LBRDK
Liberty Broadband Corporation
$60.41
+$0.12(+0.20%)
51
Overall
80
Value
36
Tech
39
Quality
Market Cap
$8.57B
Volume
1.73M
52W Range
$57.75 - $104.00
Target Price
$130.00
Order:
Income Statement
| Metric | Trend | Chart | 2014 Dec | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $910.2M | $978.5M | $933.8M | $23.8M | $739.8M | $14.9M | $988.0M | $975.0M | $981.0M | $1.0B | ||
| Total Revenue | $910.2M | $978.5M | $933.8M | $23.8M | $739.8M | $14.9M | $988.0M | $975.0M | $981.0M | $1.0B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $302.7M | $322.3M | $302.6M | $280.2M | -- | $44.1M | $1.1B | $1.0B | -- | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $607.5M | $656.2M | $631.2M | $23.8M | $739.8M | $14.9M | $988.0M | $975.0M | $981.0M | $1.0B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $463.9M | $550.0M | $-57.7M | $-79.4M | $989.8M | $44.1M | $991.0M | $947.0M | $475.0M | $464.0M | ||
| Selling, General & Administrative | $293.6M | $368.2M | $358.4M | $64.6M | $347.7M | $32.8M | $442.0M | $432.0M | $433.0M | -- | ||
| Selling & Marketing Expenses | $4.0M | $337.8M | $358.4M | $64.6M | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $289.7M | $30.4M | $-58.9M | $-1.9M | $347.7M | $32.8M | $442.0M | $432.0M | $399.0M | $432.0M | ||
| Promotion & Advertising | $-5.7M | $-5.7M | $-7.0M | $-5.5M | -- | -- | -- | -- | -- | -- | ||
| Salaries & Wages | $-8.4M | $-10.9M | $-11.0M | $-26.6M | -- | -- | -- | -- | $34.0M | $28.0M | ||
| Depreciation & Amortization | $170.3M | $181.8M | $193.8M | $3.3M | $206.9M | $1.9M | $267.0M | $262.0M | $230.0M | $207.0M | ||
| Depreciation & Amortization | $170.3M | $181.8M | $193.8M | $3.3M | $206.9M | $1.9M | $267.0M | $262.0M | $230.0M | $207.0M | ||
| Amortization | $-9.7M | $-10.4M | $-12.4M | $-13.2M | $53.5M | $1.8M | $763.0M | $-6.0M | $756.0M | $756.0M | ||
| Other Operating Expenses | $-372.0K | $-6.4M | $-8.5M | $11.5M | $227.2M | $9.4M | $282.0M | $253.0M | $245.0M | $257.0M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $143.6M | $106.2M | $79.1M | $-55.6M | $-42.1M | $-29.3M | $-98.0M | $-39.0M | $73.0M | $92.0M | ||
| EBITDA | $237.4M | $162.6M | $196.4M | $594.3M | $-862.8M | $158.3M | $1.3B | $1.9B | $1.3B | $1.5B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $72.5M | $85.4M | $86.1M | $91.1M | $119.3M | $25.2M | $117.0M | $133.0M | $206.0M | $194.0M | ||
| Intinc | $-74.3M | $-133.9M | $-78.0M | $637.2M | -- | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-72.5M | $-85.4M | $-86.1M | $637.2M | $-119.3M | $-25.2M | $-117.0M | $-133.0M | $-7.0M | $-10.0M | ||
| Gain on Sale of Securities | -- | $-11.2M | $3.1M | $473.3M | $-560.4M | $-78.2M | $-35.0M | $271.0M | $-161.0M | $-157.0M | ||
| Other Income/Expense | $1.8M | $48.5M | $-8.0M | $-9.5M | $687.7M | $-209.6M | $-1.2B | $1.6B | $-1.0B | $-1.2B | ||
| Other Special Charges | $-1.8M | $-24.8M | $4.9M | $2.5M | $-713.4M | $1.4M | $-6.0M | $-70.0M | $27.0M | $18.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-1.2M | $-1.1M | $-1.2M | $-1.8M | $1.7M | $-500.0K | $-134.0M | $-181.0M | -- | -- | ||
| Special Income Charges | $1.2M | $2.4M | $1.2M | $1.8M | $-207.9M | $500.0K | $-95.0M | $-67.0M | $222.0M | $247.0M | ||
| Impairment of Capital Assets | -- | $-1.3M | -- | -- | $207.9M | $167.1M | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $67.2M | $-19.1M | $2.6M | $591.0M | $-1.1B | $156.4M | $1.1B | $1.7B | $1.1B | $1.3B | ||
| Pre-Tax Income | $69.3M | $-27.7M | $1.1M | $591.0M | $-1.1B | $155.2M | $950.0M | $1.5B | $888.0M | $1.1B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $10.0M | $-1.8M | $5.2M | $-133.5M | $-183.3M | $37.9M | $218.0M | $277.0M | $200.0M | $213.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $7.6M | $-26.0M | $-3.7M | $724.6M | $-873.3M | $117.2M | $732.0M | $1.3B | $688.0M | $869.0M | ||
| Net Income (Continuing Operations) | $7.6M | $-26.0M | $-3.7M | $724.6M | $-873.3M | $117.2M | $732.0M | $1.3B | $688.0M | $869.0M | ||
| Net Income (Discontinued Operations) | $7.6M | $-26.0M | $-3.7M | $724.6M | $-873.3M | $117.2M | $732.0M | $1.3B | $688.0M | $869.0M | ||
| Net Income (Common Stockholders) | $7.6M | $-26.0M | $-3.7M | $724.6M | $-873.3M | $117.2M | $732.0M | $1.3B | $688.0M | $869.0M | ||
| TOTALS | ||||||||||||
| Total Expenses | $766.6M | $872.3M | $244.9M | $-79.4M | $989.8M | $88.3M | $2.1B | $947.0M | $475.0M | $464.0M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $21.0M | $18.9M | $7.8M | $109.0M | $107.9M | $105.3M | $184.5M | $157.0M | $146.1M | $142.9M | ||
| Average Shares Outstanding (Diluted) | $21.0M | $18.9M | $7.8M | $109.0M | $107.9M | $105.8M | $186.2M | $158.0M | $147.0M | $142.9M | ||
| Shares Outstanding | $41.7M | $38.6M | $35.8M | $35.9M | $105.6M | $105.7M | $167.9M | $146.3M | $142.9M | $143.3M | ||
| Basic EPS | $0.36 | $-1.38 | $-0.47 | $6.65 | $-8.09 | $18.41 | $3.97 | $8.01 | $4.71 | $6.08 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $-8.09 | $18.41 | $3.97 | $8.01 | $4.71 | $6.08 | ||
| Diluted EPS | $0.36 | $-1.38 | $-0.47 | $6.65 | $-8.09 | $18.32 | $3.93 | $7.96 | $4.68 | $6.08 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | $-8.09 | $18.32 | $3.93 | $7.96 | $4.68 | $6.08 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | $29.8M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | -- | -- | -- | $7.0M | $25.8M | $286.4M | $1.2B | $1.3B | $1.2B | $1.3B | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | -- | $7.0M | $25.8M | $286.4M | $1.2B | $1.3B | $1.2B | $1.3B | ||
| Excise Taxes | $-4.3M | $-5.1M | $-3.8M | $-3.2M | -- | -- | -- | -- | -- | -- | ||
| Gains Loss On Disposal Of Discontinued Operations | -- | -- | -- | -- | -- | -- | $12.0M | $179.0M | -- | -- | ||
| Interest Expense Operating | $-74.6M | $-76.8M | $-84.5M | $-6.0K | $-132.1M | $-23.9M | $-125.0M | $-137.0M | -- | -- | ||
| Minority Interests | $-51.7M | $-159.0K | $469.0K | $29.0K | $351.0K | $456.0K | -- | -- | -- | -- | ||
| Net Income Discontinuous Operations | -- | -- | -- | -- | -- | -- | $12.0M | $179.0M | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | -- | -- | $95.0M | $67.0M | -- | -- | ||
| Other Gand A | $289.7M | $30.4M | $-58.9M | $-1.9M | $347.7M | $32.8M | $442.0M | $432.0M | $399.0M | $432.0M | ||
| Other Impairment Of Capital Assets | -- | $12.6M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Write Off | -- | $-7.3M | $-7.7M | $-1.1M | $1.2M | $4.5M | -- | $4.0M | -- | -- | ||
| Rent And Landing Fees | $-43.8M | $540.0K | $-58.9M | $-1.9M | $46.7M | -- | -- | -- | -- | -- | ||
| Selling Expense | $4.0M | $337.8M | $358.4M | $64.6M | -- | -- | -- | -- | -- | -- | ||
| Restruct | $-1.2M | $-1.1M | $-1.2M | $-1.8M | $1.7M | $-500.0K | $-134.0M | $-181.0M | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | LBRDK | $60.41 | +0.2% | 1.73M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Liberty Broadband Corporation Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW