Liberty Broadband Reports Fourth Quarter and Year End 2024 Financial Results
Liberty Broadband (LBRDA) has reported its Q4 and year-end 2024 results, highlighting significant corporate developments. The company has entered into a definitive merger agreement with Charter, where shareholders will receive 0.236 Charter shares per Liberty Broadband share. The transaction is expected to close on June 30, 2027.
Key financial highlights include: The fair value of Charter investment was $15.5 billion as of December 31, 2024. Liberty Broadband received $205 million from selling 541,000 Charter shares. GCI business, which is planned to be spun off in summer 2025, showed 4% revenue growth to $1.0 billion, with operating income of $144 million and Adjusted OIBDA of $362 million.
Charter will continue monthly repurchases of $100 million of its Class A common stock from Liberty Broadband until the merger completion, maintaining Liberty Broadband's ownership above 25.25%.
Liberty Broadband (LBRDA) ha riportato i risultati del quarto trimestre e della fine dell'anno 2024, evidenziando significativi sviluppi aziendali. L'azienda ha stipulato un accordo di fusione definitivo con Charter, in base al quale gli azionisti riceveranno 0,236 azioni Charter per ogni azione di Liberty Broadband. Si prevede che la transazione si chiuda il 30 giugno 2027.
I principali punti finanziari includono: il valore equo dell'investimento in Charter era di 15,5 miliardi di dollari al 31 dicembre 2024. Liberty Broadband ha ricevuto 205 milioni di dollari dalla vendita di 541.000 azioni Charter. L'attività GCI, che è prevista per essere scorporata nell'estate del 2025, ha mostrato una crescita dei ricavi del 4% fino a 1,0 miliardi di dollari, con un reddito operativo di 144 milioni di dollari e un OIBDA rettificato di 362 milioni di dollari.
Charter continuerà a riacquistare mensilmente 100 milioni di dollari delle sue azioni comuni di Classe A da Liberty Broadband fino al completamento della fusione, mantenendo la proprietà di Liberty Broadband sopra il 25,25%.
Liberty Broadband (LBRDA) ha informado sobre sus resultados del cuarto trimestre y del año 2024, destacando desarrollos corporativos significativos. La compañía ha firmado un acuerdo de fusión definitivo con Charter, donde los accionistas recibirán 0,236 acciones de Charter por cada acción de Liberty Broadband. Se espera que la transacción se cierre el 30 de junio de 2027.
Los principales aspectos financieros incluyen: el valor justo de la inversión en Charter era de $15.5 mil millones al 31 de diciembre de 2024. Liberty Broadband recibió 205 millones de dólares por la venta de 541,000 acciones de Charter. El negocio de GCI, que se planea escindir en el verano de 2025, mostró un crecimiento del 4% en ingresos, alcanzando 1.0 mil millones de dólares, con un ingreso operativo de 144 millones de dólares y un OIBDA ajustado de 362 millones de dólares.
Charter continuará comprando mensualmente 100 millones de dólares de sus acciones comunes Clase A de Liberty Broadband hasta que se complete la fusión, manteniendo la propiedad de Liberty Broadband por encima del 25.25%.
리버티 브로드밴드 (LBRDA)는 2024년 4분기 및 연말 실적을 보고하며 중요한 기업 발전을 강조했습니다. 이 회사는 차터와의 최종 합병 계약을 체결했으며, 주주들은 리버티 브로드밴드 주식 1주당 0.236 차터 주식을 받게 됩니다. 이 거래는 2027년 6월 30일에 마감될 것으로 예상됩니다.
주요 재무 하이라이트는 다음과 같습니다: 차터 투자 공정 가치는 2024년 12월 31일 기준 155억 달러였습니다. 리버티 브로드밴드는 541,000주 차터 주식을 판매하여 2억 5백만 달러를 받았습니다. 2025년 여름에 분사될 예정인 GCI 사업은 10억 달러의 매출로 4% 성장했으며, 운영 수익은 1억 4천4백만 달러, 조정 OIBDA는 3억 6천2백만 달러였습니다.
차터는 합병 완료까지 리버티 브로드밴드로부터 매달 1억 달러의 클래스 A 보통주를 재매입할 예정이며, 리버티 브로드밴드의 지분을 25.25% 이상 유지할 것입니다.
Liberty Broadband (LBRDA) a publié ses résultats pour le quatrième trimestre et la fin de l'année 2024, mettant en avant des développements corporatifs significatifs. L'entreprise a conclu un accord de fusion définitif avec Charter, où les actionnaires recevront 0,236 actions Charter pour chaque action Liberty Broadband. La transaction devrait être finalisée le 30 juin 2027.
Les principaux points financiers incluent : la valeur juste de l'investissement dans Charter était de 15,5 milliards de dollars au 31 décembre 2024. Liberty Broadband a reçu 205 millions de dollars de la vente de 541 000 actions Charter. L'activité GCI, qui devrait être scindée à l'été 2025, a affiché une croissance des revenus de 4 % atteignant 1,0 milliard de dollars, avec un revenu opérationnel de 144 millions de dollars et un OIBDA ajusté de 362 millions de dollars.
Charter continuera à racheter chaque mois pour 100 millions de dollars de ses actions ordinaires de classe A auprès de Liberty Broadband jusqu'à la finalisation de la fusion, maintenant la participation de Liberty Broadband au-dessus de 25,25 %.
Liberty Broadband (LBRDA) hat seine Ergebnisse für das vierte Quartal und das Jahr 2024 veröffentlicht und dabei bedeutende Unternehmensentwicklungen hervorgehoben. Das Unternehmen hat einen endgültigen Fusionsvertrag mit Charter abgeschlossen, bei dem die Aktionäre 0,236 Charter-Aktien pro Liberty Broadband-Aktie erhalten. Die Transaktion soll am 30. Juni 2027 abgeschlossen werden.
Wichtige finanzielle Highlights sind: Der faire Wert der Charter-Investition betrug zum 31. Dezember 2024 15,5 Milliarden Dollar. Liberty Broadband erhielt 205 Millionen Dollar aus dem Verkauf von 541.000 Charter-Aktien. Das GCI-Geschäft, das im Sommer 2025 abgespalten werden soll, zeigte ein Umsatzwachstum von 4% auf 1,0 Milliarden Dollar, mit einem operativen Einkommen von 144 Millionen Dollar und einem bereinigten OIBDA von 362 Millionen Dollar.
Charter wird bis zum Abschluss der Fusion monatlich 100 Millionen Dollar seiner Stammaktien der Klasse A von Liberty Broadband zurückkaufen und dabei die Eigentumsverhältnisse von Liberty Broadband über 25,25% halten.
- Merger agreement with Charter providing 0.236 shares per LBRDA share
- GCI revenue grew 4% to $1.0 billion in 2024
- Business revenue increased 10% in Q4 and 7% for full year
- $205 million proceeds from Charter share sales
- $1.7 billion remaining in share repurchase authorization
- Consumer revenue remained flat in Q4 and full year
- GCI Adjusted OIBDA decreased 4% in Q4
- Increased selling, general and administrative expenses
- Higher capital expenditure requirements for 2025 ($250M vs $193M in 2024)
Insights
Liberty Broadband's Q4 and 2024 results reveal a company in strategic transition, with two major corporate actions reshaping its future: the pending Charter acquisition and planned GCI spin-off.
The Charter merger, approved by shareholders on February 26, establishes a 0.236 exchange ratio for Liberty Broadband shareholders, effectively valuing the company based on its Charter holdings (worth
The interim financing arrangement is particularly noteworthy - Charter will purchase
For GCI, the Alaska-based telecom subsidiary slated for spin-off in summer 2025:
- Revenue grew
4% to$1.0 billion for 2024 - Business segment showed particular strength with
10% Q4 and7% annual growth - Consumer revenue remained flat as data growth offset wireless declines
- Adjusted OIBDA was
$362 million , flat year-over-year
GCI's planned
The 2027 closing timeline for the Charter merger provides regulatory certainty while allowing the GCI spin-off to proceed independently, creating two distinct investment opportunities from the current Liberty Broadband structure.
Liberty Broadband's Q4 results unveil a strategic restructuring that will reshape Alaska's telecommunications landscape while resolving the long-standing structural discount in Liberty's Charter holdings.
The Charter acquisition represents the culmination of Liberty's investment thesis - creating a clean ownership structure for Charter while unlocking shareholder value through the 0.236 exchange ratio. This transaction eliminates the typical holding company discount that has historically affected Liberty Broadband's valuation relative to its Charter stake.
The interim
The planned GCI spin-off creates a pure-play Alaska telecommunications provider at a pivotal moment in the state's connectivity evolution:
- GCI's business segment growth (
10% in Q4) reflects the critical infrastructure upgrades happening in Alaska's education and healthcare sectors - The flat consumer revenue despite data growth offsetting wireless declines mirrors nationwide trends where fixed broadband strengthens while legacy wireless services mature
- The
$250 million capital expenditure plan for 2025 represents one of the most significant infrastructure investments in Alaska's telecommunications history
The focus on rural Alaska connectivity through the Bethel and AU-Aleutians fiber projects positions GCI strategically against emerging LEO satellite competitors like Starlink, which have gained traction in remote regions. By investing in middle and last-mile fiber infrastructure, GCI is creating defensible competitive advantages in markets where terrestrial networks offer superior reliability and capacity compared to satellite alternatives.
These investments, partly driven by Alaska Plan regulatory requirements, also position GCI to capture additional federal funding through programs like the Rural Digital Opportunity Fund and Tribal Broadband Connectivity Program, potentially enhancing returns on the expanded capital deployment.
Headlines include (1):
-
On November 12, 2024, Liberty Broadband entered into a definitive agreement to be acquired by Charter
- Transaction was approved at Liberty Broadband’s special meeting of shareholders on February 26, 2025 and is expected to close on June 30, 2027, unless otherwise agreed
- Liberty Broadband expects to spin off its GCI business in the summer of 2025
-
Fair value of Charter investment was
as of December 31, 2024$15.5 billion -
From November 1, 2024 through January 31, 2025, Liberty Broadband received
of proceeds from sale of 541 thousand Charter shares to Charter$205 million -
For the full year, GCI(2) grew revenue
4% to , generated operating income of$1.0 billion and Adjusted OIBDA(3) of$144 million $362 million
“Our merger with Charter is progressing well, including getting the requisite shareholder approval yesterday, and we are actively working towards spinning off GCI this year,” said John Malone, Liberty Broadband Chairman & CEO. “This transaction generates significant value for shareholders and we are enthusiastic supporters of Charter and their management team. We look forward to our continued partnership through the expected close date in 2027.”
Corporate Updates
On November 12, 2024, Liberty Broadband entered into a definitive agreement to be acquired by Charter. Holders of Liberty Broadband common stock will receive 0.236 of a share of Charter common stock per share of Liberty Broadband common stock held.
In each month until the completion of the proposed combination of Charter and Liberty Broadband, Charter will repurchase
From November 1, 2024 through January 31, 2025, Liberty Broadband sold 541 thousand shares of Charter Class A common stock to Charter for total proceeds of
The transaction with Charter is expected to close on June 30, 2027 unless otherwise agreed, subject to the completion of the GCI spin-off and other customary closing conditions.
Share Repurchases
There were no repurchases of Liberty Broadband’s common stock (Nasdaq: LBRDA, LBRDK) from November 1, 2024 through January 31, 2025. The total remaining repurchase authorization for Liberty Broadband as of January 31, 2025 is approximately
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, 2024 and December 31, 2024.
(amounts in millions) |
|
9/30/2024 |
|
12/31/2024 |
|
||||
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents(a): |
|
|
|
|
|
|
|
||
GCI Holdings |
|
$ |
53 |
|
|
$ |
75 |
|
|
Corporate and Other |
|
|
121 |
|
|
|
154 |
|
|
Total Liberty Broadband Consolidated Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents |
|
$ |
174 |
|
|
$ |
229 |
|
|
|
|
|
|
|
|
|
|
||
Fair Value of Public Holdings in Charter(b) |
|
$ |
14,769 |
|
|
$ |
15,524 |
|
|
|
|
|
|
|
|
|
|
||
Debt: |
|
|
|
|
|
|
|
||
Senior Notes(c) |
|
$ |
600 |
|
|
$ |
600 |
|
|
Senior Credit Facility |
|
|
423 |
|
|
|
447 |
|
|
Tower Obligations and Other(d) |
|
|
87 |
|
|
|
80 |
|
|
Total GCI Holdings Debt |
|
$ |
1,110 |
|
|
$ |
1,127 |
|
|
GCI Leverage(e) |
|
|
3.1x |
|
|
3.1x |
|
||
|
|
|
|
|
|
|
|
||
Charter Margin Loan |
|
$ |
790 |
|
|
$ |
790 |
|
|
|
|
|
965 |
|
|
|
965 |
|
|
|
|
|
860 |
|
|
|
860 |
|
|
Total Corporate Level Debt |
|
$ |
2,615 |
|
|
$ |
2,615 |
|
|
|
|
|
|
|
|
|
|
||
Total Liberty Broadband Debt |
|
$ |
3,725 |
|
|
$ |
3,742 |
|
|
Fair market value adjustment and deferred loan costs |
|
|
70 |
|
|
|
90 |
|
|
Tower obligations and finance leases (excluded from GAAP Debt) |
|
|
(83 |
) |
|
|
(76 |
) |
|
Total Liberty Broadband Debt (GAAP) |
|
$ |
3,712 |
|
|
$ |
3,756 |
|
|
|
|
|
|
|
|
|
|
||
Other Financial Obligations: |
|
|
|
|
|
|
|
||
Preferred Stock(g) |
|
$ |
180 |
|
|
|
180 |
|
|
a) |
Includes |
|
b) | Represents fair value of the investment in Charter as of September 30, 2024 and December 31, 2024. |
|
c) |
Principal amount of Senior Notes. |
|
d) |
Includes the Wells Fargo Note Payable and current and long-term obligations under tower obligations and finance leases. |
|
e) |
As defined in GCI's credit agreement. |
|
f) |
Principal amount of Exchangeable Debentures exclusive of fair market value adjustments. |
|
g) |
Liquidation value of preferred stock. Preferred stock has a |
Liberty Broadband cash and restricted cash increased
Liberty Broadband debt increased by
GCI Operating and Financial Results
|
|
4Q23 |
|
4Q24 |
|
% Change |
|
2023 |
|
2024 |
|
% Change |
|
|||||
(amounts in millions, except operating metrics) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GCI Consolidated Financial Metrics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer |
|
$ |
119 |
|
$ |
119 |
|
- |
% |
$ |
468 |
|
$ |
469 |
|
- |
% |
|
Business |
|
|
131 |
|
|
144 |
|
10 |
% |
|
513 |
|
|
547 |
|
7 |
% |
|
Total revenue |
|
$ |
250 |
|
$ |
263 |
|
5 |
% |
$ |
981 |
|
$ |
1,016 |
|
4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
26 |
|
$ |
35 |
|
35 |
% |
$ |
117 |
|
$ |
144 |
|
23 |
% |
|
Operating income margin (%) |
|
|
|
|
|
|
|
290 |
bps |
|
|
|
|
|
|
230 |
bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted OIBDA(a) |
|
$ |
90 |
|
$ |
86 |
|
(4) |
% |
$ |
361 |
|
$ |
362 |
|
- |
% |
|
Adjusted OIBDA margin(a) (%) |
|
|
|
|
|
|
|
(330) |
bps |
|
|
|
|
|
|
(120) |
bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GCI Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Metrics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Data |
|
$ |
58 |
|
$ |
59 |
|
2 |
% |
$ |
233 |
|
$ |
238 |
|
2 |
% |
|
Wireless |
|
|
51 |
|
|
50 |
|
(2) |
% |
|
193 |
|
|
191 |
|
(1) |
% |
|
Other |
|
|
10 |
|
|
10 |
|
- |
% |
|
42 |
|
|
40 |
|
(5) |
% |
|
Total revenue |
|
$ |
119 |
|
$ |
119 |
|
- |
% |
$ |
468 |
|
$ |
469 |
|
- |
% |
|
Operating Metrics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable modem subscribers(b) |
|
|
|
|
|
|
|
|
|
|
159,700 |
|
|
155,700 |
|
(3) |
% |
|
Wireless: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lines in service(c) |
|
|
|
|
|
|
|
|
|
|
197,300 |
|
|
198,800 |
|
1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GCI Business |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Metrics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Data |
|
$ |
110 |
|
$ |
127 |
|
15 |
% |
$ |
427 |
|
$ |
469 |
|
10 |
% |
|
Wireless |
|
|
12 |
|
|
11 |
|
(8) |
% |
|
50 |
|
|
47 |
|
(6) |
% |
|
Other |
|
|
9 |
|
|
6 |
|
(33) |
% |
|
36 |
|
|
31 |
|
(14) |
% |
|
Total revenue |
|
$ |
131 |
|
$ |
144 |
|
10 |
% |
$ |
513 |
|
$ |
547 |
|
7 |
% |
a) |
See reconciling schedule 1. |
|
b) | 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, 2024 include 900 subscribers that were reclassified from GCI Business to GCI Consumer subscribers in the first quarter of 2024 and are not new additions. |
|
c) |
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, 2024 include 1,800 lines that were reclassified from GCI Business to GCI Consumer lines in the first quarter of 2024 and are not new additions. |
Unless otherwise noted, the following discussion compares financial information for the three and twelve months ended December 31, 2023 and December 31, 2024.
GCI revenue increased
Operating income increased in the fourth quarter and the full year primarily driven by lower depreciation expense as certain assets became fully depreciated in 2023. Adjusted OIBDA decreased
In 2024, GCI spent
FOOTNOTES
1) | Liberty Broadband will discuss these highlights and other matters on Liberty Broadband’s earnings conference call that will begin at 11:15 a.m. (E.T.) on February 27, 2025. For information regarding how to access the call, please see “Important Notice” later in this document. |
|
2) | Liberty Broadband’s principal operating asset is GCI Holdings, LLC (“GCI” or “GCI Holdings”), Alaska’s largest communications provider, and it also holds an interest in Charter. |
|
3) |
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) |
|
4Q23 |
|
4Q24 |
|
|
2023 |
|
|
2024 |
|
|||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|||||
GCI Holdings |
|
$ |
250 |
|
$ |
263 |
|
|
$ |
981 |
|
|
$ |
1,016 |
|
|
Corporate and other |
|
|
- |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
Total Liberty Broadband Revenue |
|
$ |
250 |
|
$ |
263 |
|
|
$ |
981 |
|
|
$ |
1,016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating Income (Loss) |
|
|
|
|
|
|
|
|
|
|
|
|||||
GCI Holdings |
|
$ |
26 |
|
|
$ |
35 |
|
|
$ |
117 |
|
|
$ |
144 |
|
Corporate and other |
|
|
(13 |
) |
|
|
(22 |
) |
|
|
(44 |
) |
|
|
(52 |
) |
Total Liberty Broadband Operating Income (Loss) |
|
$ |
13 |
|
$ |
13 |
|
|
$ |
73 |
|
|
$ |
92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted OIBDA |
|
|
|
|
|
|
|
|
|
|
|
|||||
GCI Holdings |
|
$ |
90 |
|
$ |
86 |
|
|
$ |
361 |
|
|
$ |
362 |
|
|
Corporate and other |
|
|
(7 |
) |
|
|
(17 |
) |
|
|
(24 |
) |
|
|
(35 |
) |
Total Liberty Broadband Adjusted OIBDA |
|
$ |
83 |
|
$ |
69 |
|
|
$ |
337 |
|
|
$ |
327 |
|
Important Notice: Liberty Broadband (Nasdaq: LBRDA, LBRDK, LBRDP) will discuss Liberty Broadband’s earnings release on a conference call which will begin at 11:15 a.m. (E.T.) on February 27, 2025. The call can be accessed by dialing (877) 407-3944 or (412) 902-0038, passcode 13749591, 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, expectations regarding Liberty Broadband’s combination with Charter and divesture of its GCI business 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), the satisfaction of all conditions to the combination with Charter 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, 2023 and December 31, 2024.
GCI HOLDINGS ADJUSTED OIBDA RECONCILIATION
(amounts in millions) |
|
4Q23 |
|
4Q24 |
|
2023 |
|
2024 |
||||
GCI Holdings Operating Income |
|
$ |
26 |
|
$ |
35 |
|
$ |
117 |
|
$ |
144 |
Depreciation and amortization |
|
|
61 |
|
|
50 |
|
|
230 |
|
|
207 |
Stock-based compensation |
|
|
3 |
|
|
1 |
|
|
14 |
|
|
11 |
GCI Holdings Adjusted OIBDA |
|
$ |
90 |
|
$ |
86 |
|
$ |
361 |
|
$ |
362 |
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, 2023 and December 31, 2024.
LIBERTY BROADBAND ADJUSTED OIBDA RECONCILIATION
(amounts in millions) |
|
4Q23 |
|
|
4Q24 |
|
|
2023 |
|
|
2024 |
|
||||
Liberty Broadband Operating Income (Loss) |
|
$ |
13 |
|
|
$ |
13 |
|
|
$ |
73 |
|
|
$ |
92 |
|
Depreciation and amortization |
|
|
61 |
|
|
|
50 |
|
|
|
230 |
|
|
|
207 |
|
Stock-based compensation |
|
|
9 |
|
|
|
6 |
|
|
|
34 |
|
|
|
28 |
|
Liberty Broadband Adjusted OIBDA (Loss) |
|
$ |
83 |
|
|
$ |
69 |
|
|
$ |
337 |
|
|
$ |
327 |
|
GCI Holdings |
|
$ |
90 |
|
|
|
86 |
|
|
$ |
361 |
|
|
|
362 |
|
Corporate and other |
|
|
(7 |
) |
|
|
(17 |
) |
|
|
(24 |
) |
|
|
(35 |
) |
LIBERTY BROADBAND CORPORATION |
|||||
BALANCE SHEET INFORMATION |
|||||
(unaudited) |
|||||
|
|
December 31, |
|
December 31, |
|
|
|
2024 |
|
2023 |
|
|
|
amounts in millions, |
|||
|
|
except share amounts |
|||
Assets |
|
|
|
|
|
Current assets: |
|
|
|
|
|
Cash and cash equivalents |
|
$ |
163 |
|
158 |
Trade and other receivables, net |
|
|
195 |
|
178 |
Prepaid and other current assets |
|
|
65 |
|
94 |
Total current assets |
|
|
423 |
|
430 |
Investment in Charter, accounted for using the equity method |
|
|
13,057 |
|
12,116 |
Property and equipment, net |
|
|
1,150 |
|
1,053 |
Intangible assets not subject to amortization |
|
|
|
|
|
Goodwill |
|
|
755 |
|
755 |
Cable certificates |
|
|
550 |
|
550 |
Other |
|
|
41 |
|
40 |
Intangible assets subject to amortization, net |
|
|
411 |
|
461 |
Other assets, net |
|
|
300 |
|
236 |
Total assets |
|
$ |
16,687 |
|
15,641 |
|
|
|
|
|
|
Liabilities and Equity |
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
112 |
|
86 |
Deferred revenue |
|
|
21 |
|
30 |
Current portion of debt |
|
|
3 |
|
3 |
Other current liabilities |
|
|
64 |
|
59 |
Total current liabilities |
|
|
200 |
|
178 |
Long-term debt, net, including |
|
|
3,753 |
|
3,733 |
Obligations under tower obligations and finance leases, excluding current portion |
|
|
72 |
|
83 |
Long-term deferred revenue |
|
|
113 |
|
65 |
Deferred income tax liabilities |
|
|
2,388 |
|
2,216 |
Preferred stock |
|
|
201 |
|
202 |
Other liabilities |
|
|
152 |
|
141 |
Total liabilities |
|
|
6,879 |
|
6,618 |
Equity |
|
|
|
|
|
Series A common stock, |
|
|
— |
|
— |
Series B common stock, |
|
|
— |
|
— |
Series C common stock, |
|
|
1 |
|
1 |
Additional paid-in capital |
|
|
3,007 |
|
3,107 |
Accumulated other comprehensive earnings (loss), net of taxes |
|
|
73 |
|
52 |
Retained earnings |
|
|
6,712 |
|
5,843 |
Total stockholders' equity |
|
|
9,793 |
|
9,003 |
Non-controlling interests |
|
|
15 |
|
20 |
Total equity |
|
|
9,808 |
|
9,023 |
Commitments and contingencies |
|
|
|
|
|
Total liabilities and equity |
|
$ |
16,687 |
|
15,641 |
LIBERTY BROADBAND CORPORATION |
|||||||
STATEMENT OF OPERATIONS INFORMATION |
|||||||
(unaudited) |
|||||||
|
|
Years ended |
|||||
|
|
December 31, |
|||||
|
|
2024 |
|
2023 |
|||
|
|
amounts in millions, |
|||||
|
|
except per share amounts |
|||||
|
|
|
|
|
|
||
Revenue |
|
$ |
1,016 |
|
|
981 |
|
Operating costs and expenses: |
|
|
|
|
|
||
Operating expense (exclusive of depreciation and amortization shown separately below) |
|
|
257 |
|
|
245 |
|
Selling, general and administrative, including stock-based compensation |
|
|
460 |
|
|
433 |
|
Depreciation and amortization |
|
|
207 |
|
|
230 |
|
|
|
|
924 |
|
|
908 |
|
Operating income (loss) |
|
|
92 |
|
|
73 |
|
Other income (expense): |
|
|
|
|
|
||
Interest expense (including amortization of deferred loan fees) |
|
|
(194 |
) |
|
(206 |
) |
Share of earnings (losses) of affiliate |
|
|
1,323 |
|
|
1,155 |
|
Gain (loss) on dilution of investment in affiliate |
|
|
(32 |
) |
|
(60 |
) |
Realized and unrealized gains (losses) on financial instruments, net |
|
|
(125 |
) |
|
(101 |
) |
Other, net |
|
|
18 |
|
|
27 |
|
Earnings (loss) before income taxes |
|
|
1,082 |
|
|
888 |
|
Income tax benefit (expense) |
|
|
(213 |
) |
|
(200 |
) |
Net earnings (loss) |
|
|
869 |
|
|
688 |
|
Less net earnings (loss) attributable to the non-controlling interests |
|
|
— |
|
|
— |
|
Net earnings (loss) attributable to Liberty Broadband shareholders |
|
$ |
869 |
|
|
688 |
|
Basic net earnings (loss) attributable to Series A, Series B and Series C Liberty Broadband shareholders per common share |
|
$ |
6.08 |
|
|
4.71 |
|
Diluted net earnings (loss) attributable to Series A, Series B and Series C Liberty Broadband shareholders per common share |
|
$ |
6.08 |
|
|
4.68 |
|
LIBERTY BROADBAND CORPORATION |
||||||||
STATEMENT OF CASH FLOWS INFORMATION |
||||||||
(unaudited) |
||||||||
|
|
Years ended |
|
|||||
|
|
December 31, |
|
|||||
|
|
2024 |
|
2023 |
|
|||
|
|
amounts in millions |
|
|||||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Net earnings (loss) |
|
$ |
869 |
|
|
688 |
|
|
Adjustments to reconcile net earnings (loss) to net cash from operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
207 |
|
|
230 |
|
|
Stock-based compensation |
|
|
28 |
|
|
34 |
|
|
Share of (earnings) losses of affiliate, net |
|
|
(1,323 |
) |
|
(1,155 |
) |
|
(Gain) loss on dilution of investment in affiliate |
|
|
32 |
|
|
60 |
|
|
Realized and unrealized (gains) losses on financial instruments, net |
|
|
125 |
|
|
101 |
|
|
Deferred income tax expense (benefit) |
|
|
170 |
|
|
168 |
|
|
Other, net |
|
|
(4 |
) |
|
(4 |
) |
|
Change in operating assets and liabilities: |
|
|
|
|
|
|
||
Current and other assets |
|
|
43 |
|
|
20 |
|
|
Payables and other liabilities |
|
|
(43 |
) |
|
(126 |
) |
|
Net cash provided by (used in) operating activities |
|
|
104 |
|
|
16 |
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
||
Capital expenditures |
|
|
(247 |
) |
|
(222 |
) |
|
Grant proceeds received for capital expenditures |
|
|
54 |
|
|
6 |
|
|
Cash received for Charter shares repurchased by Charter |
|
|
335 |
|
|
394 |
|
|
Cash released from escrow related to dispositions |
|
|
— |
|
|
23 |
|
|
Purchase of investments |
|
|
— |
|
|
(53 |
) |
|
Other investing activities, net |
|
|
(12 |
) |
|
2 |
|
|
Net cash provided by (used in) investing activities |
|
|
130 |
|
|
150 |
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
||
Borrowings of debt |
|
|
1,139 |
|
|
1,501 |
|
|
Repayments of debt, tower obligations and finance leases |
|
|
(1,201 |
) |
|
(1,616 |
) |
|
Repurchases of Liberty Broadband common stock |
|
|
(89 |
) |
|
(227 |
) |
|
Indemnification payment to QVC Group |
|
|
— |
|
|
(45 |
) |
|
Other financing activities, net |
|
|
(30 |
) |
|
(3 |
) |
|
Net cash provided by (used in) financing activities |
|
|
(181 |
) |
|
(390 |
) |
|
Net increase (decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents |
|
|
53 |
|
|
(224 |
) |
|
Cash, cash equivalents, restricted cash and restricted cash equivalents, beginning of period |
|
|
176 |
|
|
400 |
|
|
Cash, cash equivalents, restricted cash and restricted cash equivalents, end of period |
|
$ |
229 |
|
|
176 |
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250226708304/en/
Shane Kleinstein (720) 875-5432
Source: Liberty Broadband Corporation
FAQ
What are the terms of Liberty Broadband's (LBRDA) merger with Charter?
How much revenue did Liberty Broadband's GCI business generate in 2024?
What is Liberty Broadband's (LBRDA) plan for the GCI business?
How much did Charter pay Liberty Broadband (LBRDA) for share repurchases?