|
|
(56 |
) |
Cash flows from investing activities: |
|
|
|
|
|
||
Capital expenditures |
|
|
(222 |
) |
|
(181 |
) |
Grant proceeds received for capital expenditures |
|
|
6 |
|
|
25 |
|
Cash received for Charter shares repurchased by Charter |
|
|
394 |
|
|
3,034 |
|
Cash proceeds from dispositions, net |
|
|
— |
|
|
163 |
|
Cash released from escrow related to dispositions |
|
|
23 |
|
|
— |
|
Purchase of investments |
|
|
(53 |
) |
|
— |
|
Other investing activities, net |
|
|
2 |
|
|
6 |
|
Net cash provided by (used in) investing activities |
|
|
150 |
|
|
3,047 |
|
Cash flows from financing activities: |
|
|
|
|
|
||
Borrowings of debt |
|
|
1,501 |
|
|
325 |
|
Repayments of debt, tower obligations and finance leases |
|
|
(1,616 |
) |
|
(231 |
) |
Repurchases of Liberty Broadband common stock |
|
|
(227 |
) |
|
(2,882 |
) |
Indemnification payment to Qurate Retail |
|
|
(45 |
) |
|
— |
|
Other financing activities, net |
|
|
(3 |
) |
|
(9 |
) |
Net cash provided by (used in) financing activities |
|
|
(390 |
) |
|
(2,797 |
) |
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
|
(224 |
) |
|
194 |
|
Cash, cash equivalents and restricted cash, beginning of period |
|
|
400 |
|
|
206 |
|
Cash, cash equivalents and restricted cash, end of period |
|
$ |
176 |
|
|
400 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240215212362/en/
Liberty Broadband Corporation
Shane Kleinstein, 720-875-5432
Source: Liberty Broadband Corporation
FAQ
What was the fair value of Charter investment as of December 31, 2023?
What was the revenue growth percentage for GCI in 2023?
What was the total cash consideration for Liberty Broadband's share repurchases of LBRDK shares?
Who is the President & CEO of Liberty Broadband?