Liberty Global Ltd. LBTYA
We are Liberty Global Ltd. (Liberty Global), a dynamic team of operators and investors generating and delivering long-term shareholder value through the strategic management of three complementary platforms: Liberty Telecom, Liberty Growth and Liberty Services.
Liberty Telecom is a world leader in converged broadband, video and mobile communications that has built fixed-mobile convergence (FMC) national champions through some of Europe's best-known consumer brands. These brands deliver market-leading connectivity and entertainment products through next-generation networks, providing approximately 80 million fixed and mobile connections at December 31, 2025. We are pursuing strategies in each market to drive commercial momentum, finance and monetize network infrastructure and pursue accretive transactions that deliver value to our shareholders.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.88B | $4.34B | $4.12B | $4.02B | $10.31B | $11.55B | $11.12B | $11.96B | $11.28B | $13.73B |
| Cost of revenue | $1.67B | $1.45B | $1.29B | $1.07B | $3.02B | $3.32B | $3.13B | $3.25B | $2.97B | $3.50B |
| Gross profit | $3.21B | $2.89B | $2.83B | $2.95B | $7.29B | $8.22B | $7.99B | $8.71B | $8.30B | $10.23B |
| SG&A | $1.22B | $1.14B | $1.12B | $1.01B | $2.15B | $2.15B | $2.04B | $2.05B | $1.98B | $2.49B |
| Total operating expenses | $4.90B | $4.40B | $4.43B | $3.91B | $8.99B | $9.51B | $10.46B | $11.12B | $10.48B | $12.16B |
| Operating income | -$23.3M | -$60.1M | -$313.8M | $109.9M | $1.32B | $2.03B | $659.9M | $839.1M | $792.4M | $1.57B |
| Interest expense | $497.5M | $574.7M | $505.0M | $300.9M | $882.1M | $1.19B | $1.38B | $1.48B | $1.42B | $1.87B |
| Pre-tax income | -$7.17B | $1.84B | -$3.45B | $1.18B | $14.00B | -$1.80B | -$1.24B | $161.8M | -$2.11B | $243.3M |
| Income tax | $75.8M | $30.8M | $213.1M | $406.7M | $473.3M | $275.9M | $234.0M | $1.57B | $238.9M | $1.41B |
| Net income | -$7.10B | $1.65B | -$3.87B | $1.99B | $13.61B | -$1.63B | $11.52B | $725.3M | -$2.78B | $1.71B |
| EPS, basic | -20.86 | 4.33 | -9.52 | 3.01 | 24.16 | -2.70 | 16.32 | — | — | — |
| EPS, diluted | -20.86 | 4.23 | -9.52 | 2.96 | 23.59 | -2.70 | 16.32 | -1.97 | — | — |
| Shares, diluted (wtd. avg.) | 342.3M | 375.2M | 425.7M | 497.0M | 569.1M | 602.1M | 705.8M | 778.7M | 847.9M | 900.0M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $2.08B | $1.82B | $1.41B | $1.72B | $910.6M | $1.33B | $8.14B | $1.48B | $1.67B | $1.08B |
| Short-term investments | $76.2M | $335.6M | $1.99B | $2.62B | $2.27B | $1.60B | $0 | — | — | — |
| Receivables | $558.2M | $449.8M | $404.3M | $830.6M | $907.3M | $1.08B | $1.40B | $1.34B | $1.40B | $1.37B |
| Total current assets | $3.40B | $3.30B | $5.64B | $6.30B | $5.94B | $5.80B | $10.57B | $4.14B | $4.33B | $7.05B |
| Property, plant and equipment | — | — | — | — | — | — | — | $13.88B | $14.15B | $17.25B |
| Goodwill | $3.50B | $3.15B | $3.31B | $2.80B | $9.52B | $9.97B | $13.56B | $13.72B | $14.35B | $12.76B |
| Other intangibles | $1.35B | $1.29B | $673.6M | $2.34B | $2.34B | $2.88B | $572.1M | $1.03B | $1.61B | $2.42B |
| Total assets | $22.60B | $25.44B | $42.09B | $42.90B | $46.92B | $59.09B | $49.05B | $53.15B | $57.60B | $68.68B |
| Accounts payable | $478.7M | $371.2M | $407.5M | $610.1M | $613.4M | $579.1M | $963.9M | $874.3M | $926.0M | $954.5M |
| Short-term debt | $756.4M | $898.5M | $428.9M | $799.7M | $850.3M | $1.09B | $3.88B | $3.62B | $3.67B | $2.62B |
| Total current liabilities | $3.16B | $3.13B | $4.33B | $3.92B | $4.08B | $4.51B | $8.65B | $10.31B | $9.97B | $9.72B |
| Long-term debt | $7.81B | $9.07B | $9.24B | $13.33B | $14.34B | $14.40B | $27.57B | $29.18B | $32.01B | $36.29B |
| Total liabilities | $12.65B | $12.90B | $23.08B | $20.32B | $21.32B | $45.79B | $35.85B | $49.01B | $51.20B | $53.95B |
| Retained earnings | $5.10B | $12.24B | $15.57B | $19.62B | $18.14B | $4.69B | $6.35B | -$5.17B | -$6.22B | -$3.45B |
| Total equity | $9.74B | $12.37B | $19.01B | $22.57B | $25.60B | $13.30B | $13.20B | $4.15B | $6.39B | $14.73B |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $1.21B | $2.03B | $2.17B | $2.84B | $3.55B | $4.19B | $4.59B | $5.96B | $5.71B | $5.94B |
| Stock-based compensation | $169.4M | $168.3M | $204.8M | $163.2M | $308.1M | $348.0M | $305.8M | $206.0M | $162.2M | $268.1M |
| Capital expenditure | $1.34B | $908.5M | $921.9M | $891.3M | $1.41B | $1.29B | $1.17B | $1.45B | $1.25B | $1.54B |
| Investing cash flow | -$874.9M | $684.7M | -$1.84B | $1.28B | -$5.80B | -$8.87B | $9.27B | $87.3M | -$560.8M | -$7.04B |
| Financing cash flow | -$226.1M | -$2.25B | -$692.4M | -$3.28B | -$1.55B | $1.08B | -$7.18B | -$6.19B | -$4.68B | $1.70B |
| Buybacks | $192.1M | $689.8M | $1.49B | $1.70B | $1.58B | $1.07B | $3.22B | $2.01B | $2.98B | $1.97B |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-191485.
Plot the figures US dollars
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $13.73B | $11.28B | $11.96B | $11.12B | $11.55B | $10.31B | $4.02B | $4.12B | $4.34B | $4.88B |
| Gross profit | $10.23B | $8.30B | $8.71B | $7.99B | $8.22B | $7.29B | $2.95B | $2.83B | $2.89B | $3.21B |
| Net income | $1.71B | -$2.78B | $725.3M | $11.52B | -$1.63B | $13.61B | $1.99B | -$3.87B | $1.65B | -$7.10B |
Recent filings and events
- Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
- Regulation FD disclosure Item 7.01
- Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
- Acquisition or disposal completed A purchase or sale of a significant business or asset has closed. Item 2.01
- Regulation FD disclosure Item 7.01
- Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
- Other event Item 8.01
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- Regulation FD disclosure Item 7.01
- Shareholder vote The results of the annual meeting or a special vote. Item 5.07
- Regulation FD disclosure Item 7.01
- Regulation FD disclosure Item 7.01
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 4841
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| CMCSA | COMCAST CORP | $80.87B | 4.2x | -0.0% |
| WBD | Warner Bros. Discovery, Inc. | $77.71B | 106.7x | -5.1% |
| ROKU | ROKU, INC | $23.47B | 268.8x | 15.2% |
| CHTR | CHARTER COMMUNICATIONS, INC. /MO/ | $13.05B | 3.0x | -5.5% |
| ADEA | Adeia Inc. | $2.34B | 21.4x | 17.9% |
| LILAK | Liberty Latin America Ltd. | $1.61B | — | -0.1% |
| GLIBK | Liberty Capital Corp/NV | $862.8M | — | 3.0% |
| AMCX | AMC Global Media Inc. | $394.9M | 5.5x | -4.5% |