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 (%)	- -	44.99	-2.8	-5.1	-1.78	15.79	21.45	0.66	1.1	3.29	6.2	13.51	7.87	9.25	-34.55
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 (%)	- -	45.16	- -	- -	- -	14.69	20.44	0.79	1.22	- -	5.07	10.36	6.42	7.79	- -
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 (%)	- -	44.99	-2.8	-5.1	-1.78	15.79	21.45	0.66	1.1	3.29	6.2	13.51	7.87	9.25	-34.55

Credit (USD)

Credit Ratios 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	- -	62.24	95.53	83.06	88.29	88.34	87.89	87.6	87.04	63.18	59.68	56.02	57.56	58.69	64.53
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 (%)	- -	- -	- -	12.96	11.27	2.19	4.53	4.7	5.1	26.48	27.32	20.27	29.71	21.5	10.61
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 (%)	- -	- -	- -	12.96	11.27	6.6	4.53	4.7	5.1	26.64	27.52	31.38	29.74	21.52	23.46
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 (%)	- -	-5.38	-0.33	11.58	-8.83	4.43	3.82	3.98	4.68	19.98	25.87	28.52	28.21	20.96	22.86
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)

Liquidity Ratios 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	- -	62.24	95.53	83.06	88.29	88.34	87.89	87.6	87.04	63.18	59.68	56.02	57.56	58.69	64.53
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 (%)	- -	- -	- -	12.96	11.27	2.19	4.53	4.7	5.1	26.48	27.32	20.27	29.71	21.5	10.61
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 (%)	- -	- -	- -	12.96	11.27	6.6	4.53	4.7	5.1	26.64	27.52	31.38	29.74	21.52	23.46
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	4.84	8.12	7.15	6.62	5.72	8.81	2.67	2.85	1.51	1.63	1.6	1.82

Working Capital (USD)

Working Capital Ratios 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)

Enterprise Value 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	- -	- -	- -	4,246	5,577	13,227	15,213	13,511	22,483	31,051	27,728	10,812	11,301	11,033	6,832
- 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	4,564	5,312	13,620	15,629	13,951	23,006	34,554	31,399	14,342	14,982	13,649	8,521
Total Capital	- -	196	2,779	2,866	3,548	9,072	10,984	11,122	11,241	18,424	13,989	12,388	12,842	12,498	7,444
Total Debt/Capital (%)	- -	- -	- -	12.96	11.27	6.6	4.53	4.7	5.1	26.64	27.52	31.38	29.74	21.52	23.46
Total Debt / EV	- -	- -	- -	0.08	0.08	0.04	0.03	0.04	0.02	0.14	0.12	0.27	0.25	0.2	0.2
EV/Sales	- -	- -	- -	66.1	58.26	445.29	1,193.77	626.84	1,533.75	677.53	31.78	14.71	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	210.29	- -	- -	- -	- -	- -	118.93	49.45	78.44	86.93	- -
EV/EBIT	- -	- -	- -	- -	277.06	- -	- -	- -	- -	- -	- -	512.2	207.5	159.68	- -
EV/Cash Flow to Firm	- -	- -	- -	1,309.54	130.82	- -	- -	- -	- -	- -	337.07	270.68	86.26	56.55	- -
EV/Free Cash Flow to Firm	- -	- -	- -	1,309.54	130.82	- -	- -	- -	- -	- -	337.07	270.68	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	- -	- -	- -	53.2	51.44	74.94	86.19	76.93	126.48	175.82	184.01	97.83	104.07	95.26	59.38
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)

Valuation Multiples 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	- -	- -	- -	- -	277.06	- -	- -	- -	- -	- -	- -	512.2	207.5	159.68	- -
Enterprise Value	- -	-10	-9	4,564	5,312	13,620	15,629	13,951	23,006	34,554	31,399	14,342	14,982	13,649	8,521
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	- -	- -	- -	66.1	58.26	445.29	1,193.77	626.84	1,533.75	677.53	31.78	14.71	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	210.29	- -	- -	- -	- -	- -	118.93	49.45	78.44	86.93	- -
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	- -	- -	- -	1.7	1.77	1.56	1.45	1.27	2.11	2.3	2.74	1.27	1.26	1.13	1.2
Price/Book Value Average	- -	- -	- -	1.68	1.75	1.26	1.52	1.42	1.7	1.91	2.7	1.95	1.33	1.04	1.87
Price/Book Value High	- -	- -	- -	1.72	1.97	1.64	1.8	1.61	2.12	2.34	3	2.76	1.52	1.45	2.52
Price/Book Value Low	- -	- -	- -	1.65	1.41	0.88	1.26	1.17	1.27	1.39	2.38	1.27	1.12	0.74	1.14
Price/Tangible Book Value	- -	- -	- -	1.73	1.78	1.56	1.45	1.27	2.11	2.7	3.38	1.63	1.57	1.37	1.2
Price/Tangible Book Value Average	- -	- -	- -	1.7	1.76	1.26	1.52	1.42	1.7	2.24	3.34	2.5	1.66	1.27	1.87
Price/Tangible Book Value High	- -	- -	- -	1.75	1.98	1.64	1.8	1.61	2.12	2.75	3.7	3.53	1.9	1.77	2.52
Price/Tangible Book Value Low	- -	- -	- -	1.68	1.42	0.88	1.26	1.17	1.27	1.63	2.94	1.63	1.4	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	- -	- -	- -	65.35	57.63	362.43	1,246.86	697.1	1,243.68	574.3	31.44	20.6	- -	- -	- -
EV/Sales High	- -	- -	- -	66.85	65.17	465.91	1,474.78	786.15	1,541.03	689.28	34.46	27.62	- -	- -	- -
EV/Sales Low	- -	- -	- -	64.37	46	256.46	1,039.76	576.48	938.33	435.73	28.09	14.71	- -	- -	- -
EV/EBITDA Average	- -	-0.73	-2.15	-957.94	208	-646.18	-751.97	-1,680	-690.93	-650.87	117.67	69.27	81.99	81.75	-342.99
EV/EBITDA High	- -	-0.73	-2.15	-980.03	235.22	-830.68	-889.44	-1,894.59	-856.13	-781.19	128.95	92.86	90.88	107.01	-446.52
EV/EBITDA Low	- -	-0.73	-2.15	-943.6	166.05	-457.25	-627.08	-1,389.3	-521.29	-493.82	105.14	49.45	72.03	62.75	-227.33
EV/EBIT Average	- -	-1.27	105.12	-328.07	274.04	-523.87	-640.7	-1,291.39	-643.28	-488.15	-10,354.56	717.49	-401.53	-256.7	-342.99
EV/EBIT High	- -	-1.27	105.12	-335.63	309.9	-673.46	-757.82	-1,456.35	-797.08	-585.89	-11,347.81	961.73	-445.07	-336.02	-446.52
EV/EBIT Low	- -	-1.27	105.12	-323.16	218.77	-370.7	-534.29	-1,067.94	-485.34	-370.37	-9,251.89	512.2	-352.78	-197.03	-227.33
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	4,512	5,254	11,085	16,324	15,515	18,655	29,289	31,064	20,090	15,660	12,835	12,348
Enterprise Value High	- -	-10	-9	4,616	5,942	14,250	19,308	17,497	23,115	35,153	34,043	26,928	17,358	16,801	16,075
Enterprise Value Low	- -	-10	-9	4,444	4,195	7,844	13,613	12,830	14,075	22,222	27,756	14,342	13,758	9,852	8,184

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	- -	0.12	0.11	0.63	6.43	1.13	0.45	0.46	0.27	7.22	1.12	2.56	1.1	0.62	0.4
Book Value per Share	- -	2.26	31.98	29.08	30.48	46.62	57.84	58.44	58.65	68.71	59.35	57.87	62.54	68.35	39.71
Tangible Book Value per Share	- -	2	31.74	28.61	30.31	46.54	57.77	58.44	58.61	58.52	48.09	45.19	49.99	56.09	39.71

Liberty Broadband Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)