IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — LBTYK

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents2.421.831.671.821.982.362.011.141.741.571.451.592.390.840.770.870.93
Short-term Investments0.000.050.001.330.000.911.201.651.562.132.192.151.531.962.512.871.57
Accounts Receivable0.520.520.520.570.480.860.860.860.830.870.830.730.770.880.940.930.86
Total Current Assets3.503.112.784.433.125.205.394.875.435.945.665.475.605.645.965.504.12
Property, Plant & Equipment5.425.325.175.094.597.447.087.057.006.626.685.976.336.686.987.597.55
Goodwill3.423.443.623.603.3110.339.779.919.779.579.438.639.009.379.4110.079.91
Intangible Assets1.271.301.401.421.331.771.801.832.022.202.262.262.022.202.412.552.62
Total Non-current Assets*18.0318.7622.6222.7422.8536.5735.4535.6937.2737.9938.1537.1538.5639.9040.8843.0553.33
Total Assets21.5321.8825.3927.1725.9741.7740.8440.5642.7043.9443.8142.6244.1645.5546.8448.5557.45
Accounts Payable0.440.440.400.450.360.560.510.540.590.620.480.500.510.570.530.600.62
Short-term Debt0.620.700.681.991.131.000.770.740.630.700.760.720.760.820.990.981.06
Total Current Liabilities2.742.812.914.343.294.354.033.803.734.093.713.393.593.954.064.194.15
Long-term Debt8.328.408.469.769.3415.8415.4615.4715.1414.6514.6012.8112.8114.1414.5914.7313.78
Total Non-current Liabilities*9.339.339.539.629.8418.7618.4918.3618.1217.9117.7315.7415.7716.5917.1917.8139.81
Total Liabilities12.0712.1412.4313.9613.1323.1122.5222.1721.8522.0021.4419.1319.3520.5421.2522.0043.96
Retained Earnings5.085.448.028.1110.9114.9116.3416.0819.0618.4018.9024.3221.9719.1817.5117.216.08
Total Stockholder Equity9.229.5012.7412.9912.6518.6618.3518.4320.9221.8622.2223.3824.7825.2725.9126.8813.80

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue1.171.271.231.211.271.17(1.41)1.941.871.951.921.851.851.871.841.751.751.851.691.90
Cost of Revenue0.380.430.410.390.470.40(0.40)0.590.590.670.710.550.560.570.580.480.480.540.510.52
Gross Profit0.800.850.820.810.800.77(1.01)1.341.281.271.211.301.291.301.261.262.591.321.351.38
Selling, General & Admin0.310.300.320.310.310.29(0.14)0.420.440.430.480.420.440.420.440.370.410.410.450.40
Total Operating Expenses0.790.820.930.820.770.71(0.81)1.241.261.251.421.331.341.261.301.152.511.261.271.28
Operating Income0.000.02(0.11)(0.01)0.030.06(0.20)0.100.020.02(0.21)(0.03)(0.05)0.04(0.05)0.110.020.060.030.10
Interest Expense------------------0.250.250.240.210.200.170.150.130.130.130.14
Pretax Income(0.33)0.53(2.88)(0.13)(2.77)(1.39)2.36(1.41)0.340.55(3.49)0.82(0.35)(0.70)(4.57)2.502.351.160.610.32
Tax Provision0.020.180.04(0.05)0.00(0.07)(0.12)0.000.060.03(0.02)-0.000.160.010.110.060.060.080.020.00
Net Income(0.37)0.34(2.92)(0.09)(2.79)(1.34)2.24(1.43)0.270.51(3.49)0.66(0.50)(0.72)(4.70)2.352.791.040.640.28
Basic EPS(1.07)1.01(8.66)(0.27)(8.09)(3.84)6.21(3.95)0.721.35(8.38)1.58(1.13)(1.59)(9.47)4.925.562.001.270.50
Diluted EPS--0.96(8.66)(0.27)(8.09)(3.84)6.15(3.95)0.711.32(8.37)1.57(1.13)(1.59)(9.33)4.875.471.951.180.49

Cash Flow Statement

(in billions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow0.230.110.630.300.150.130.790.450.550.250.840.330.690.310.880.540.760.660.990.61
Capital Expenditures0.350.400.440.340.320.24(0.08)0.350.290.350.370.330.310.380.370.300.260.370.290.25
Free Cash Flow*(0.12)(0.29)0.19(0.04)(0.17)(0.11)0.870.100.26(0.11)0.47-0.000.38(0.07)0.510.250.500.280.700.37
Investing Cash Flow0.39(0.22)(0.27)(0.36)(0.30)0.050.350.020.52(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