Liberty Broadband Corporation (“Liberty Broadband”) (Nasdaq:
LBRDA, LBRDK, LBRDP) today reported fourth quarter and year end
2024 results.
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 $15.5 billion as of
December 31, 2024
- From November 1, 2024 through January 31, 2025, Liberty
Broadband received $205 million of proceeds from sale of 541
thousand Charter shares to Charter
- For the full year, GCI(2) grew revenue 4% to $1.0 billion,
generated operating income of $144 million and Adjusted OIBDA(3) of
$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 $100
million of its Class A common stock from Liberty Broadband, subject
to certain timing adjustments, and, if necessary, will repurchase a
greater amount or provide loans to Liberty Broadband, with such
proceeds to be used by Liberty Broadband to satisfy certain of its
debt obligations, provided that Charter’s share repurchases do not
reduce Liberty Broadband’s ownership below 25.25%.
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 $205 million. Such proceeds are to
be used for debt service at Liberty Broadband within six months of
receipt.
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 $1.7 billion,
though repurchases of Liberty Broadband’s common stock are
restricted by the merger agreement with Charter.
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
3.125% Exchangeable Senior Debentures due
2053(f)
965
965
3.125% Exchangeable Senior Debentures due
2054(f)
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 $6 million of restricted cash at GCI as of September
30, 2024 and $1 million of restricted cash at GCI and $65 million
of restricted cash at Liberty Broadband as of December 31, 2024.
Liberty Broadband restricted cash consists of proceeds from Charter
share sales to be used towards debt service.
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 7% coupon, $25/share liquidation
preference plus accrued and unpaid dividends and 1/3 vote per
share. The redemption date is the first business day following
March 8, 2039. The preferred stock is considered a liability for
GAAP purposes.
Liberty Broadband cash and restricted cash increased $55 million
in the fourth quarter primarily due to proceeds from Charter share
sales. GCI cash and restricted cash increased $22 million in the
fourth quarter due to net debt borrowing and cash from operations,
partially offset by capital expenditures.
Liberty Broadband debt increased by $17 million in the fourth
quarter primarily due to additional borrowing under the GCI senior
credit facility. There is $1,150 million of available capacity
under the Charter margin loan. GCI’s credit facility has undrawn
capacity of $342 million (net of letters of credit), and GCI’s
leverage as defined in its credit agreement is 3.1x.
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 (%)
10.4%
13.3%
290
bps
11.9%
14.2%
230
bps
Adjusted OIBDA(a)
$
90
$
86
(4)
%
$
361
$
362
-
%
Adjusted OIBDA margin(a) (%)
36.0%
32.7%
(330)
bps
36.8%
35.6%
(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 5% in the fourth quarter and 4% for the
full year. Consumer revenue was flat in both the fourth quarter and
for the full year, as growth in data revenue was offset by declines
in wireless and other revenue. Business revenue increased 10% in
the fourth quarter and 7% for the full year driven by a strong
upgrade cycle in schools and healthcare corporations in remote
Alaska.
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
4% in the fourth quarter and was flat for the full year as the
shift to higher-margin business data revenue was primarily offset
by increased selling, general and administrative expense due to
increased salaries and headcount.
In 2024, GCI spent $193 million, net, on capital expenditures.
Capital expenditure spending was primarily related to improvements
to the wireless and data networks, particularly in rural Alaska.
GCI’s net capital expenditures for 2025 are expected to be
approximately $250 million related to additional investments in
middle and last mile connectivity, with continued network expansion
in GCI’s most important markets in rural Alaska including the
Bethel and AU-Aleutians fiber projects. A significant portion of
the increased capital expenditures in 2025 are related to
fulfilling the build-out requirements of the Alaska Plan.
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 $1,897 and
$1,255 measured at fair value, respectively
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, $.01 par value.
Authorized 500,000,000 shares; issued and outstanding 18,251,013
and 18,233,573 at December 31, 2024 and 2023 respectively
—
—
Series B common stock, $.01 par value.
Authorized 18,750,000 shares; issued and outstanding 2,007,705 and
2,025,232 at December 31, 2024 and 2023, respectively
—
—
Series C common stock, $.01 par value.
Authorized 500,000,000 shares; issued and outstanding 123,022,488
and 123,704,814 at December 31, 2024 and 2023, respectively
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
Liberty Broadband (NASDAQ:LBRDP)
Historical Stock Chart
From Feb 2025 to Mar 2025
Liberty Broadband (NASDAQ:LBRDP)
Historical Stock Chart
From Mar 2024 to Mar 2025