LBRDP Liberty Broadband Corporation

Liberty Broadband Corporation (“Liberty Broadband”) (Nasdaq: LBRDA, LBRDK, LBRDP) today reported second quarter 2023 results.

Headlines include(1):

• Fair value of Charter investment was $17.3 billion as of June 30th
• Liberty Broadband did not sell Charter shares to Charter from May 1st through July 31st as its fully diluted equity interest in Charter remained below 26%(2)
• Liberty Broadband received a $25 million dividend from GCI subsequent to quarter-end on July 5th; $65 million received year-to-date
• In the second quarter, GCI(3) increased revenue 3% to $245 million, generated $32 million in operating income and grew Adjusted OIBDA(4) 2% to $92 million

Share Repurchases

There were no repurchases of Liberty Broadband’s common stock (Nasdaq: LBRDA, LBRDK) from May 1, 2023 through July 31, 2023. The total remaining repurchase authorization for Liberty Broadband as of August 1, 2023 is approximately $2.0 billion.

Charter Ownership

Under the terms of Liberty Broadband and Charter’s stockholder agreement, Liberty Broadband has sold and will continue to sell to Charter a number of shares of Class A common stock as is necessary to maintain Liberty Broadband’s percentage equity interest at 26% on a fully diluted basis. Such sales are executed by Liberty Broadband monthly based on Charter’s repurchase activity in the month prior.

From May 1, 2023 through July 31, 2023, Liberty Broadband did not sell any Charter shares to Charter as its fully diluted equity interest in Charter for the period was below 26%.

Balance Sheet

The following presentation is provided to separately identify cash and liquid investments, debt and public holdings of Liberty Broadband as of March 31, 2023 and June 30, 2023.

(amounts in millions)

3/31/2023

6/30/2023

Cash and Cash Equivalents:

 

 

 

 

GCI Holdings

$

59

 

$

60

 

Corporate and Other

 

110

 

 

21

 

Total Liberty Broadband Consolidated Cash

$

169

 

$

81

 

 

 

 

 

 

Fair Value of Public Holdings in Charter(a)

$

16,843

 

$

17,303

 

 

 

 

 

 

Debt:

 

 

 

 

Senior Notes(b)

$

600

 

$

600

 

Senior Credit Facility

 

396

 

 

396

 

Tower Obligations and Other(c)

 

93

 

 

92

 

Total GCI Holdings Debt

$

1,089

 

$

1,088

 

GCI Leverage(d)

 

2.9x

 

3.0x

 

 

 

 

 

Charter Margin Loan

$

1,400

 

$

1,475

 

3.125% Exchangeable Senior Debentures due 2053(e)

 

1,265

 

 

1,265

 

1.25% Exchangeable Senior Debentures due 2050(e)

 

2

 

 

2

 

Total Corporate Level Debt

$

2,667

 

$

2,742

 

 

 

 

 

 

Total Liberty Broadband Debt

$

3,756

 

$

3,830

 

Fair market value adjustment and deferred loan costs

 

11

 

 

(9

)

Tower obligations and finance leases (excluded from GAAP Debt)

 

(88

)

 

(87

)

Total Liberty Broadband Debt (GAAP)

$

3,679

 

$

3,734

 

 

 

 

 

 

Other Financial Obligations:

 

 

 

 

Indemnification Obligation(f)

$

29

 

$

10

 

Preferred Stock(g)

 

180

 

 

180

 

____________________

a)

Represents fair value of the investment in Charter as of March 31, 2023 and June 30, 2023. A portion of the Charter equity securities are considered covered shares and subject to certain contractual restrictions in accordance with the indemnification obligation, as described below.

b)

Principal amount of Senior Notes.

c)

Includes the Wells Fargo Note Payable and current and long-term obligations under tower obligations and finance leases.

d)

As defined in GCI's credit agreement.

e)

Principal amount of Senior Exchangeable Debentures exclusive of fair market value adjustments.

f)

Indemnity to Qurate Retail, Inc. (“Qurate Retail”), pursuant to an indemnification agreement (the "indemnification agreement"), with respect to the Liberty Interactive LLC ("LI LLC") 1.75% exchangeable debentures due 2046 (the "LI LLC Charter exchangeable debentures"), as described below. LI LLC is a wholly owned subsidiary of Qurate Retail.

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 decreased $88 million in the second quarter primarily due to litigation settlements, the purchase of investments and taxes paid during the period. GCI cash remained flat in the second quarter as cash from operations was offset by capital expenditures and the RHC program litigation settlement.

Liberty Broadband debt increased $74 million in the second quarter due to additional borrowing under the Charter margin loan. There is $825 million of available capacity under the Charter margin loan. On May 17, 2023, Liberty Broadband entered into an amended Charter margin loan with an extended maturity date of May 2026 and a 1.875% spread to SOFR, among other modifications. GCI’s credit facility has undrawn capacity of $397 million (net of letters of credit), and GCI’s leverage as defined in its credit agreement is 3.0x.

Liberty Broadband has an indemnification agreement with Qurate Retail with respect to the LI LLC Charter exchangeable debentures. Pursuant to the indemnification agreement, Liberty Broadband will be required to indemnify LI LLC for any payments made to a holder of such debentures that exercises its exchange right on or before the put/call date of October 5, 2023 in excess of the sum of the adjusted principal amount of such debentures plus certain estimated tax benefits to Qurate Retail, if any, resulting from the exchange. This indemnity is supported by a negative pledge in favor of Qurate Retail on the reference shares of Class A common stock of Charter held at Liberty Broadband that underlie the LI LLC Charter exchangeable debentures. The indemnification obligation on Liberty Broadband’s balance sheet is valued based on the estimated exchange feature in the LI LLC Charter exchangeable debentures. As of June 30, 2023, holders of the LI LLC Charter exchangeable debentures have the ability to exchange their debentures, and accordingly, the indemnification obligation is classified as a current liability. During the three months ended June 30, 2023, indemnification payments of $1 million were made by Liberty Broadband to Qurate Retail in connection with exchanges of $94 million principal amount of the LI LLC Charter exchangeable debentures that settled in the quarter.

GCI Operating and Financial Results

 

 

 

 

 

 

 

 

2Q22

 

2Q23

 

% Change

(amounts in millions, except operating metrics)

 

 

 

 

 

 

GCI Consolidated Financial Metrics

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

Consumer

$

117

 

$

117

 

—

%

Business

 

121

 

 

128

 

6

%

Total revenue

$

238

 

$

245

 

3

%

 

 

 

 

 

 

 

Operating income

$

10

 

$

32

 

220

%

Operating income margin (%)

 

4.2

%

 

13.1

%

890

bps

 

 

 

 

 

 

 

Adjusted OIBDA(a)

$

90

 

$

92

 

2

%

Adjusted OIBDA margin(a) (%)

 

37.8

%

 

37.6

%

(20

) bps

 

 

 

 

 

 

 

GCI Consumer

 

 

 

 

 

 

Financial Metrics

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

Data

$

57

 

$

59

 

4

%

Wireless

 

47

 

 

48

 

2

%

Other

 

13

 

 

10

 

(23

)%

Total revenue

$

117

 

$

117

 

—

%

Operating Metrics

 

 

 

 

 

 

Data:

 

 

 

 

 

 

Cable modem subscribers(b)

 

154,500

 

 

159,600

 

3

%

Wireless:

 

 

 

 

 

 

Lines in service(c)

 

194,000

 

 

201,100

 

4

%

 

 

 

 

 

 

 

GCI Business

 

 

 

 

 

 

Financial Metrics

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

Data

$

97

 

$

106

 

9

%

Wireless

 

13

 

 

13

 

—

%

Other

 

11

 

 

9

 

(18

)%

Total revenue

$

121

 

$

128

 

6

%

____________________

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 June 30, 2023 include 1,100 subscribers that were reclassified from GCI Business to GCI Consumer subscribers in the first quarter of 2023 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 June 30, 2023 include 1,400 lines that were reclassified from GCI Business to GCI Consumer lines in the first quarter of 2023 and are not new additions.

 

Unless otherwise noted, the following discussion compares financial information for the three months ended June 30, 2023 to the same period in 2022.

GCI revenue was up 3% in the second quarter. Consumer revenue was flat driven by continued strength in demand for consumer data and wireless, offset by declines in voice and video revenue. Business revenue was up 6% with significant growth in data revenue primarily driven by sales to rural health care and schools due to service upgrades as well as new customer growth.

Operating income increased by $22 million in the second quarter primarily due to lapping the $10 million litigation settlement accrual in the prior year period as well as lower depreciation expense as certain assets were fully depreciated in 2022. Adjusted OIBDA grew 2% due to the growth in business data revenue, partially offset by cost inflation.

In the second quarter, GCI spent $41 million on net capital expenditures. Capital expenditure spending was related primarily to improvements to the wireless and hybrid fiber coax networks. GCI's net capital expenditures for the full year 2023 are expected to be approximately $185 million related to increased investment in middle mile and last mile data connectivity, including network expansion in rural Alaska.

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 August 4, 2023. For information regarding how to access the call, please see “Important Notice” later in this document.

 

 

2)

Calculated pursuant to the stockholder agreement between Liberty Broadband and Charter Communications, Inc. ("Charter").

 

 

3)

Liberty Broadband’s principal operating asset is GCI Holdings, LLC (“GCI” or “GCI Holdings”), Alaska's largest communications provider. Liberty Broadband also holds an interest in Charter.

 

 

4)

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)

 

2Q22

 

 

2Q23

 

Revenue

 

 

 

 

 

 

GCI Holdings

 

$

238

 

 

$

245

 

Corporate and other(a)

 

 

1

 

 

 

—

 

Total Liberty Broadband Revenue

 

$

239

 

 

$

245

 

 

 

 

 

 

 

 

Operating Income (Loss)

 

 

 

 

 

 

GCI Holdings

 

$

10

 

 

$

32

 

Corporate and other(a)

 

 

(11

)

 

 

(9

)

Total Liberty Broadband Operating Income (Loss)

 

$

(1

)

 

$

23

 

 

 

 

 

 

 

 

Adjusted OIBDA

 

 

 

 

 

 

GCI Holdings

 

$

90

 

 

$

92

 

Corporate and other(a)

 

 

(7

)

 

 

(5

)

Total Liberty Broadband Adjusted OIBDA

 

$

83

 

 

$

87

 

____________________

a)

Corporate and other included Skyhook Holdings, Inc. until its sale on May 2, 2022.

 

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 August 4, 2023. The call can be accessed by dialing (877) 407-3944 or (412) 902-0038, passcode 13736991, 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, indemnification by Liberty Broadband, the continuation of our stock repurchase program 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) 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 Forms 10-K and 10-Q, 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, transaction costs, 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 months ended June 30, 2022 and June 30, 2023.

GCI HOLDINGS ADJUSTED OIBDA RECONCILIATION

 

 

 

 

 

 

 

 

(amounts in millions)

 

2Q22

 

2Q23

 

GCI Holdings Operating Income

 

$

10

 

$

32

 

Depreciation and amortization

 

 

66

 

 

56

 

Stock-based compensation

 

 

4

 

 

4

 

Litigation settlement(a)

 

 

10

 

 

—

 

GCI Holdings Adjusted OIBDA

 

$

90

 

$

92

 

____________________

a)

GCI recorded a $10 million settlement expense in June 2022 related to legal proceedings with the DOJ on Rural Healthcare matters that commenced in 2019. The legal proceedings were finalized and settlement payments were made in the second quarter of 2023.

 

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 months ended June 30, 2022 and June 30, 2023.

LIBERTY BROADBAND ADJUSTED OIBDA RECONCILIATION

 

 

 

 

 

 

 

(amounts in millions)

 

2Q22

 

 

2Q23

 

Liberty Broadband Operating Income (Loss)

 

$

(1

)

 

$

23

 

Depreciation and amortization

 

 

65

 

 

 

56

 

Stock-based compensation

 

 

9

 

 

 

8

 

Litigation settlement(a)

 

 

10

 

 

 

—

 

Liberty Broadband Adjusted OIBDA (Loss)

 

$

83

 

 

$

87

 

GCI Holdings

 

$

90

 

 

$

92

 

Corporate and other

 

 

(7

)

 

 

(5

)

____________________

a)

GCI recorded a $10 million settlement expense in June 2022 related to legal proceedings with the DOJ on Rural Healthcare matters that commenced in 2019. The legal proceedings were finalized and settlement payments were made in the second quarter of 2023.

 

LIBERTY BROADBAND CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEET INFORMATION

(unaudited)

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

 

2023

 

2022

 

 

amounts in millions,

 

 

except share amounts

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

81

 

375

 

Trade and other receivables, net of allowance for credit losses of $5 and $4, respectively

 

183

 

201

 

Prepaid and other current assets

 

129

 

84

 

Total current assets

 

393

 

660

 

Investment in Charter, accounted for using the equity method

 

11,916

 

11,433

 

Property and equipment, net

 

1,013

 

1,011

 

Intangible assets not subject to amortization

 

 

 

Goodwill

 

755

 

755

 

Cable certificates

 

550

 

550

 

Other

 

37

 

37

 

Intangible assets subject to amortization, net

 

492

 

516

 

Other assets, net

 

253

 

180

 

Total assets

$

15,409

 

15,142

 

 

 

 

 

Liabilities and Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable and accrued liabilities

$

92

 

92

 

Deferred revenue

 

24

 

20

 

Current portion of debt, including $2 and $1,373 measured at fair value, respectively

 

5

 

1,376

 

Indemnification obligation

 

10

 

50

 

Other current liabilities

 

63

 

137

 

Total current liabilities

 

194

 

1,675

 

Long-term debt, net, including $1,233 and zero measured at fair value, respectively

 

3,729

 

2,425

 

Obligations under tower obligations and finance leases, excluding current portion

 

84

 

86

 

Long-term deferred revenue

 

63

 

63

 

Deferred income tax liabilities

 

2,146

 

2,040

 

Preferred stock

 

202

 

202

 

Other liabilities

 

152

 

150

 

Total liabilities

 

6,570

 

6,641

 

Equity

 

 

 

Series A common stock, $.01 par value. Authorized 500,000,000 shares; issued and outstanding 18,230,229 and 18,528,468 at June 30, 2023 and December 31, 2022, respectively

 

—

 

—

 

Series B common stock, $.01 par value. Authorized 18,750,000 shares; issued and outstanding 2,028,632 and 2,106,636 at June 30, 2023 and December 31, 2022, respectively

 

—

 

—

 

Series C common stock, $.01 par value. Authorized 500,000,000 shares; issued and outstanding 125,954,241 and 125,962,296 at June 30, 2023 and December 31, 2022, respectively

 

1

 

1

 

Additional paid-in capital

 

3,286

 

3,318

 

Accumulated other comprehensive earnings (loss), net of taxes

 

56

 

9

 

Retained earnings

 

5,476

 

5,155

 

Total stockholders' equity

 

8,819

 

8,483

 

Non-controlling interests

 

20

 

18

 

Total equity

 

8,839

 

8,501

 

Commitments and contingencies

 

 

 

Total liabilities and equity

$

15,409

 

15,142

 

 

LIBERTY BROADBAND CORPORATION

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS INFORMATION

(unaudited)

 

 

 

 

 

 

 

 

Three months ended

 

 

June 30,

 

 

2023

 

2022

 

 

amounts in millions, except per share amounts

Revenue

$

245

 

239

 

Operating costs and expenses:

 

 

 

Operating expense (exclusive of depreciation and amortization shown separately below)

 

59

 

60

 

Selling, general and administrative, including stock-based compensation

 

107

 

105

 

Depreciation and amortization

 

56

 

65

 

Litigation settlement

 

—

 

10

 

 

 

222

 

240

 

Operating income (loss)

 

23

 

(1

)

Other income (expense):

 

 

 

Interest expense (including amortization of deferred loan fees)

 

(52

)

(30

)

Share of earnings (losses) of affiliate

 

318

 

386

 

Gain (loss) on dilution of investment in affiliate

 

(5

)

(11

)

Realized and unrealized gains (losses) on financial instruments, net

 

40

 

77

 

Gain (loss) on dispositions, net

 

—

 

179

 

Other, net

 

2

 

(18

)

Earnings (loss) before income taxes

 

326

 

582

 

Income tax benefit (expense)

 

(74

)

(117

)

Net earnings (loss)

 

252

 

465

 

Less net earnings (loss) attributable to the non-controlling interests

 

—

 

—

 

Net earnings (loss) attributable to Liberty Broadband shareholders

$

252

 

465

 

Basic net earnings (loss) attributable to Series A, Series B and Series C Liberty Broadband shareholders per common share

$

1.73

 

2.89

 

Diluted net earnings (loss) attributable to Series A, Series B and Series C Liberty Broadband shareholders per common share

$

1.71

 

2.87

 

 

LIBERTY BROADBAND CORPORATION

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS INFORMATION

(unaudited)

 

 

 

 

 

 

 

 

Six months ended

 

 

June 30,

 

 

2023

 

2022

 

 

amounts in millions

Cash flows from operating activities:

 

 

 

Net earnings (loss)

$

321

 

764

 

Adjustments to reconcile net earnings (loss) to net cash from operating activities:

 

 

 

Depreciation and amortization

 

114

 

129

 

Stock-based compensation

 

16

 

18

 

Litigation settlement

 

—

 

10

 

Share of (earnings) losses of affiliate, net

 

(566

)

(689

)

(Gain) loss on dilution of investment in affiliate

 

32

 

67

 

Realized and unrealized (gains) losses on financial instruments, net

 

74

 

(214

)

Deferred income tax expense (benefit)

 

95

 

1

 

(Gain) loss on dispositions, net

 

—

 

(179

)

Other, net

 

(2

)

(3

)

Change in operating assets and liabilities:

 

 

 

Current and other assets

 

(40

)

113

 

Payables and other liabilities

 

(99

)

1

 

Net cash provided by (used in) operating activities

 

(55

)

18

 

Cash flows from investing activities:

 

 

 

Capital expenditures

 

(97

)

(78

)

Grant proceeds received for capital expenditures

 

2

 

—

 

Cash received for Charter shares repurchased by Charter

 

42

 

1,806

 

Cash proceeds from dispositions, net

 

—

 

163

 

Cash released from escrow related to dispositions

 

23

 

—

 

Purchases of investments

 

(53

)

—

 

Other investing activities, net

 

2

 

4

 

Net cash provided by (used in) investing activities

 

(81

)

1,895

 

Cash flows from financing activities:

 

 

 

Borrowings of debt

 

1,451

 

300

 

Repayments of debt, tower obligations and finance leases

 

(1,545

)

(203

)

Repurchases of Liberty Broadband common stock

 

(40

)

(1,890

)

Indemnification payment to Qurate Retail

 

(25

)

—

 

Other financing activities, net

 

(2

)

(3

)

Net cash provided by (used in) financing activities

 

(161

)

(1,796

)

Net increase (decrease) in cash, cash equivalents and restricted cash

 

(297

)

117

 

Cash, cash equivalents and restricted cash, beginning of period

 

400

 

206

 

Cash, cash equivalents and restricted cash, end of period

$

103

 

323

 

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20230803746610/en/

Liberty Broadband Corporation Shane Kleinstein, 720-875-5432