Liberty Broadband Corporation Financial Ratios — LBRDB Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	131.62	2.68	4.32	13.41	20.72	27.76	12.51	13.84	-49.79
Return on Assets (%)	- -	28	-2.59	-4.55	-1.53	13.94	18.9	0.58	0.96	2.37	3.82	7.83	4.47	5.38	-20.97
Return on Capital (%)	- -	-51.26	- -	- -	- -	165.58	97.94	2.81	4.17	- -	10.37	16.24	8.64	10.33	- -
Return on Invested Capital (%)	- -	4.98	- -	- -	- -	-0.21	-0.21	-0.08	-0.2	- -	-0.01	0.17	-0.24	-0.32	- -
Gross Margin (%)	61.88	88.94	79.33	99.33	100	100	100	100	100	100	100	100	100	100	- -
EBITDA Margin (%)	56.25	16.51	5.55	-6.82	27.71	-56.09	-165.81	-41.49	-180	-88.24	26.72	29.74	- -	- -	- -
Operating Margin (%)	55.71	9.48	-0.11	-19.92	21.03	-69.18	-194.61	-53.98	-193.33	-117.65	-0.3	2.87	- -	- -	- -
Incremental Operating Margin (%)	- -	59.36	- -	- -	148.74	- -	- -	- -	- -	- -	- -	-238.46	6.87	- -	- -
Pretax Margin (%)	56.38	85.15	-83.28	-292.98	-76.83	4,824.66	18,718.3	412.82	1,033.33	707.84	96.15	157.33	- -	- -	- -
Profit Margin (%)	53.42	53.19	-53.94	-194.95	-55.04	2,999.09	15,533.66	314.31	780	780.39	74.09	128.92	- -	- -	- -
Net Income to Common Margin (%)	53.42	53.19	-53.94	-194.95	-55.04	2,999.09	15,533.66	314.31	780	780.39	74.09	128.92	- -	- -	- -
Effective Tax Rate (%)	5.08	37.95	- -	- -	- -	37.84	17.01	23.86	24.52	- -	22.95	18.06	21.26	19.02	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	131.62	2.68	4.32	13.41	20.72	27.76	12.51	13.84	-49.79

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	372	400	599	497	523	573	4,909	3,850	3,887	3,819	2,690	1,746
ST Debt	- -	- -	- -	- -	- -	400	- -	- -	- -	31	28	1,376	3	3	956
LT Debt	- -	- -	- -	372	400	199	497	523	573	4,878	3,822	2,511	3,816	2,687	790
Total Debt/EBITDA	- -	- -	- -	-78.88	15.82	-34.89	-22.91	-56.62	-21.22	-109.09	14.58	13.4	19.99	17.13	-48.5
Net Debt/EBITDA	- -	-0.73	-2.15	-69.37	-10.11	-22.9	-19.17	-47.63	-19.38	-75.51	13.52	11.81	18.73	16.57	-46.92
Total Debt/EBIT	- -	- -	- -	-27.02	20.85	-28.29	-19.52	-43.53	-19.76	-81.82	-1,283.33	138.82	-97.92	-53.8	-48.5
Net Debt/EBIT	- -	-1.27	105.12	-23.76	-13.32	-18.56	-16.33	-36.61	-18.04	-56.63	-1,190	122.36	-91.74	-52.02	-46.92
EBITDA to Interest Expense	- -	- -	- -	-4.14	3.4	-1.15	-1.11	-0.4	-1.08	-1.61	2.26	2.18	1.23	1.08	-0.33
EBITDA-CapEx/Interest Expense	- -	- -	- -	-4.14	3.4	-1.15	-1.11	-0.4	-1.08	-1.61	2.26	2.18	1.23	1.08	-0.33
EBIT to Interest Expense	- -	- -	- -	-12.09	2.58	-1.41	-1.3	-0.52	-1.16	-2.14	-0.03	0.21	-0.25	-0.34	-0.33
Interest Expense	- -	- -	- -	1	7	15	20	23	25	28	117	133	155	145	110
Common Equity/Total Assets	- -	-54.83	-7.38	-11.6	-11.18	5.42	21.54	21.92	22.6	14.82	22.98	34.05	37.36	40.23	45.72
Long-Term Debt/Equity (%)	- -	- -	- -	14.89	12.7	2.34	4.74	4.93	5.37	36.09	37.7	29.54	42.29	27.4	13.86
Long-Term Debt/Capital (%)	- -	- -	- -	1,614.19	34,191.87	17.75	16.21	16.47	17.14	60.3	49.25	27.71	39.41	28.53	13.66
Long-Term Debt/Total Assets (%)	- -	- -	- -	12.37	11.21	2.07	4.17	4.32	4.67	22.82	22.52	16.58	24.4	16.1	8.95
Total Debt/Equity (%)	- -	- -	- -	14.89	12.7	7.06	4.74	4.93	5.37	36.32	37.97	45.72	42.33	27.43	30.64
Total Debt/Capital (%)	- -	- -	- -	1,614.19	34,191.87	53.53	16.21	16.47	17.14	60.69	49.61	42.9	39.44	28.56	30.19
Total Debt/Total Assets (%)	- -	- -	- -	12.37	11.21	6.24	4.17	4.32	4.67	22.97	22.69	25.67	24.42	16.12	19.77
Net Debt to Equity	- -	-5.11	-0.33	13.1	-8.11	4.64	3.97	4.15	4.9	25.14	35.21	40.3	39.65	26.52	29.64
Net Debt/Capital (%)	- -	5.48	4.13	-1,499.31	39.05	43.05	13.93	14.22	15.89	50.94	47.16	39.44	37.56	27.88	29.5
EBITDA	640	14	4	-5	25	-17	-22	-9	-27	-45	264	290	191	157	-36
EBITDA-CapEx	640	14	4	-5	25	-17	-22	-9	-27	-45	264	290	191	157	-36
Operating Income (Loss)	633	8	- -	-14	19	-21	-25	-12	-29	-60	-3	28	-39	-50	-36

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.25	0.13	0.54	43.19	0.5	7.7	10.14	4.1	2.32	0.33	0.22	0.89	0.44	0.06
Current Ratio	- -	1.34	2.21	0.69	44.11	0.63	7.97	10.32	4.29	3.02	0.79	0.39	2.42	2.12	0.1
Quick Ratio	- -	0.8	0.41	0.55	43.35	0.5	7.7	10.14	4.2	2.89	0.68	0.34	1.89	1.42	0.06
CFO/Avg Current Liab	- -	0.32	0.1	0.03	0.61	-0.06	-0.14	-2.8	-3.64	-0.31	0.01	-0.05	-0.28	-0.92	-0.55
Common Equity/Total Assets	- -	-54.83	-7.38	-11.6	-11.18	5.42	21.54	21.92	22.6	14.82	22.98	34.05	37.36	40.23	45.72
Long-Term Debt/Equity (%)	- -	- -	- -	14.89	12.7	2.34	4.74	4.93	5.37	36.09	37.7	29.54	42.29	27.4	13.86
Long-Term Debt/Capital (%)	- -	- -	- -	1,614.19	34,191.87	17.75	16.21	16.47	17.14	60.3	49.25	27.71	39.41	28.53	13.66
Long-Term Debt/Total Assets (%)	- -	- -	- -	12.37	11.21	2.07	4.17	4.32	4.67	22.82	22.52	16.58	24.4	16.1	8.95
Total Debt/Equity (%)	- -	- -	- -	14.89	12.7	7.06	4.74	4.93	5.37	36.32	37.97	45.72	42.33	27.43	30.64
Total Debt/Capital (%)	- -	- -	- -	1,614.19	34,191.87	53.53	16.21	16.47	17.14	60.69	49.61	42.9	39.44	28.56	30.19
Total Debt/Total Assets (%)	- -	- -	- -	12.37	11.21	6.24	4.17	4.32	4.67	22.97	22.69	25.67	24.42	16.12	19.77
CFO/Total Liabilities	- -	5.4	4.21	0.54	8.45	-1.06	-2.08	-1.75	-2.33	-1.22	0.04	-0.84	-3.94	-2.53	-10.44
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	-0.4	-0.04	4.98	8.06	5.99	6.64	5.72	8.79	2.49	3.05	1.58	1.64	1.6	1.81

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	84.24	61.99	121.13	59.23	18.31	29.82	- -	24.67	0.29	3.56	4.79	- -	- -	- -
Days Sales Outstanding	- -	4.33	5.89	3.01	6.16	19.93	12.24	- -	14.79	1,253.22	102.52	76.18	- -	- -	- -
Inventory Turnover	- -	3.09	5.01	2.11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	117.97	72.82	172.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	7.06	1.54	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	51.67	236.83	184,602.4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	70.64	-158.13	-184,426.68	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	-113.64	-66.93	-169.7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	6	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	4,363	5,535	11,070	15,251	13,524	22,437	28,762	29,962	11,579	11,467	11,011	6,808
- Cash & Cash Equivalents	- -	10	9	45	655	206	81	83	50	1,418	191	375	158	89	57
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	12	12	18	20	15	- -
+ Total Debt	- -	- -	- -	372	400	599	497	523	573	4,909	3,850	3,887	3,819	2,690	1,746
Enterprise Value	- -	-10	-9	4,681	5,271	11,463	15,667	13,964	22,960	32,265	33,633	15,109	15,148	13,627	8,497
Total Capital	- -	-173	-215	23	1	1,118	3,068	3,175	3,343	8,089	7,761	9,061	9,683	9,418	5,783
Total Debt/Capital (%)	- -	- -	- -	1,614.19	34,191.87	53.53	16.21	16.47	17.14	60.69	49.61	42.9	39.44	28.56	30.19
Total Debt / EV	- -	- -	- -	0.08	0.08	0.05	0.03	0.04	0.02	0.15	0.11	0.26	0.25	0.2	0.21
EV/Sales	- -	- -	- -	67.79	57.81	374.77	1,196.67	627.42	1,530.7	632.64	34.04	15.5	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	208.65	- -	- -	- -	- -	- -	127.4	52.1	79.31	86.8	- -
EV/EBIT	- -	- -	- -	- -	274.89	- -	- -	- -	- -	- -	- -	539.6	207.5	159.68	- -
EV/Cash Flow to Firm	- -	- -	- -	1,343.04	129.8	- -	- -	- -	- -	- -	361.06	285.16	86.26	56.55	- -
EV/Free Cash Flow to Firm	- -	- -	- -	1,343.04	129.8	- -	- -	- -	- -	- -	361.06	285.16	86.26	56.55	- -
Diluted Market Cap	- -	- -	- -	4,394	5,562	11,125	15,366	13,617	22,592	28,953	30,267	11,652	11,540	11,011	6,808
Diluted Enterprise Value	- -	-10	-9	4,721	5,307	11,517	15,782	14,057	23,115	32,456	33,938	15,182	15,221	13,627	8,497
EV per Share	- -	- -	- -	53.1	51.42	75.36	86.19	76.92	126.48	177.24	182.41	96.23	103.7	95.29	59.42
TTM Sales	1,137	83	77	69	91	31	13	22	15	51	988	975	- -	- -	- -
TTM EBITDA	640	14	4	-5	25	-17	-22	-9	-27	-45	264	290	191	157	-36
TTM Operating Income	633	8	- -	-14	19	-21	-25	-12	-29	-60	-3	28	-39	-50	-36
TTM Cash Flow to Firm	7	6	5	3	41	-3	-14	-9	-18	-65	93	53	-139	-57	-248
TTM Free Cash Flow to Firm	7	6	5	3	41	-3	-14	-9	-18	-65	93	53	-139	-57	-248

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	1,610.8	157.61	-934.99	-511.67	-518.56	-610.6	-301.59	10,089.06	-208.08	-44.22	-63.28	-20.82
EV/EBIT	- -	- -	- -	- -	274.89	- -	- -	- -	- -	- -	- -	539.6	207.5	159.68	- -
Enterprise Value	- -	-10	-9	4,681	5,271	11,463	15,667	13,964	22,960	32,265	33,633	15,109	15,148	13,627	8,497
Low Price	- -	- -	- -	48	43.09	41	72.78	68.32	74.5	95.25	141.15	73.75	70	50.5	45.26
EV/Sales	- -	- -	- -	67.79	57.81	374.77	1,196.67	627.42	1,530.7	632.64	34.04	15.5	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	208.65	- -	- -	- -	- -	- -	127.4	52.1	79.31	86.8	- -
Price/Earnings	- -	- -	- -	- -	- -	12.07	7.5	193.33	191.77	72.27	40.93	9.21	16.67	12.67	- -
Price/Earnings Average	- -	- -	- -	-31.95	-108.97	9.76	7.84	215.71	154.66	60.01	40.44	14.11	17.67	11.74	-3.97
Price/Earnings High	- -	- -	- -	-32.74	-122.57	12.64	9.31	244.06	192.7	73.66	44.84	19.94	20.17	16.29	-5.36
Price/Earnings Low	- -	- -	- -	-31.43	-88.01	6.8	6.51	177.29	115.59	43.57	35.55	9.21	14.86	8.31	-2.42
Price/Book Value	- -	- -	- -	-12.52	-13.89	21.31	5.93	5.1	8.1	9.08	7.68	2.25	1.96	1.64	1.69
Price/Book Value Average	- -	- -	- -	-12.34	-13.72	17.22	6.2	5.69	6.53	7.54	7.59	3.44	2.08	1.52	2.63
Price/Book Value High	- -	- -	- -	-12.65	-15.43	22.32	7.37	6.44	8.14	9.25	8.42	4.86	2.37	2.11	3.55
Price/Book Value Low	- -	- -	- -	-12.14	-11.08	12	5.15	4.68	4.88	5.47	6.67	2.25	1.75	1.08	1.6
Price/Tangible Book Value	- -	- -	- -	1.78	1.77	1.31	1.46	1.28	2.1	2.5	3.65	1.74	1.59	1.37	1.19
Price/Tangible Book Value Average	- -	- -	- -	1.75	1.75	1.06	1.52	1.42	1.7	2.07	3.6	2.67	1.68	1.27	1.86
Price/Tangible Book Value High	- -	- -	- -	1.8	1.97	1.37	1.81	1.61	2.11	2.55	3.99	3.77	1.92	1.76	2.52
Price/Tangible Book Value Low	- -	- -	- -	1.72	1.41	0.74	1.26	1.17	1.27	1.51	3.17	1.74	1.42	0.9	1.14
Price/Sales	- -	- -	- -	63.19	60.71	361.93	1,164.88	607.66	1,495.82	563.95	30.33	11.88	- -	- -	- -
Price/Sales Average	- -	- -	- -	62.28	59.98	292.58	1,218.1	677.99	1,206.34	468.33	29.96	18.19	- -	- -	- -
Price/Sales High	- -	- -	- -	63.83	67.46	379.19	1,446.6	767.12	1,503.08	574.84	33.22	25.7	- -	- -	- -
Price/Sales Low	- -	- -	- -	61.28	48.44	203.89	1,010.49	557.25	901.6	339.98	26.34	11.88	- -	- -	- -
Price/Cash Flow	- -	- -	- -	1,599.37	156.85	-930.41	-507.83	-515.01	-606.41	-299.6	9,987.41	-206.76	-43.93	-63.28	-20.82
Price/Cash Flow Average	- -	- -	- -	1,576.34	154.97	-752.13	-531.03	-574.61	-489.06	-248.8	9,866.75	-316.69	-46.57	-58.61	-32.48
Price/Cash Flow High	- -	- -	- -	1,615.52	174.31	-974.77	-630.64	-650.15	-609.36	-305.38	10,940.05	-447.48	-53.17	-81.36	-43.84
Price/Cash Flow Low	- -	- -	- -	1,550.9	125.16	-524.14	-440.52	-472.28	-365.52	-180.61	8,675.21	-206.76	-39.18	-41.5	-19.79
Price/Free Cash Flow Average	- -	- -	- -	1,587.61	155.72	-755.83	-535.04	-578.58	-492.43	-250.45	9,967.18	-318.71	-46.87	-58.61	-32.48
Price/Free Cash Flow High	- -	- -	- -	1,627.07	175.15	-979.57	-635.41	-654.64	-613.56	-307.41	11,051.4	-450.33	-53.51	-81.36	-43.84
Price/Free Cash Flow Low	- -	- -	- -	1,561.99	125.77	-526.72	-443.85	-475.54	-368.04	-181.81	8,763.51	-208.08	-39.43	-41.5	-19.79
EV/Sales Average	- -	- -	- -	67.01	57.18	305.42	1,249.89	697.75	1,241.22	537.02	33.68	21.81	- -	- -	- -
EV/Sales High	- -	- -	- -	68.56	64.66	392.03	1,478.38	786.88	1,537.96	643.53	36.93	29.32	- -	- -	- -
EV/Sales Low	- -	- -	- -	66.01	45.64	216.73	1,042.28	577.01	936.49	408.67	30.06	15.5	- -	- -	- -
EV/EBITDA Average	- -	-0.73	-2.15	-982.38	206.37	-544.54	-753.8	-1,681.55	-689.57	-608.62	126.03	73.33	82.91	81.62	-341.97
EV/EBITDA High	- -	-0.73	-2.15	-1,005.07	233.39	-698.96	-891.6	-1,896.35	-854.42	-729.33	138.22	98.58	91.93	106.83	-445.13
EV/EBITDA Low	- -	-0.73	-2.15	-967.64	164.73	-386.42	-628.59	-1,390.58	-520.27	-463.15	112.49	52.1	72.81	62.66	-226.7
EV/EBIT Average	- -	-1.27	105.12	-336.44	271.9	-441.47	-642.26	-1,292.59	-642.01	-456.46	-11,090.42	759.45	-406.03	-256.3	-341.97
EV/EBIT High	- -	-1.27	105.12	-344.21	307.49	-566.67	-759.67	-1,457.7	-795.5	-547	-12,163.72	1,021.03	-450.2	-335.46	-445.13
EV/EBIT Low	- -	-1.27	105.12	-331.39	217.04	-313.28	-535.58	-1,068.92	-484.39	-347.37	-9,898.88	539.6	-356.57	-196.75	-226.7
Last Price	- -	- -	- -	49.5	54	72.78	83.9	74.5	123.6	158	162.5	73.75	78.5	77	47.61
High Price	- -	- -	- -	50	60.01	76.25	104.19	94.05	124.2	161.05	178	159.61	95	99	100.25
Enterprise Value Average	- -	-10	-9	4,627	5,213	9,342	16,363	15,529	18,618	27,388	33,271	21,265	15,835	12,815	12,311
Enterprise Value High	- -	-10	-9	4,734	5,896	11,991	19,355	17,513	23,069	32,820	36,491	28,589	17,558	16,773	16,025
Enterprise Value Low	- -	-10	-9	4,558	4,162	6,629	13,645	12,842	14,047	20,842	29,697	15,109	13,906	9,838	8,161

Shares Outstanding	- -	87	87	86	103	182	181	181	182	197	171	147	144	143	143
Diluted Weighted Avg Shares	90	90	90	89	103	153	183	183	183	183	186	158	147	143	143
Basic Weighted Avg Shares	90	90	90	88	103	152	182	182	182	182	184	157	146	143	143
Revenue per Share	12.7	0.93	0.86	0.78	0.89	0.2	0.07	0.12	0.08	0.28	5.36	6.21	- -	- -	- -
EBITDA per Share	7.14	0.15	0.05	-0.05	0.25	-0.11	-0.12	-0.05	-0.15	-0.25	1.43	1.85	1.31	1.1	-0.25
Operating Income per Share	7.07	0.09	- -	-0.16	0.19	-0.14	-0.14	-0.07	-0.16	-0.33	-0.02	0.18	-0.27	-0.35	-0.25
Basic EPS, GAAP	6.78	0.49	-0.47	-1.53	-0.49	6.03	11.19	0.39	0.64	2.19	3.97	8.01	4.71	6.08	-18.71
Basic EPS from Cont Ops	6.8	0.49	-0.47	-1.53	-0.49	6.03	11.19	0.39	0.64	2.19	3.97	8.01	4.44	5.57	-16.3
Diluted EPS, GAAP	6.78	0.49	-0.47	-1.52	-0.49	6	11.1	0.38	0.64	2.17	3.93	7.96	4.68	6.08	-18.71
Diluted EPS from Cont Ops	6.8	0.49	-0.47	-1.52	-0.49	6	11.1	0.38	0.64	2.17	3.93	7.96	4.41	5.57	-16.3
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.08	0.07	0.06	0.03	0.34	-0.08	-0.17	-0.14	-0.2	-0.53	0.02	-0.36	-1.79	-1.22	-2.29
Free Cash Flow per Basic Share	0.08	0.07	0.06	0.03	0.34	-0.08	-0.17	-0.14	-0.2	-0.53	0.02	-0.36	-1.79	-1.22	-2.29
Cash & Equivalents per Share	- -	0.11	0.1	0.61	6.48	1.35	0.45	0.46	0.27	7.79	1.04	2.39	1.08	0.62	0.4
Book Value per Share	- -	-1.93	-2.4	-3.95	-3.89	3.42	14.14	14.61	15.26	17.4	21.15	32.84	40.01	46.94	28.23
Tangible Book Value per Share	- -	1.95	30.81	27.85	30.53	55.6	57.63	58.38	58.73	63.24	44.56	42.31	49.41	56.3	39.85

Liberty Broadband Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)