Liberty Broadband Corporation Financial Ratios — LBRDP 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	-0.17	0.11	0.05	0.3	0.31	0.31	0.72	0.85	0.84	0.89	0.94	1.17

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,595	4,974	3,382	3,174	3,477	3,450
- 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	318	-264	393	416	440	523	9,098	8,645	6,912	6,855	6,093	5,139
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	- -	- -	- -	1.17	-1.51	1.52	1.2	1.19	1.1	0.54	0.45	0.56	0.56	0.44	0.34
EV/Sales	- -	- -	- -	4.6	- -	12.84	31.78	19.76	34.88	178.39	8.75	7.09	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.75	23.83	35.89	38.81	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	246.86	50.42	40	- -
EV/Cash Flow to Firm	- -	- -	- -	91.16	- -	- -	- -	- -	- -	- -	92.8	130.46	20.96	14.16	- -
EV/Free Cash Flow to Firm	- -	- -	- -	91.16	- -	- -	- -	- -	- -	- -	92.8	130.46	20.96	14.16	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	-10	-9	327	-255	393	416	440	523	3,503	3,671	3,530	3,681	2,616	1,689
EV per Share	- -	- -	- -	3.7	- -	2.16	2.29	2.43	2.88	46.29	50.66	47.15	47.62	42.53	35.81
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	246.86	50.42	40	- -
Enterprise Value	- -	-10	-9	318	-264	393	416	440	523	9,098	8,645	6,912	6,855	6,093	5,139
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.31	26.38	21.53	20.9	21.82	23.39
EV/Sales	- -	- -	- -	4.6	- -	12.84	31.78	19.76	34.88	178.39	8.75	7.09	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.75	23.83	35.89	38.81	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.41	0.49	0.4	0.35	0.36	0.61
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.42	0.47	0.45	0.36	0.34	0.62
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.42	0.5	0.51	0.4	0.37	0.68
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.41	0.44	0.37	0.33	0.32	0.59
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.49	0.61	0.51	0.44	0.43	0.61
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.49	0.58	0.57	0.45	0.42	0.62
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.5	0.61	0.65	0.5	0.45	0.68
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.48	0.55	0.48	0.42	0.39	0.59
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	- -	- -	- -	4.73	- -	12.84	31.78	19.76	34.88	178.83	8.54	7.5	- -	- -	- -
EV/Sales High	- -	- -	- -	4.73	- -	12.84	31.78	19.76	34.88	180.44	8.8	8.03	- -	- -	- -
EV/Sales Low	- -	- -	- -	4.73	- -	12.84	31.78	19.76	34.88	177.78	8.27	6.86	- -	- -	- -
EV/EBITDA Average	- -	-0.73	-2.15	-69.37	-10.11	-22.9	-19.17	-47.63	-19.38	-202.67	31.94	25.2	36.41	37.94	-145.41
EV/EBITDA High	- -	-0.73	-2.15	-69.37	-10.11	-22.9	-19.17	-47.63	-19.38	-204.49	32.93	27	38.19	39.89	-154.06
EV/EBITDA Low	- -	-0.73	-2.15	-69.37	-10.11	-22.9	-19.17	-47.63	-19.38	-201.48	30.96	23.06	35.03	36.58	-140.15
EV/EBIT Average	- -	-1.27	105.12	-23.76	-13.32	-18.56	-16.33	-36.61	-18.04	-152	-2,810.97	261.02	-178.33	-119.14	-145.41
EV/EBIT High	- -	-1.27	105.12	-23.76	-13.32	-18.56	-16.33	-36.61	-18.04	-153.37	-2,898.13	279.63	-187.04	-125.25	-154.06
EV/EBIT Low	- -	-1.27	105.12	-23.76	-13.32	-18.56	-16.33	-36.61	-18.04	-151.11	-2,724.09	238.79	-171.53	-114.85	-140.15
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.47	29.15	23.07	22.05	24.27	24.04
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	29	29.44	29.33	25.1	25.45	26.88
Enterprise Value Average	- -	-10	-9	327	-255	393	416	440	523	9,120	8,433	7,308	6,955	5,957	5,235
Enterprise Value High	- -	-10	-9	327	-255	393	416	440	523	9,202	8,694	7,830	7,294	6,263	5,546
Enterprise Value Low	- -	-10	-9	327	-255	393	416	440	523	9,067	8,172	6,686	6,690	5,742	5,045

Shares Outstanding	- -	87	87	86	103	182	181	181	182	197	171	147	144	143	143
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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)