FWONK
Liberty Media Corporation Series C Formula One Group Common Stock
$103.67
-$0.01(-0.01%)
50
Overall
--
Value
50
Tech
50
Quality
Market Cap
$22.80B
Volume
2.00M
52W Range
$74.34 - $106.26
Target Price
$110.07
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $4.8B | $5.3B | $7.6B | $8.0B | $10.3B | $9.4B | $11.4B | $12.2B | $3.6B | $3.7B | ||
| Total Revenue | $4.8B | $5.3B | $7.6B | $8.0B | $10.3B | $9.4B | $11.4B | $9.0B | $3.6B | $3.7B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-2.4B | $-2.5B | $6.1B | $6.3B | $8.5B | $3.8B | $4.5B | $4.5B | $4.6B | $2.5B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $7.2B | $7.8B | $1.5B | $1.7B | $1.8B | $5.6B | $6.9B | $4.5B | $3.6B | $1.2B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $262.0M | $306.0M | $394.0M | $2.1B | $2.9B | $2.8B | $3.0B | $2.5B | $802.0M | $771.0M | ||
| Selling, General & Administrative | $861.0M | $886.0M | $1.2B | $1.2B | $1.8B | $1.8B | $1.9B | $2.0B | $396.0M | $419.0M | ||
| Selling & Marketing Expenses | $210.0M | $230.0M | $311.0M | -- | -- | $452.0M | $532.0M | $537.0M | $28.0M | $34.0M | ||
| General & Administrative Expenses | $861.0M | $886.0M | $1.2B | $1.2B | $1.8B | $1.8B | $1.9B | $2.0B | $396.0M | $419.0M | ||
| Promotion & Advertising | $210.0M | $230.0M | $311.0M | -- | -- | $452.0M | $532.0M | -- | -- | -- | ||
| Salaries & Wages | $204.0M | $150.0M | $230.0M | $192.0M | $312.0M | $261.0M | $256.0M | $237.0M | $29.0M | $34.0M | ||
| Depreciation & Amortization | $362.0M | $354.0M | $824.0M | $905.0M | $1.1B | $1.1B | $1.1B | $1.0B | $406.0M | $352.0M | ||
| Depreciation & Amortization | $362.0M | $354.0M | $824.0M | $905.0M | $1.1B | $1.1B | $1.1B | $1.0B | $406.0M | $352.0M | ||
| Amortization | $14.4B | $14.4B | $18.4B | $18.4B | $20.0B | $19.3B | $19.3B | $19.4B | $4.0B | $4.1B | ||
| Other Operating Expenses | $262.0M | $306.0M | $394.0M | $-15.0M | $-12.0M | $-20.0M | $126.0M | $10.1B | $3.3B | $3.4B | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $954.0M | $1.7B | $1.4B | $1.5B | $1.5B | $177.0M | $2.0B | $2.1B | $255.0M | $276.0M | ||
| EBITDA | $1.2B | $1.8B | $1.7B | $2.0B | $1.7B | $-277.0M | $1.9B | $3.5B | $428.0M | $598.0M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $328.0M | $362.0M | $591.0M | $606.0M | $657.0M | $634.0M | $642.0M | $511.0M | $248.0M | $237.0M | ||
| Net Non-Operating Interest Income/Expense | $-328.0M | $-362.0M | $-591.0M | $-606.0M | $-657.0M | $-634.0M | $-642.0M | $511.0M | $-248.0M | $-237.0M | ||
| Gain on Sale of Securities | -- | -- | -- | $40.0M | $-315.0M | $-398.0M | $-299.0M | $609.0M | $-167.0M | $-383.0M | ||
| Other Income/Expense | $168.0M | $-47.0M | $-112.0M | $-136.0M | $300.0M | $978.0M | $546.0M | $493.0M | $121.0M | $291.0M | ||
| Other Special Charges | $12.0M | $-4.0M | $8.0M | $78.0M | $9.0M | $-580.0M | $-247.0M | $110.0M | $46.0M | $92.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-296.0M | $-784.0M | $-862.0M | $-414.0M | $-510.0M | $1.0B | $20.0M | $74.0M | $67.0M | -- | ||
| Special Income Charges | $169.0M | $511.0M | $813.0M | $362.0M | $477.0M | $-1.0B | $-20.0M | $-74.0M | $449.0M | $-8.0M | ||
| Impairment of Capital Assets | -- | -- | -- | -- | -- | $956.0M | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $786.0M | $1.5B | $857.0M | $1.1B | $585.0M | $-1.4B | $824.0M | $2.5B | $22.0M | $246.0M | ||
| Pre-Tax Income | $458.0M | $1.4B | $827.0M | $1.0B | $513.0M | $-1.4B | $789.0M | $2.0B | $-25.0M | $17.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $210.0M | $495.0M | $-1.1B | $176.0M | $166.0M | $-44.0M | $45.0M | $467.0M | $-1.0M | $39.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $64.0M | $680.0M | $1.4B | $531.0M | $106.0M | $-78.0M | $599.0M | $1.3B | $761.0M | $-30.0M | ||
| Net Income (Continuing Operations) | $64.0M | $680.0M | $1.4B | $531.0M | $106.0M | $-78.0M | $599.0M | $1.5B | $-225.0M | $-30.0M | ||
| Net Income (Discontinued Operations) | $64.0M | $680.0M | $1.4B | $531.0M | $106.0M | $-78.0M | $599.0M | $1.3B | $761.0M | $-30.0M | ||
| Net Income (Common Stockholders) | $4.8B | $5.7B | $-881.0M | $-1.3B | $-2.4B | $171.0M | $599.0M | $1.3B | $761.0M | $-30.0M | ||
| Normalized Income | $177.7M | $-289.6M | $-994.0M | $523.4M | $-12.7M | $538.0M | -- | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $-2.1B | $-2.2B | $6.5B | $8.4B | $11.4B | $6.6B | $7.5B | $7.0B | $802.0M | $3.3B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $338.0M | -- | -- | -- | -- | -- | $788.2M | -- | $299.6M | -- | ||
| Average Shares Outstanding (Diluted) | $340.0M | -- | -- | -- | -- | -- | $798.7M | -- | $314.5M | -- | ||
| Shares Outstanding | $334.6M | $586.7M | $617.9M | $605.4M | $598.2M | $622.1M | $617.7M | $613.5M | $652.9M | $341.1M | ||
| Basic EPS | $0.19 | -- | -- | -- | -- | -- | $0.76 | -- | $2.54 | $-0.13 | ||
| Basic EPS (Continuing Operations) | $0.19 | -- | -- | -- | -- | -- | $0.76 | -- | -- | -- | ||
| Diluted EPS | $0.19 | -- | -- | -- | -- | -- | $0.75 | -- | $2.42 | $-0.13 | ||
| Diluted EPS (Continuing Operations) | $0.19 | -- | -- | -- | -- | -- | $0.75 | -- | -- | -- | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | $3.0M | $84.0M | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | $-40.0M | $14.0M | $104.0M | $18.0M | $6.0M | $-586.0M | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $-40.0M | $14.0M | $104.0M | $18.0M | $6.0M | $-586.0M | -- | -- | -- | -- | ||
| Interest Expense Operating | -- | $-327.0M | $-561.0M | $-586.0M | $-585.0M | $-576.0M | $-607.0M | -- | -- | -- | ||
| Minority Interests | $-184.0M | $-244.0M | $-536.0M | $-334.0M | $-241.0M | $-30.0M | $-346.0M | $-214.0M | $-201.0M | $412.0M | ||
| Net Income Discontinuous Operations | -- | -- | -- | -- | -- | -- | -- | -- | $986.0M | $-2.4B | ||
| Non Recurring Operation Expense | $108.0M | $-511.0M | $45.0M | $69.0M | $25.0M | $-16.0M | -- | -- | $31.0M | -- | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | -- | -- | -- | -- | -- | $986.0M | $-2.4B | ||
| Other Gand A | $861.0M | $886.0M | $1.2B | $1.2B | $1.8B | $1.8B | $1.9B | $2.0B | $396.0M | $419.0M | ||
| Other Write Off | $49.0M | $53.0M | $55.0M | $60.0M | $59.0M | $62.0M | $58.0M | -- | -- | -- | ||
| Rent And Landing Fees | $53.0M | $52.0M | $58.0M | $64.0M | -- | -- | -- | -- | -- | -- | ||
| Write Down | -- | -- | $1.2B | -- | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | $19.0M | $30.0M | $4.0M | $-17.0M | $8.0M | $11.0M | $2.0M | -- | -- | -- | ||
| Restruct | $-296.0M | $-784.0M | $-862.0M | $-414.0M | $-510.0M | $1.0B | $20.0M | $74.0M | $67.0M | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | FWONK | $103.67 | -0.0% | 2.00M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Liberty Media Corporation Series C Formula One Group Common Stock Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW