IntrinsicIntrinsic

Liberty Media Corp

FWONK
🏢 Television Broadcasting Stations

Business Operations Summary

Liberty Media Corporation, through its subsidiaries, is primarily engaged in the motorsport and live entertainment industries, with events held worldwide and operations primarily headquartered in the United Kingdom and Spain. The company has undergone significant corporate restructuring, including the Atlanta Braves Holdings Split-Off on July 18, 2023, the Reclassification on August 3, 2023, the Liberty Sirius XM Holdings Split-Off on September 9, 2024, and the Liberty Live Split-Off on December 15, 2025. Following the Liberty Live Split-Off, the company's only remaining outstanding common stock, the Liberty Formula One common stock, is no longer a tracking stock. The company's most significant subsidiaries are Formula 1 and MotoGP Sports Entertainment Group, S.L. ("MotoGP") .

The core business model revolves around the commercial exploitation and development of global motorsport championships. This includes generating revenue from race promotion, media rights, and sponsorship arrangements, which often involve advance payments and annual fee escalations. The primary customer segments include race promoters, media organizations (broadcasters), and advertisers/sponsors. The company also leverages platform dynamics through its direct-to-consumer over-the-top broadcast products, F1 TV and VideoPass .

Formula 1 holds exclusive commercial rights to the Fédération Internationale de l'Automobile ("FIA") Formula One World Championship ("F1 Championship") until the end of 2110 under the 100-Year Agreements . In 2025, 24 Formula 1 Events took place in 21 countries, attracting hundreds of millions of television viewers in approximately 200 territories . Primary revenue for Formula 1 is derived from race promotion (26.7% of total revenue in 2025) , media rights (31.3% of total revenue in 2025) , and sponsorship (21.7% of total revenue in 2025) . Other revenue sources include the Paddock Club hospitality program, freight and logistical services, F2 and F3 race series, F1 Academy, and digital/social media activities . Formula 1 directly promoted the Las Vegas Grand Prix in 2025, 2024, and 2023, receiving revenue from ticket sales and other commercial arrangements for this event .

MotoGP holds exclusive commercial rights to the Fédération Internationale de Motocyclisme ("FIM") Grand Prix World Championship ("MotoGP Championship") since 1991, with rights extending until December 31, 2060 under the FIM Agreement . In 2025, 22 MotoGP Events took place in 18 countries, with cumulative live audiences exceeding 3.6 million across the season . Primary revenue for MotoGP is derived from media rights (41.2% of total revenue in 2025) , race promotion (33.7% of total revenue in 2025) , and sponsorship (12.7% of total revenue in 2025) . Other revenue sources include other motorcycle racing championships (e.g., WorldSBK), hospitality programs (MotoGP VIP Village, MotoGP Premier), and licensing opportunities .

For the fiscal year ended December 31, 2025, consolidated revenue increased to $4,482 million from $3,653 million in the prior year . Consolidated operating income increased to $577 million from $287 million in the prior year . Net earnings from continuing operations were $596 million in 2025, compared to net losses of $44 million in 2024. Basic net earnings per common share for Liberty Formula One common stock were $2.41 , and diluted net earnings per common share were $2.17 . As of December 31, 2025, cash and cash equivalents totaled $1,055 million . Total long-term debt, including amounts measured at fair value, was $5,048 million .

Comparing 2025 to 2024, Formula 1's primary revenue increased by $329 million , driven by contractual increases in media rights and race promotion fees, growth in F1 TV subscriptions, and one-time revenue from the F1 movie . Formula 1's other revenue increased by $133 million , primarily due to higher hospitality revenue from increased Paddock Club attendance, growth in licensing income, and higher freight income . MotoGP, acquired in July 2025, contributed $325 million in revenue for the partial year. Consolidated Adjusted OIBDA increased by $294 million to $1,068 million in 2025, primarily due to Formula 1's performance and the MotoGP acquisition. Interest expense increased by $41 million to $249 million due to higher average debt outstanding, partially offset by a decrease in Formula 1's Senior Loan Facilities interest rate . The company recorded a net realized and unrealized gain on financial instruments of $288 million in 2025, a significant improvement from a $139 million loss in 2024, largely due to foreign currency forward contracts .

A significant operational development in 2025 was the acquisition of approximately 84% of MotoGP's equity interests on July 3, 2025, for a preliminary purchase price of approximately $3,659 million . This acquisition aligns with the company's motorsport strategy. Additionally, Formula 1, the FIA, and the Formula 1 Teams entered into the 2026 Concorde Agreement in 2025, securing team participation through the 2030 F1 Championship season . Formula 1 also paid a one-time incentive of $50 million to the 10 teams upon signing this agreement . In 2023, Formula 1 launched F1 Academy, a series aimed at developing young female drivers, which was featured as a support race at seven Formula 1 Events in 2025 .

Business Outlook & Future Growth Drivers

Management's strategic goals for Formula 1 include maximizing the value of its commercial rights by leveraging high demand for events, optimizing media rights through new distribution partners, growing sponsorship revenue, evolving hospitality offerings, and deepening fan engagement through licensing arrangements . Formula 1 also aims to improve on-track competition, enhance the value of participating teams, and achieve Net Zero by 2030, leaving a legacy of positive change and building a more diverse and inclusive sport .

For MotoGP, the strategic outlook focuses on strengthening brand awareness, increasing global reach, expanding the fan base, and scaling monetization . Key growth vectors include growing MotoGP in new markets and expanding global cultural relevance through better storytelling, maximizing commercial rights value by enhancing demand for media rights and attracting a broader array of partners, transforming races to attract and engage fans through improved onsite experiences and circuit collaboration, innovating the sport to maintain competitive balance and safety, cultivating a sustainable pipeline of athlete talent, and enhancing environmental and social impact through sustainable event management and collaboration with manufacturers for sustainability and road safety solutions .

The company expects its uses of cash to include investments in new or existing businesses, debt service, and potential common stock buybacks under the approved share buyback program . Formula 1's projected uses of cash are capital expenditures and debt service payments, which are expected to be funded by cash on hand and cash from operations . MotoGP's uses of cash are expected to be debt service payments, funded by cash on hand and cash from operations . As of December 31, 2025, approximately $1.1 billion was available for future share repurchases under the company's share repurchase program .

The company anticipates recognizing revenue from undelivered performance obligations of approximately $3,338 million in 2026, $3,177 million in 2027, $8,450 million in 2028 through 2032, and $1,889 million thereafter .

Major Risk Factors & Challenges

The company faces several material risks, including the potential inability to realize benefits from acquisitions or strategic investments, such as the MotoGP acquisition, due to integration challenges, retention issues, or undisclosed liabilities. Weak and uncertain economic conditions, including inflationary pressures and elevated interest rates, could reduce consumer discretionary spending on entertainment and events, adversely affecting revenue. Overlapping directors and management with QVC Group, Liberty Broadband, GCI Liberty, and Liberty Live may lead to conflicts of interest. Operations outside the U.S. expose the company to regulatory and compliance risks, including those related to the Foreign Corrupt Practices Act. Significant tax liabilities could arise if the Liberty Sirius XM Holdings Split-Off and/or Liberty Live Split-Off do not qualify as tax-free transactions, or if a prohibited change in ownership occurs under Section 355(e) of the Code. Cybersecurity threats, including hacking, viruses, and data breaches, could disrupt services, lead to data loss, reputational damage, increased costs, and legal liabilities. Future pandemics or epidemics could significantly impact event schedules, attendance, and demand for sponsorship, leading to revenue decreases. A decline in the popularity of Formula 1 or MotoGP, potentially due to rival motorsports, changes in entertainment value, or scandals, could materially affect commercial rights exploitation. Termination of the 100-Year Agreements for Formula 1 or the FIM Agreement for MotoGP could lead to the discontinuation of operations. Formula 1 Teams or MotoGP Teams may terminate their participation agreements, reducing competitive appeal. Actions by the FIA or FIM that prioritize safety or sporting concerns over commercial interests could adversely impact Formula 1 or MotoGP revenue. Enforcement actions under competition laws could result in contract unenforceability, modifications, damages, or sanctions. Inability to renew or renegotiate race promotion, media rights, or sponsorship contracts on favorable terms, especially with governmental counterparties, poses a risk. Credit-related losses from non-performing counterparties, particularly governments, could affect cash flow. Challenges by tax authorities or changes in tax laws, such as the OECD's "Two Pillar" approach, could increase tax liabilities. Difficulties in expanding into new markets due to brand popularity, promoter resources, or regulatory approvals, including the need for 70% Formula 1 Team consent for more than 24 events or fewer than eight events across Europe and North America, and IRTA approval for more than 22 MotoGP Events, could limit growth. Changes in advertising, media rights, or environmental regulations could reduce sponsorship revenue or restrict broadcasting. Event cancellations or postponements due to factors like natural disasters, geopolitical conflicts, or disease outbreaks, which are generally not covered by insurance, could lead to revenue loss. Accidents or terrorist acts during events could cause uninsured losses, disruptions, and reputational damage. The establishment of rival motor sport events could diminish the competitive position of Formula 1 and/or MotoGP. Changes in consumer viewing habits and new content distribution platforms could reduce viewership and media rights value. Disclosure of confidential business arrangements could harm relationships and lead to less favorable contracts. Infringement of trademarks, copyrights, and intellectual property, exacerbated by new technologies like AI, could result in lost revenue. Non-compliance with data privacy laws (e.g., GDPR, CCPA, CPRA) or security breaches could lead to liabilities, fines, and reputational damage. Restrictive covenants in Formula 1 and MotoGP's debt agreements may limit financial and operating flexibility. Variable rate indebtedness exposes Formula 1 and MotoGP to interest rate risk, potentially increasing debt service obligations. Fluctuations in the U.S. dollar and/or Euro against functional currencies of businesses and counterparties could adversely affect profitability and increase non-payment risk. The Formula 1 Teams' governance rights under the 2026 Concorde Commercial Agreement may limit or influence Formula 1's actions. The company's multi-series stock structure may depress trading prices or lead to negative commentary from stockholder advisory firms. The market price of common stock may be volatile due to various factors. The company does not intend to pay cash dividends, making capital appreciation the sole source of gain. Insider transactions could depress the market price of common stock. Certain provisions in the company's Charter and bylaws, including the multi-series capital structure and Mr. Malone's beneficial ownership of approximately 49% of aggregate voting power, could discourage or prevent a change in control .

Management Priorities & Sentiments

Management's message to shareholders emphasizes a strategic focus on scaling and broadening the global reach and appeal of both Formula 1 and MotoGP to maximize financial performance and overall sport value. For Formula 1, key priorities include maximizing commercial rights value through leveraging high demand for events, optimizing media rights with new distribution partners, growing sponsorship revenue, evolving hospitality offerings, deepening fan engagement through licensing, improving on-track competition, enhancing team value, and achieving Net Zero by 2030 . For MotoGP, strategic priorities involve strengthening brand awareness, increasing global reach, expanding the fan base, and scaling monetization by growing in new markets, maximizing commercial rights, transforming races to enhance fan experience, innovating the sport for competitive balance and safety, cultivating athlete talent, and enhancing environmental and social impact . The company believes that available sources of liquidity are sufficient to cover projected future uses of cash, including investments in new or existing businesses, debt service, and potential common stock buybacks under the approved share buyback program, which has approximately $1.1 billion available for future repurchases as of December 31, 2025 .

References

  1. [1] Item 1, Business — General Development of Business
  2. [2] Item 1, Business — Description of Business — Primary Revenue; Item 7, MD&A — Strategies and Challenges of Business Units
  3. [3] Item 1, Business — Description of Business — Formula 1 — Key Commercial Agreements — 100-Year Agreements
  4. [4] Item 1, Business — Description of Business — Formula 1
  5. [5] Item 1, Business — Description of Business — Formula 1 — Primary Revenue — Race Promotion
  6. [6] Item 1, Business — Description of Business — Formula 1 — Primary Revenue — Media Rights
  7. [7] Item 1, Business — Description of Business — Formula 1 — Primary Revenue — Sponsorship
  8. [8] Item 1, Business — Description of Business — Formula 1 — Other Revenue
  9. [9] Item 1, Business — Description of Business — Formula 1 — Primary Revenue — Race Promotion
  10. [10] Item 1, Business — Description of Business — MotoGP — Key Relationships and Agreements
  11. [11] Item 1, Business — Description of Business — MotoGP
  12. [12] Item 1, Business — Description of Business — MotoGP — Primary Revenue — Media Rights
  13. [13] Item 1, Business — Description of Business — MotoGP — Primary Revenue — Race Promotion
  14. [14] Item 1, Business — Description of Business — MotoGP — Primary Revenue — Sponsorship
  15. [15] Item 1, Business — Description of Business — MotoGP — Other Revenue
  16. [16] Item 7, MD&A — Consolidated Operating Results — Revenue
  17. [17] Item 7, MD&A — Consolidated Operating Results — Revenue
  18. [18] Item 7, MD&A — Consolidated Operating Results — Operating Income (Loss)
  19. [19] Item 7, MD&A — Consolidated Operating Results — Operating Income (Loss)
  20. [20] Item 7, MD&A — Consolidated Operating Results — Net earnings (loss) from continuing operations
  21. [21] Item 7, MD&A — Consolidated Operating Results — Net earnings (loss) from continuing operations
  22. [22] Item 8, Consolidated Statements Of Operations — Basic net earnings (loss) from continuing operations attributable to Liberty stockholders per common share
  23. [23] Item 8, Consolidated Statements Of Operations — Diluted net earnings (loss) from continuing operations attributable to Liberty stockholders per common share
  24. [24] Item 7, MD&A — Liquidity and Capital Resources
  25. [25] Item 8, Consolidated Balance Sheets — Long-term debt, including $597 million and $588 million measured at fair value, respectively (note 8)
  26. [26] Item 7, MD&A — Results of Operations—Businesses — Formula 1
  27. [27] Item 7, MD&A — Results of Operations—Businesses — Formula 1
  28. [28] Item 7, MD&A — Results of Operations—Businesses — Formula 1
  29. [29] Item 7, MD&A — Results of Operations—Businesses — Formula 1
  30. [30] Item 7, MD&A — Consolidated Operating Results — Revenue
  31. [31] Item 7, MD&A — Consolidated Operating Results — Adjusted OIBDA
  32. [32] Item 7, MD&A — Consolidated Operating Results — Adjusted OIBDA
  33. [33] Item 7, MD&A — Other Income and Expense — Interest expense
  34. [34] Item 7, MD&A — Other Income and Expense — Interest expense
  35. [35] Item 7, MD&A — Other Income and Expense — Interest expense
  36. [36] Item 7, MD&A — Other Income and Expense — Realized and unrealized gains (losses) on financial instruments, net
  37. [37] Item 7, MD&A — Other Income and Expense — Realized and unrealized gains (losses) on financial instruments, net
  38. [38] Item 7, MD&A — Other Income and Expense — Realized and unrealized gains (losses) on financial instruments, net
  39. [39] Item 7, MD&A — Overview
  40. [40] Item 1, Business — Description of Business — Formula 1 — Key Commercial Agreements — Concorde Agreement
  41. [41] Item 15, Note 15 — Commitments and Contingencies — Concorde Agreement
  42. [42] Item 15, Note 15 — Commitments and Contingencies — Concorde Agreement
  43. [43] Item 1, Business — Description of Business — Formula 1
  44. [44] Item 7, MD&A — Strategies and Challenges of Business Units — Formula 1
  45. [45] Item 7, MD&A — Strategies and Challenges of Business Units — Formula 1
  46. [46] Item 7, MD&A — Strategies and Challenges of Business Units — MotoGP
  47. [47] Item 7, MD&A — Strategies and Challenges of Business Units — MotoGP
  48. [48] Item 7, MD&A — Liquidity and Capital Resources
  49. [49] Item 7, MD&A — Liquidity and Capital Resources
  50. [50] Item 7, MD&A — Liquidity and Capital Resources
  51. [51] Item 5, Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities — Share Repurchase Programs
  52. [52] Item 5, Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities — Share Repurchase Programs
  53. [53] Item 15, Note 4 — Revenue Recognition
  54. [54] Item 15, Note 4 — Revenue Recognition
  55. [55] Item 15, Note 4 — Revenue Recognition
  56. [56] Item 15, Note 4 — Revenue Recognition
  57. [57] Item 15, Note 4 — Revenue Recognition
  58. [58] Item 1A, Risk Factors — Risks Relating to the Ownership of our Common Stock
  59. [59] Item 1A, Risk Factors — Risks Relating to the Ownership of our Common Stock
  60. [60] Item 7, MD&A — Strategies and Challenges of Business Units — Formula 1
  61. [61] Item 7, MD&A — Strategies and Challenges of Business Units — MotoGP
  62. [62] Item 5, Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities — Share Repurchase Programs
  63. [63] Item 7, MD&A — Liquidity and Capital Resources

Report on May 21, 2026