LBTYK
Liberty Global Ltd.
$11.15
-$0.18(-1.59%)
71
Overall
60
Value
83
Tech
--
Quality
Market Cap
$3.78B
Volume
2.31M
52W Range
$9.21 - $21.37
Target Price
$16.00
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 | $18.3B | $17.3B | $11.3B | $12.0B | $11.5B | $11.5B | $10.3B | $7.2B | $4.1B | $4.3B | ||
| Total Revenue | $18.3B | $17.3B | $11.3B | $12.0B | $11.5B | $11.5B | $10.3B | $7.2B | $4.1B | $4.3B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-4.1B | $-3.9B | $-3.0B | $-3.2B | $3.2B | $3.3B | $3.0B | $2.1B | $1.3B | $1.5B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $14.2B | $13.4B | $-3.0B | $-3.2B | $8.3B | $8.2B | $7.3B | $5.1B | $2.8B | $2.9B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $11.7B | $10.7B | $7.4B | $7.6B | $7.4B | $6.1B | $6.0B | $4.9B | $3.1B | $2.9B | ||
| Selling, General & Administrative | $3.2B | $3.0B | $2.0B | $2.0B | $2.1B | $2.1B | $2.2B | $1.6B | $1.1B | $1.1B | ||
| Selling & Marketing Expenses | $3.2B | $3.0B | $2.0B | $2.0B | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-219.0M | $-205.2M | $-104.5M | $-111.8M | $2.1B | $2.1B | $2.2B | $1.6B | $1.1B | $1.1B | ||
| Salaries & Wages | $-318.2M | $-281.5M | $-162.2M | $-206.0M | $305.8M | $-36.9M | $-14.9M | -- | -- | -- | ||
| Depreciation & Amortization | $5.8B | $5.2B | $3.8B | $3.9B | $3.7B | $2.2B | $2.4B | $2.2B | $1.2B | $1.0B | ||
| Depreciation & Amortization | $5.8B | $5.2B | $3.8B | $3.9B | $3.7B | $2.2B | $2.4B | $2.2B | $1.2B | $1.0B | ||
| Amortization | -- | $-7.6B | $-603.2M | $-740.9M | $14.2B | $10.1B | $9.6B | -- | -- | -- | ||
| Other Operating Expenses | $2.7B | $2.5B | $1.7B | $1.7B | $1.6B | $1.7B | $1.5B | $1.1B | $765.5M | $761.1M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $2.5B | $2.7B | $-10.4B | $-10.9B | $745.5M | $2.0B | $1.3B | $146.8M | $-313.8M | $-60.1M | ||
| EBITDA | $7.7B | $8.3B | $3.2B | $5.6B | $3.9B | $1.6B | $17.2B | $4.2B | $-1.7B | $3.4B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $2.4B | $2.3B | $1.4B | $1.5B | $1.4B | $1.2B | $882.1M | $589.3M | $505.0M | $574.7M | ||
| Intinc | $124.5M | $-461.5M | $43.4M | $-384.5M | -- | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-2.3B | $-2.8B | $-1.4B | $-1.9B | $-1.4B | $-1.2B | $-882.1M | $-589.3M | $-505.0M | $-574.7M | ||
| Gain on Sale of Securities | $847.2M | $1.6B | $-1.0B | $1.1B | $-192.0M | $-878.7M | $622.9M | $1.2B | $78.3M | $315.2M | ||
| Other Income/Expense | $-432.3M | $-1.4B | $-9.9B | $-13.1B | $420.8M | $1.2B | $-1.1B | $-783.0M | $1.4B | $-745.0M | ||
| Other Special Charges | $-414.9M | $-128.9M | $11.1B | $11.9B | $-30.3M | $-111.8M | $689.3M | $137.2M | $211.4M | $201.8M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $174.1M | $186.2M | $79.9M | $248.2M | $156.0M | $97.4M | $-19.0M | $85.1M | $43.0M | $49.6M | ||
| Special Income Charges | $-174.1M | $-186.2M | $-79.9M | $-248.2M | $-156.0M | $-97.4M | $19.0M | $-85.1M | $-43.0M | $-49.6M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $1.8B | $3.0B | $-695.0M | $1.6B | $229.9M | $-614.2M | $14.9B | $2.0B | $-2.9B | $2.4B | ||
| Pre-Tax Income | $-684.6M | $647.5M | $-2.1B | $161.8M | $-1.2B | $-1.8B | $14.0B | $1.4B | $-3.4B | $1.8B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $364.9M | $-1.3B | $238.9M | $1.6B | $253.0M | $-275.9M | $473.3M | $318.9M | $213.1M | $-30.8M | ||
| NET INCOME | ||||||||||||
| Net Income | $-1.2B | $1.7B | $-2.8B | $725.3M | $11.5B | $-1.6B | $13.4B | $1.5B | $-4.1B | $1.6B | ||
| Net Income (Continuing Operations) | $-1.2B | $1.7B | $-2.8B | $725.3M | $11.5B | $-1.6B | $13.4B | $1.1B | $-3.7B | $1.9B | ||
| Net Income (Discontinued Operations) | $-1.2B | $1.7B | $-2.8B | $725.3M | $11.5B | $-1.6B | $13.4B | $1.5B | $-4.1B | $1.6B | ||
| Net Income (Common Stockholders) | $-1.2B | $1.7B | $-2.8B | $725.3M | $11.5B | $-1.6B | $13.4B | $1.5B | $-4.1B | $1.6B | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | $-2.2B | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $7.5B | $6.8B | $4.5B | $4.4B | $10.6B | $9.4B | $9.0B | $7.0B | $4.4B | $4.4B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | -- | -- | $847.9M | $778.7M | $705.8M | $602.1M | $555.7M | $489.6M | $425.6M | $366.7M | ||
| Average Shares Outstanding (Diluted) | -- | -- | $847.9M | $24.2B | $705.8M | -- | $569.1M | $497.0M | $425.6M | $375.4M | ||
| Shares Outstanding | $888.2M | $1.1B | $809.3M | $742.1M | $632.6M | $577.4M | $522.9M | $456.1M | $377.5M | $348.8M | ||
| Basic EPS | -- | -- | -- | $0.03 | $-2.16 | $-2.7 | $24.16 | $3.01 | $-9.52 | $4.33 | ||
| Basic EPS (Continuing Operations) | $-1.13 | -- | $-2.86 | $-1.97 | $-2.16 | $-2.7 | $24.01 | $1.21 | $-9.52 | $4.94 | ||
| Diluted EPS | -- | -- | -- | $0.03 | $-2.16 | $-2.7 | $23.59 | $2.96 | $-9.52 | $4.23 | ||
| Diluted EPS (Continuing Operations) | -- | -- | $-2.86 | $-1.97 | -- | -- | $23.45 | $1.19 | $-9.52 | $4.82 | ||
| OTHER METRICS | ||||||||||||
| Basic Discontinuous Operations | -- | -- | -- | -- | -- | -- | $0.15 | $1.8 | -- | $-0.61 | ||
| Diluted Discontinuous Operations | -- | -- | -- | -- | -- | -- | $0.14 | $1.77 | -- | $-0.59 | ||
| Earnings from equity interest | -- | $-111.6M | $-95.2M | $-8.7M | $-198.5M | $-245.3M | $-175.4M | $-1.3B | $-2.0B | $37.3M | ||
| Earnings From Equity Interest Net Of Tax | -- | $-111.6M | $-95.2M | $-8.7M | $-198.5M | $-245.3M | $-175.4M | $-1.3B | $-2.0B | $37.3M | ||
| Gain On Sale Of P P E | -- | -- | -- | -- | -- | -- | -- | $700.5M | -- | -- | ||
| Gains Loss On Disposal Of Discontinued Operations | -- | $-227.2M | $-370.6M | $2.3B | $12.3B | -- | -- | $846.4M | -- | -- | ||
| Minority Interests | $-103.0M | $-62.0M | $-57.5M | $-124.7M | $-116.8M | $-161.3M | $-183.3M | $-513.1M | $-177.9M | $-57.9M | ||
| Net Income Discontinuous Operations | -- | $-227.2M | $-370.6M | $2.3B | $13.0B | $58.4M | $82.6M | $881.0M | $-214.7M | $-223.2M | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | -- | $730.3M | $58.4M | $82.6M | $34.6M | $-214.7M | $-223.2M | ||
| Other Gand A | $-219.0M | $-205.2M | $-104.5M | $-111.8M | $2.1B | $2.1B | $2.2B | $1.6B | $1.1B | $1.1B | ||
| Other Write Off | -- | -- | -- | $-86.1M | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-219.0M | $-205.2M | $-104.5M | $-111.8M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $3.2B | $3.0B | $2.0B | $2.0B | -- | -- | -- | -- | -- | -- | ||
| Restruct | $174.1M | $186.2M | $79.9M | $248.2M | $156.0M | $97.4M | $-19.0M | $85.1M | $43.0M | $49.6M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | LBTYK | $11.15 | -1.6% | 2.31M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |