Financial Statements — LBTYA
Balance Sheet
(in billions USD)| Metric | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 2.42 | 1.83 | 1.67 | 1.82 | 1.98 | 2.36 | 2.01 | 1.14 | 1.74 | 1.57 | 1.45 | 1.59 | 2.39 | 0.84 | 0.77 | 0.87 | 0.93 |
| Short-term Investments | 0.00 | 0.05 | 0.00 | 1.33 | 0.00 | 0.91 | 1.20 | 1.65 | 1.56 | 2.13 | 2.19 | 2.15 | 1.53 | 1.96 | 2.51 | 2.87 | 1.57 |
| Accounts Receivable | 0.52 | 0.52 | 0.52 | 0.57 | 0.48 | 0.86 | 0.86 | 0.86 | 0.83 | 0.87 | 0.83 | 0.73 | 0.77 | 0.88 | 0.94 | 0.93 | 0.86 |
| Total Current Assets | 3.50 | 3.11 | 2.78 | 4.43 | 3.12 | 5.20 | 5.39 | 4.87 | 5.43 | 5.94 | 5.66 | 5.47 | 5.60 | 5.64 | 5.96 | 5.50 | 4.12 |
| Property, Plant & Equipment | 5.42 | 5.32 | 5.17 | 5.09 | 4.59 | 7.44 | 7.08 | 7.05 | 7.00 | 6.62 | 6.68 | 5.97 | 6.33 | 6.68 | 6.98 | 7.59 | 7.55 |
| Goodwill | 3.42 | 3.44 | 3.62 | 3.60 | 3.31 | 10.33 | 9.77 | 9.91 | 9.77 | 9.57 | 9.43 | 8.63 | 9.00 | 9.37 | 9.41 | 10.07 | 9.91 |
| Intangible Assets | 1.27 | 1.30 | 1.40 | 1.42 | 1.33 | 1.77 | 1.80 | 1.83 | 2.02 | 2.20 | 2.26 | 2.26 | 2.02 | 2.20 | 2.41 | 2.55 | 2.62 |
| Total Non-current Assets* | 18.03 | 18.76 | 22.62 | 22.74 | 22.85 | 36.57 | 35.45 | 35.69 | 37.27 | 37.99 | 38.15 | 37.15 | 38.56 | 39.90 | 40.88 | 43.05 | 53.33 |
| Total Assets | 21.53 | 21.88 | 25.39 | 27.17 | 25.97 | 41.77 | 40.84 | 40.56 | 42.70 | 43.94 | 43.81 | 42.62 | 44.16 | 45.55 | 46.84 | 48.55 | 57.45 |
| Accounts Payable | 0.44 | 0.44 | 0.40 | 0.45 | 0.36 | 0.56 | 0.51 | 0.54 | 0.59 | 0.62 | 0.48 | 0.50 | 0.51 | 0.57 | 0.53 | 0.60 | 0.62 |
| Short-term Debt | 0.62 | 0.70 | 0.68 | 1.99 | 1.13 | 1.00 | 0.77 | 0.74 | 0.63 | 0.70 | 0.76 | 0.72 | 0.76 | 0.82 | 0.99 | 0.98 | 1.06 |
| Total Current Liabilities | 2.74 | 2.81 | 2.91 | 4.34 | 3.29 | 4.35 | 4.03 | 3.80 | 3.73 | 4.09 | 3.71 | 3.39 | 3.59 | 3.95 | 4.06 | 4.19 | 4.15 |
| Long-term Debt | 8.32 | 8.40 | 8.46 | 9.76 | 9.34 | 15.84 | 15.46 | 15.47 | 15.14 | 14.65 | 14.60 | 12.81 | 12.81 | 14.14 | 14.59 | 14.73 | 13.78 |
| Total Non-current Liabilities* | 9.33 | 9.33 | 9.53 | 9.62 | 9.84 | 18.76 | 18.49 | 18.36 | 18.12 | 17.91 | 17.73 | 15.74 | 15.77 | 16.59 | 17.19 | 17.81 | 39.81 |
| Total Liabilities | 12.07 | 12.14 | 12.43 | 13.96 | 13.13 | 23.11 | 22.52 | 22.17 | 21.85 | 22.00 | 21.44 | 19.13 | 19.35 | 20.54 | 21.25 | 22.00 | 43.96 |
| Retained Earnings | 5.08 | 5.44 | 8.02 | 8.11 | 10.91 | 14.91 | 16.34 | 16.08 | 19.06 | 18.40 | 18.90 | 24.32 | 21.97 | 19.18 | 17.51 | 17.21 | 6.08 |
| Total Stockholder Equity | 9.22 | 9.50 | 12.74 | 12.99 | 12.65 | 18.66 | 18.35 | 18.43 | 20.92 | 21.86 | 22.22 | 23.38 | 24.78 | 25.27 | 25.91 | 26.88 | 13.80 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Total Revenue | 1.17 | 1.27 | 1.23 | 1.21 | 1.27 | 1.17 | (1.41) | 1.94 | 1.87 | 1.95 | 1.92 | 1.85 | 1.85 | 1.87 | 1.84 | 1.75 | 1.75 | 1.85 | 1.69 | 1.90 |
| Cost of Revenue | 0.38 | 0.43 | 0.41 | 0.39 | 0.47 | 0.40 | (0.40) | 0.59 | 0.59 | 0.67 | 0.71 | 0.55 | 0.56 | 0.57 | 0.58 | 0.48 | 0.48 | 0.54 | 0.51 | 0.52 |
| Gross Profit | 0.80 | 0.85 | 0.82 | 0.81 | 0.80 | 0.77 | (1.01) | 1.34 | 1.28 | 1.27 | 1.21 | 1.30 | 1.29 | 1.30 | 1.26 | 1.26 | 2.59 | 1.32 | 1.35 | 1.38 |
| Selling, General & Admin | 0.31 | 0.30 | 0.32 | 0.31 | 0.31 | 0.29 | (0.14) | 0.42 | 0.44 | 0.43 | 0.48 | 0.42 | 0.44 | 0.42 | 0.44 | 0.37 | 0.41 | 0.41 | 0.45 | 0.40 |
| Total Operating Expenses | 0.79 | 0.82 | 0.93 | 0.82 | 0.77 | 0.71 | (0.81) | 1.24 | 1.26 | 1.25 | 1.42 | 1.33 | 1.34 | 1.26 | 1.30 | 1.15 | 2.51 | 1.26 | 1.27 | 1.28 |
| Operating Income | 0.00 | 0.02 | (0.11) | (0.01) | 0.03 | 0.06 | (0.20) | 0.10 | 0.02 | 0.02 | (0.21) | (0.03) | (0.05) | 0.04 | (0.05) | 0.11 | 0.02 | 0.06 | 0.03 | 0.10 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.25 | 0.25 | 0.24 | 0.21 | 0.20 | 0.17 | 0.15 | 0.13 | 0.13 | 0.13 | 0.14 |
| Pretax Income | (0.33) | 0.53 | (2.88) | (0.13) | (2.77) | (1.39) | 2.36 | (1.41) | 0.34 | 0.55 | (3.49) | 0.82 | (0.35) | (0.70) | (4.57) | 2.50 | 2.35 | 1.16 | 0.61 | 0.32 |
| Tax Provision | 0.02 | 0.18 | 0.04 | (0.05) | 0.00 | (0.07) | (0.12) | 0.00 | 0.06 | 0.03 | (0.02) | -0.00 | 0.16 | 0.01 | 0.11 | 0.06 | 0.06 | 0.08 | 0.02 | 0.00 |
| Net Income | (0.37) | 0.34 | (2.92) | (0.09) | (2.79) | (1.34) | 2.24 | (1.43) | 0.27 | 0.51 | (3.49) | 0.66 | (0.50) | (0.72) | (4.70) | 2.35 | 2.79 | 1.04 | 0.64 | 0.28 |
| Basic EPS | (1.07) | 1.01 | (8.66) | (0.27) | (8.09) | (3.84) | 6.21 | (3.95) | 0.72 | 1.35 | (8.38) | 1.58 | (1.13) | (1.59) | (9.47) | 4.92 | 5.56 | 2.00 | 1.27 | 0.50 |
| Diluted EPS | -- | 0.96 | (8.66) | (0.27) | (8.09) | (3.84) | 6.15 | (3.95) | 0.71 | 1.32 | (8.37) | 1.57 | (1.13) | (1.59) | (9.33) | 4.87 | 5.47 | 1.95 | 1.18 | 0.49 |
Cash Flow Statement
(in billions USD)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Operating Cash Flow | 0.23 | 0.11 | 0.63 | 0.30 | 0.15 | 0.13 | 0.79 | 0.45 | 0.55 | 0.25 | 0.84 | 0.33 | 0.69 | 0.31 | 0.88 | 0.54 | 0.76 | 0.66 | 0.99 | 0.61 |
| Capital Expenditures | 0.35 | 0.40 | 0.44 | 0.34 | 0.32 | 0.24 | (0.08) | 0.35 | 0.29 | 0.35 | 0.37 | 0.33 | 0.31 | 0.38 | 0.37 | 0.30 | 0.26 | 0.37 | 0.29 | 0.25 |
| Free Cash Flow* | (0.12) | (0.29) | 0.19 | (0.04) | (0.17) | (0.11) | 0.87 | 0.10 | 0.26 | (0.11) | 0.47 | -0.00 | 0.38 | (0.07) | 0.51 | 0.25 | 0.50 | 0.28 | 0.70 | 0.37 |
| Investing Cash Flow | 0.39 | (0.22) | (0.27) | (0.36) | (0.30) | 0.05 | 0.35 | 0.02 | 0.52 | (0.21) | (0.88) | 0.52 | (0.06) | (1.42) | (0.65) | (0.63) | 2.62 | (0.05) | (0.05) | (0.31) |
| Financing Cash Flow | (0.02) | (0.11) | 0.05 | (0.08) | (0.12) | (0.07) | (1.60) | (0.18) | (0.19) | (0.28) | (0.35) | (0.64) | (0.52) | 0.81 | (0.21) | (0.63) | (1.78) | (0.66) | (0.78) | (0.40) |
* Derived from reported values