|
Nevada
(State or other jurisdiction of
incorporation or organization) |
| |
4841
(Primary Standard Industrial
Classification Code Number) |
| |
36-5128842
(I.R.S. Employer
Identification No.) |
|
| | | |
Copy to:
|
|
|
Renee L. Wilm
Chief Legal Officer & Chief Administrative Officer GCI Liberty, Inc. 12300 Liberty Boulevard Englewood, Colorado 80112 (720) 875-5900
(Name, address, including zip code, and telephone number,
including area code, of agent for service) |
| |
C. Brophy Christensen
Noah Kornblith Jeeho Lee O’Melveny & Myers LLP Two Embarcadero Center, 28th Floor San Francisco, California 94111 (415) 984-8700 |
|
| Large Accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☒ | |
| | | | | | |
Emerging Growth company
|
| | ☒ | |
| | | | | i | | | |
| | | | | 1 | | | |
| | | | | 14 | | | |
| | | | | 20 | | | |
| | | | | 48 | | | |
| | | | | 57 | | | |
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| | | | | 84 | | | |
| | | | | 96 | | | |
| | | | | 100 | | | |
| | | | | 103 | | | |
| | | | | 105 | | | |
| | | | | 120 | | | |
| | | | | 130 | | | |
| | | | | 130 | | | |
| | | | | 131 | | | |
| | | | | F-1 | | |
| | |
December 31, 2024
|
| |
December 31, 2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Summary Combined Balance Sheet Data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 74 | | | | | | 79 | | |
Property and equipment, net
|
| | | $ | 1,150 | | | | | | 1,053 | | |
Intangible assets not subject to amortization
|
| | | $ | 1,337 | | | | | | 1,336 | | |
Total assets
|
| | | $ | 3,382 | | | | | | 3,331 | | |
Long-term debt, including current portion
|
| | | $ | 1,069 | | | | | | 1,021 | | |
Deferred income tax liabilities
|
| | | $ | 359 | | | | | | 349 | | |
Total liabilities
|
| | | $ | 1,953 | | | | | | 1,828 | | |
Total equity
|
| | | $ | 1,414 | | | | | | 1,483 | | |
| | |
Year ended
|
| |||||||||
| | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| | |
amounts in millions, except per share amounts
|
| |||||||||
Summary Combined Statement of Operations Data: | | | | | | | | | | | | | |
Total revenue
|
| | | $ | 1,016 | | | | | | 981 | | |
Operating expense (exclusive of depreciation and amortization)
|
| | | $ | 669 | | | | | | 639 | | |
Depreciation and amortization
|
| | | $ | 207 | | | | | | 230 | | |
Operating income (loss)
|
| | | $ | 140 | | | | | | 112 | | |
Interest expense (including amortization of deferred loan fees)
|
| | | $ | (49) | | | | | | (51) | | |
Income tax benefit (expense)
|
| | | $ | (27) | | | | | | (24) | | |
Net earnings (loss)
|
| | | $ | 70 | | | | | | 41 | | |
Unaudited Pro Forma basic net earnings (loss) attributable to Series A, Series B and Series C GCI Liberty, Inc. shareholders per common share(1)
|
| | | $ | 2.44 | | | | | | NA | | |
| | |
As of
December 31, 2024 (amounts in millions) |
| |||
Cash and cash equivalents
|
| | | $ | 74 | | |
Long-term debt, including current portion
|
| | | $ | 1,051 | | |
Equity:(1) | | | | | | | |
Additional paid-in capital
|
| | | $ | 1,777 | | |
Retained earnings (deficit)
|
| | | $ | (363) | | |
Subtotal
|
| | | $ | 2,539 | | |
Total equity
|
| | | $ | 1,414 | | |
Total capitalization
|
| | | $ | 3,465 | | |
| | |
Years ended December 31,
|
| |||||||||||||||
| | |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
Data services
|
| | | | 70% | | | | | | 67% | | | | | | 65% | | |
Wireless services
|
| | | | 23% | | | | | | 25% | | | | | | 25% | | |
Other services
|
| | | | 7% | | | | | | 8% | | | | | | 10% | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Revenue
|
| | | $ | 1,016 | | | | | | 981 | | |
Operating costs and expenses: | | | | | | | | | | | | | |
Operating expense (exclusive of depreciation and amortization)
|
| | | | 669 | | | | | | 639 | | |
Depreciation and amortization
|
| | | | 207 | | | | | | 230 | | |
Operating income (loss)
|
| | | | 140 | | | | | | 112 | | |
Other income (expense): | | | | | | | | | | | | | |
Interest expense (including amortization of deferred loan fees)
|
| | | | (49) | | | | | | (51) | | |
Other, net
|
| | | | 6 | | | | | | 4 | | |
| | | | | (43) | | | | | | (47) | | |
Earnings (loss) before income taxes
|
| | | | 97 | | | | | | 65 | | |
Income tax benefit (expense)
|
| | | | (27) | | | | | | (24) | | |
Net earnings (loss)
|
| | | $ | 70 | | | | | | 41 | | |
Adjusted OIBDA
|
| | | $ | 360 | | | | | | 361 | | |
| | |
December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Consumer | | | | | | | | | | | | | |
Data:
|
| | | | | | | | | | | | |
Cable modem subscribers(1)
|
| | | | 156,700 | | | | | | 161,400 | | |
Wireless:
|
| | | | | | | | | | | | |
Wireless lines in service(2)
|
| | | | 202,500 | | | | | | 202,400 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Consumer | | | | | | | | | | | | | |
Data
|
| | | $ | 247 | | | | | | 245 | | |
Wireless
|
| | | | 192 | | | | | | 194 | | |
Other
|
| | | | 44 | | | | | | 46 | | |
Business | | | | | | | | | | | | | |
Data
|
| | | | 460 | | | | | | 415 | | |
Wireless
|
| | | | 45 | | | | | | 49 | | |
Other
|
| | | | 28 | | | | | | 32 | | |
Total revenue
|
| | | $ | 1,016 | | | | | | 981 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Business direct costs
|
| | | $ | 127 | | | | | | 120 | | |
Consumer direct costs
|
| | | | 152 | | | | | | 152 | | |
Technology expense
|
| | | | 260 | | | | | | 252 | | |
Other expense
|
| | | | 117 | | | | | | 96 | | |
Stock-based compensation
|
| | | | 13 | | | | | | 19 | | |
Total operating expenses
|
| | | $ | 669 | | | | | | 639 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Operating income (loss)
|
| | | $ | 140 | | | | | | 112 | | |
Depreciation and amortization
|
| | | | 207 | | | | | | 230 | | |
Stock-based compensation
|
| | | | 13 | | | | | | 19 | | |
Adjusted OIBDA
|
| | | $ | 360 | | | | | | 361 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Other income (expense): | | | | | | | | | | | | | |
Interest expense
|
| | | $ | (49) | | | | | | (51) | | |
Other, net
|
| | | | 6 | | | | | | 4 | | |
| | | | $ | (43) | | | | | | (47) | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Earnings (loss) before income taxes
|
| | | $ | 97 | | | | | | 65 | | |
Income tax (expense) benefit
|
| | | | (27) | | | | | | (24) | | |
Effective income tax rate
|
| | | | 28% | | | | | | 37% | | |
| | |
Payments due by period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 year |
| |
2 – 3 years
|
| |
4 – 5 years
|
| |
After
5 years |
| |||||||||||||||
| | |
amounts in millions
|
| |||||||||||||||||||||||||||
Material Cash Requirements | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt(1) | | | | $ | 1,051 | | | | | | 3 | | | | | | 446 | | | | | | 602 | | | | | | — | | |
Interest expense(2)
|
| | | | 178 | | | | | | 58 | | | | | | 97 | | | | | | 23 | | | | | | — | | |
Finance and operating lease obligations
|
| | | | 123 | | | | | | 51 | | | | | | 47 | | | | | | 12 | | | | | | 13 | | |
Tower obligations, including interest
|
| | | | 114 | | | | | | 7 | | | | | | 15 | | | | | | 16 | | | | | | 76 | | |
Purchase obligations
|
| | | | 224 | | | | | | 130 | | | | | | 60 | | | | | | 21 | | | | | | 13 | | |
Total
|
| | | $ | 1,690 | | | | | | 249 | | | | | | 665 | | | | | | 674 | | | | | | 102 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Cash flow information | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities
|
| | | $ | 278 | | | | | | 276 | | |
Net cash provided by (used in) investing activities
|
| | | $ | (193) | | | | | | (214) | | |
Net cash provided by (used in) financing activities
|
| | | $ | (107) | | | | | | (76) | | |
|
Variable rate debt
|
| |
Fixed rate debt
|
| |||||||||||||||
|
Principal
amount |
| |
Weighted avg
interest rate |
| |
Principal
amount |
| |
Weighted avg
interest rate |
| |||||||||
|
dollar amounts in millions
|
| ||||||||||||||||||
|
$451
|
| | | | 6.3% | | | | | $ | 600 | | | | | | 4.8% | | |
Name
|
| |
Positions
|
|
John C. Malone
Age: 84 |
| |
Chairman of the Board of GCI Liberty.
Mr. Malone has also served as Chairman of the Board of Liberty Broadband since November 2014, Director of QVC Group, Inc., a Delaware entity (formerly, Qurate Retail, Inc.) (“QVC Group”), since 1994, Director and Chairman of the Board of Liberty Media since December 2010 and August 2011, respectively, Director of Warner Bros. Discovery since April 2022, Chairman of the Board of Liberty Global plc since June 2013, Chairman of the Board and Chief Executive Officer of QVC Group from 1994 until March 2018 and August 2005 until February 2006, respectively, Chairman of the Board of prior GCI Liberty from March 2018 until December 2020, Chairman of Liberty Expedia from November 2016 until July 2019, Director of Liberty Latin America Ltd. from December 2017 until December 2019, Director of Discovery from September 2008 until April 2022, Director and Chairman of the Board of DHC from March 2005 until September 2008 and May 2005 until September 2008, respectively, Chairman of the Board of LGI from June 2005 until June 2013, Director of LMI from March 2004 until June 2005, Director of UnitedGlobalCom, Inc. from January 2002 until June 2005, Director of Lions Gate Entertainment Corp. from March 2015 until September 2018, Director of Charter from May 2013 until July 2018, Director of Expedia from August 2005 until November 2012 and from December 2012 until December 2017, Director of Liberty TripAdvisor from August 2014 until June 2015, Director of Sirius XM from April 2009 until May 2013, Director of Ascent Capital Group, Inc. from January 2010 until September 2012, Director of Live Nation from January 2010 until February 2011, Chairman of the Board of DIRECTV (including predecessors) from February 2008 until June 2010 and Director of IAC/InterActiveCorp from May 2006 until June 2010.
Mr. Malone, as President of Tele-Communications, Inc., co-founded Liberty Media’s predecessor and is considered one of the preeminent figures in the media and telecommunications industry. He is well known for his sophisticated problem solving and risk assessment skills.
|
|
Ronald A. Duncan
Age: 72 |
| |
President, Chief Executive Officer and Director of GCI Liberty.
Mr. Duncan has also served as the President and Chief Executive Officer of GCI Holdings since March 2018. Mr. Duncan was a co-founder of the prior GCI Liberty, Inc.’s (“prior GCI Liberty”) predecessor, General Communication, Inc., an Alaska corporation, and served as a director on prior GCI Liberty, Inc.’s board of directors, including the board of prior GCI Liberty’s predecessor, from 1979 until its acquisition by Liberty
|
|
Name
|
| |
Positions
|
|
| | |
Broadband in 2020. Mr. Duncan served as Chief Executive Officer of prior GCI Liberty’s predecessor from January 1989 to March 2018 and its President from January 1989 to August 2017.
Mr. Duncan’s decades-long leadership of prior GCI Liberty and its predecessor provides GCI Liberty with important telecommunications industry and regional expertise.
|
|
[ ] | | | [ ] | |
Name
|
| |
Positions
|
|
Brian J. Wendling
Age: 52 |
| |
Chief Accounting Officer and Principal Financial Officer of GCI Liberty.
Mr. Wendling has also served as Principal Financial Officer and Chief Accounting Officer of Liberty Broadband, Liberty Media and QVC Group since July 2019 and January 2020, respectively, and Senior Vice President and Chief Financial Officer of Liberty TripAdvisor since January 2016. Mr. Wendling has resigned from his officer roles with QVC Group effective March 31, 2025. Mr. Wendling has held various positions with certain of these companies and their predecessors since 1999. Mr. Wendling also previously served as Principal Financial Officer and Chief Accounting Officer of ABHI from December 2022 to August 2024, LMAC from November 2020 to December 2022 and prior GCI Liberty from July 2019 and January 2020, respectively, to December 2020.
Mr. Wendling has served on the board of comScore, Inc. since March 2021.
|
|
Renee L. Wilm
Age: 51 |
| |
Chief Legal Officer and Chief Administrative Officer of GCI Liberty.
Ms. Wilm has also served as Chief Legal Officer and Chief Administrative Officer of Liberty Broadband, Liberty Media, QVC Group and Liberty Tripadvisor since September 2019 and January 2021, respectively. Ms. Wilm has resigned from the Chief Administrative Officer role of QVC Group effective March 31, 2025. Ms. Wilm also served as Chief Executive Officer of Las Vegas Grand Prix, Inc., a wholly owned subsidiary of Liberty Media and Formula 1, from January 2022 to February 2025.
Prior to September 2019, Ms. Wilm was a Senior Partner with the law firm Baker Botts L.L.P., where she represented Liberty TripAdvisor, Liberty Media, QVC Group, Liberty Broadband and prior GCI Liberty and their predecessors for over twenty years, specializing in mergers and acquisitions, complex capital structures and shareholder arrangements, as well as
|
|
Name
|
| |
Positions
|
|
| | | securities offerings and matters of corporate governance and securities law compliance. At Baker Botts, Ms. Wilm was a member of the Executive Committee, the East Coast Corporate Department Chair and Partner-in-Charge of the New York office. Ms. Wilm also served as Chief Legal Officer and Chief Administrative Officer of ABHI from December 2022 to August 2024 and LMAC from November 2020 to December 2022 and January 2021 to December 2022, respectively, a director of LMAC from January 2021 to December 2022 and the Chief Legal Officer of prior GCI Liberty from September 2019 to December 2020. | |
| | |
Number of securities
to be issued upon exercise of outstanding options, warrants and rights or settlement of restricted stock units (a) |
| |
Weighted average
exercise price of outstanding options, warrants and rights (b) |
| |
Number of securities
available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c)(2) |
| |||||||||
Equity compensation plans approved by security holders(1)
|
| | | | | | | | | | | | | | | | | | |
GCI Liberty, Inc. 2025 Omnibus Incentive Plan
|
| | | | | | | | | | | | | | |
|
[ ]
|
| |
GLIBA
|
| | | | — | | | | | | — | | | | | | | | |
GLIBB
|
| | | | — | | | | | | — | | | | | | | | |
GLIBK
|
| | | | — | | | | | | — | | | | | | | | |
Series A Ventures Group common stock
|
| | | | — | | | | | | — | | | | | | — | | |
Series B Ventures Group common stock
|
| | | | — | | | | | | — | | | | | | — | | |
Series C Ventures Group common stock
|
| | | | — | | | | | | — | | | | | | — | | |
GCI Liberty, Inc. Transitional Stock Adjustment Plan
|
| | | | | | | | | | | | | | | | —(3) | | |
GLIBA
|
| | | | — | | | | | | — | | | | | | | | |
GLIBB
|
| | | | — | | | | | | — | | | | | | | | |
GLIBK
|
| | | | [ ](4) | | | | | | — | | | | | | | | |
Name and Address of Beneficial Owner
|
| |
Title of Series
|
| |
Amount and Nature
of Beneficial Ownership (in thousands) |
| |
Percent
of Series (%) |
| |
Voting
Power (%) |
| ||||||||||||
[John C. Malone
c/o Liberty Media Corporation 12300 Liberty Boulevard Englewood, CO 80112] |
| | | | GLIBA | | | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | |
| | | GLIBB | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
| | | GLIBK | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
[ ]
|
| | | | GLIBA | | | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | |
| | | GLIBB | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
| | | GLIBK | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
[ ]
|
| | | | GLIBA | | | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | |
| | | GLIBB | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
| | | GLIBK | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
[ ]
|
| | | | GLIBA | | | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | |
| | | GLIBB | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
| | | GLIBK | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
[ ]
|
| | | | GLIBA | | | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | |
| | | GLIBB | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
| | | GLIBK | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
[ ]
|
| | | | GLIBA | | | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | |
| | | GLIBB | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
| | | GLIBK | | | | | | [ ] | | | | | | [ ] | | | | | | | | |
Name
|
| |
Title of Series
|
| |
Amount and Nature
of Beneficial Ownership (in thousands) |
| |
Percent
of Series (%) |
| |
Voting
Power (%) |
| ||||||||||||
John C. Malone
Chairman of the Board |
| | | | GLIBA | | | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | |
| | | GLIBB | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
| | | GLIBK | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
Ronald A. Duncan
President, Chief Executive Officer and Director |
| | | | GLIBA | | | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | |
| | | GLIBB | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
| | | GLIBK | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
[ ]
Director |
| | | | GLIBA | | | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | |
| | | GLIBB | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
| | | GLIBK | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
Brian J. Wendling
Chief Accounting Officer and Principal Financial Officer |
| | | | GLIBA | | | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | |
| | | GLIBB | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
| | | GLIBK | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
Renee L. Wilm
Chief Legal Officer and Chief Administrative Officer |
| | | | GLIBA | | | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | |
| | | GLIBB | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
| | | GLIBK | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
All directors and executive officers as a group ([ ] persons)
|
| | | | GLIBA | | | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | |
| | | GLIBB | | | | | | [ ] | | | | | | [ ] | | | | | | | | | ||
| | | GLIBK | | | | | | [ ] | | | | | | [ ] | | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | |
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 74 | | | | | | 79 | | |
Trade and other receivables, net
|
| | | | 184 | | | | | | 169 | | |
Prepaid and other current assets
|
| | | | 61 | | | | | | 66 | | |
Total current assets
|
| | | | 319 | | | | | | 314 | | |
Property and equipment, net (note 2)
|
| | | | 1,150 | | | | | | 1,053 | | |
Intangible assets not subject to amortization (note 4) | | | | | | | | | | | | | |
Goodwill
|
| | | | 746 | | | | | | 746 | | |
Cable certificates
|
| | | | 550 | | | | | | 550 | | |
Other
|
| | | | 41 | | | | | | 40 | | |
| | | | | 1,337 | | | | | | 1,336 | | |
Intangible assets subject to amortization, net (note 4)
|
| | | | 411 | | | | | | 461 | | |
Other assets, net
|
| | | | 165 | | | | | | 167 | | |
Total assets
|
| | | | 3,382 | | | | | | 3,331 | | |
Liabilities and Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 110 | | | | | | 82 | | |
Deferred revenue
|
| | | | 21 | | | | | | 30 | | |
Current portion of debt (note 5)
|
| | | | 3 | | | | | | 3 | | |
Other current liabilities
|
| | | | 58 | | | | | | 55 | | |
Total current liabilities
|
| | | | 192 | | | | | | 170 | | |
Long-term debt, net (note 5)
|
| | | | 1,066 | | | | | | 1,018 | | |
Obligations under tower obligations and finance leases, excluding current portion
(note 6) |
| | | | 72 | | | | | | 83 | | |
Long-term deferred revenue
|
| | | | 113 | | | | | | 65 | | |
Deferred income tax liabilities (note 7)
|
| | | | 359 | | | | | | 349 | | |
Other liabilities
|
| | | | 151 | | | | | | 143 | | |
Total liabilities
|
| | | | 1,953 | | | | | | 1,828 | | |
Redeemable noncontrolling interest in equity of subsidiary (note 8)
|
| | | | 15 | | | | | | 20 | | |
Equity | | | | | | | | | | | | | |
Member’s equity: | | | | | | | | | | | | | |
Member’s investment
|
| | | | 1,777 | | | | | | 1,766 | | |
Retained earnings (deficit)
|
| | | | (363) | | | | | | (283) | | |
Total equity
|
| | | | 1,414 | | | | | | 1,483 | | |
Commitments and contingencies (note 11) | | | | | | | | | | | | | |
Total liabilities and equity
|
| | | $ | 3,382 | | | | | | 3,331 | | |
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions,
except per share amounts |
| |||||||||
Revenue
|
| | | $ | 1,016 | | | | | | 981 | | |
Operating costs and expenses: | | | | | | | | | | | | | |
Operating expense (exclusive of depreciation and amortization)
|
| | | | 669 | | | | | | 639 | | |
Depreciation and amortization
|
| | | | 207 | | | | | | 230 | | |
| | | | | 876 | | | | | | 869 | | |
Operating income (loss)
|
| | | | 140 | | | | | | 112 | | |
Other income (expense): | | | | | | | | | | | | | |
Interest expense (including amortization of deferred loan fees)
|
| | | | (49) | | | | | | (51) | | |
Other, net
|
| | | | 6 | | | | | | 4 | | |
| | | | | (43) | | | | | | (47) | | |
Earnings (loss) before income taxes
|
| | | | 97 | | | | | | 65 | | |
Income tax benefit (expense)
|
| | | | (27) | | | | | | (24) | | |
Net earnings (loss)
|
| | | $ | 70 | | | | | | 41 | | |
Unaudited Pro Forma basic net earnings (loss) attributable to Series A, Series B and Series C GCI Liberty, Inc. shareholders per common share (note 2)
|
| | | $ | 2.44 | | | | | | NA | | |
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net earnings (loss)
|
| | | $ | 70 | | | | | | 41 | | |
Adjustments to reconcile net earnings (loss) to net cash from operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 207 | | | | | | 230 | | |
Stock-based compensation
|
| | | | 13 | | | | | | 19 | | |
Deferred income tax expense (benefit)
|
| | | | 10 | | | | | | 22 | | |
Other, net
|
| | | | (4) | | | | | | (4) | | |
Change in operating assets and liabilities:
|
| | | | | | | | | | | | |
Current and other assets
|
| | | | 27 | | | | | | 56 | | |
Payables and other liabilities
|
| | | | (45) | | | | | | (88) | | |
Net cash provided by (used in) operating activities
|
| | | | 278 | | | | | | 276 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Capital expenditures
|
| | | | (247) | | | | | | (222) | | |
Grant proceeds received for capital expenditures
|
| | | | 54 | | | | | | 6 | | |
Other investing activities, net
|
| | | | — | | | | | | 2 | | |
Net cash provided by (used in) investing activities
|
| | | | (193) | | | | | | (214) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Borrowings of debt
|
| | | | 155 | | | | | | — | | |
Repayment of debt, tower obligations and finance leases
|
| | | | (107) | | | | | | (6) | | |
Dividends paid to parent
|
| | | | (150) | | | | | | (65) | | |
Other financing activities, net
|
| | | | (5) | | | | | | (5) | | |
Net cash provided by (used in) financing activities
|
| | | | (107) | | | | | | (76) | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | | (22) | | | | | | (14) | | |
Cash, cash equivalents and restricted cash, beginning of period
|
| | | | 97 | | | | | | 111 | | |
Cash, cash equivalents and restricted cash, end of period
|
| | | $ | 75 | | | | | | 97 | | |
| | |
Member’s
investment |
| |
Retained
earnings (deficit) |
| |
Total
equity |
| |||||||||
| | |
amounts in millions
|
| |||||||||||||||
Balances at December 31, 2022
|
| | | $ | 1,750 | | | | | | (259) | | | | | | 1,491 | | |
Net earnings (loss)
|
| | | | — | | | | | | 41 | | | | | | 41 | | |
Stock-based compensation
|
| | | | 19 | | | | | | — | | | | | | 19 | | |
Dividends paid to parent
|
| | | | — | | | | | | (65) | | | | | | (65) | | |
Other
|
| | | | (3) | | | | | | — | | | | | | (3) | | |
Balances at December 31, 2023
|
| | | | 1,766 | | | | | | (283) | | | | | | 1,483 | | |
Net earnings (loss)
|
| | | | — | | | | | | 70 | | | | | | 70 | | |
Stock-based compensation
|
| | | | 13 | | | | | | — | | | | | | 13 | | |
Dividends paid to parent
|
| | | | — | | | | | | (150) | | | | | | (150) | | |
Other
|
| | | | (2) | | | | | | — | | | | | | (2) | | |
Balances at December 31, 2024
|
| | | $ | 1,777 | | | | | | (363) | | | | | | 1,414 | | |
| | | | | | | | |
Additions
|
| |
Deductions
|
| | | | | | | ||||||
| | |
Balance at
beginning of year |
| |
Charged to
costs and expenses |
| |
Write-offs net
of recoveries |
| |
Balance at
end of year |
| ||||||||||||
2024
|
| | | $ | 5 | | | | | | 4 | | | | | | (5) | | | | | | 4 | | |
2023
|
| | | $ | 4 | | | | | | 5 | | | | | | (4) | | | | | | 5 | | |
| | |
December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Land
|
| | | $ | 13 | | | | | | 16 | | |
Buildings (25 years)
|
| | | | 114 | | | | | | 108 | | |
Telephony transmission equipment and distribution facilities (5 – 20 years)
|
| | | | 899 | | | | | | 832 | | |
Cable transmission equipment and distribution facilities (5 – 30 years)
|
| | | | 156 | | | | | | 118 | | |
Support equipment and systems (3 – 20 years)
|
| | | | 128 | | | | | | 112 | | |
Fiber optic cable systems (15 – 25 years)
|
| | | | 130 | | | | | | 128 | | |
Other (2 – 20 years)
|
| | | | 87 | | | | | | 72 | | |
Construction in progress
|
| | | | 302 | | | | | | 197 | | |
| | | | | 1,829 | | | | | | 1,583 | | |
Accumulated depreciation
|
| | | | (679) | | | | | | (530) | | |
Property and equipment, net
|
| | | $ | 1,150 | | | | | | 1,053 | | |
|
Balance at December 31, 2022
|
| | | $ | 81 | | |
|
Liability incurred
|
| | | | 1 | | |
|
Accretion expense
|
| | | | 2 | | |
|
Liability settled
|
| | | | — | | |
|
Balance at December 31, 2023
|
| | | | 84 | | |
|
Liability incurred
|
| | | | 1 | | |
|
Accretion expense
|
| | | | 3 | | |
|
Liability settled
|
| | | | — | | |
|
Balance at December 31, 2024
|
| | | $ | 88 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
GCI Holdings | | | | | | | | | | | | | |
Consumer Revenue
|
| | | | | | | | | | | | |
Data
|
| | | $ | 246 | | | | | | 245 | | |
Wireless
|
| | | | 142 | | | | | | 145 | | |
Other
|
| | | | 44 | | | | | | 45 | | |
Business Revenue
|
| | | | | | | | | | | | |
Data
|
| | | | 457 | | | | | | 412 | | |
Wireless
|
| | | | 40 | | | | | | 43 | | |
Other
|
| | | | 11 | | | | | | 14 | | |
Lease, grant, and revenue from subsidies
|
| | | | 76 | | | | | | 77 | | |
Total
|
| | | $ | 1,016 | | | | | | 981 | | |
| | |
Year ended December 31,
|
| |||
| | |
2024
|
| |||
| | |
amounts in millions, except
per share amounts |
| |||
Net earnings (loss)
|
| | | $ | 70 | | |
Pro Forma shares outstanding
|
| | | | 28.7 | | |
Unaudited pro forma net earnings (loss) per share
|
| | | $ | 2.44 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Cash paid for interest, net of amounts capitalized
|
| | | $ | 56 | | | | | | 56 | | |
Cash paid for taxes, net
|
| | | $ | 24 | | | | | | 3 | | |
Noncash activity: | | | | | | | | | | | | | |
Property and equipment expenditures incurred but not yet paid
|
| | | $ | 27 | | | | | | 15 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 74 | | | | | | 79 | | |
Restricted cash included in other current assets
|
| | | | — | | | | | | 16 | | |
Restricted cash included in other long-term assets
|
| | | | 1 | | | | | | 2 | | |
Total cash and cash equivalents and restricted cash at end of period
|
| | | $ | 75 | | | | | | 97 | | |
| | |
December 31, 2024
|
| |
December 31, 2023
|
| ||||||||||||||||||||||||||||||
| | |
Gross
carrying amount |
| |
Accumulated
amortization |
| |
Net
carrying amount |
| |
Gross
carrying amount |
| |
Accumulated
amortization |
| |
Net
carrying amount |
| ||||||||||||||||||
| | |
amounts in millions
|
| |||||||||||||||||||||||||||||||||
Customer relationships
|
| | | $ | 515 | | | | | | (173) | | | | | | 342 | | | | | | 515 | | | | | | (132) | | | | | | 383 | | |
Other amortizable intangible assets
|
| | | | 165 | | | | | | (96) | | | | | | 69 | | | | | | 156 | | | | | | (78) | | | | | | 78 | | |
Total
|
| | | $ | 680 | | | | | | (269) | | | | | | 411 | | | | | | 671 | | | | | | (210) | | | | | | 461 | | |
|
2025
|
| | | $ | 56 | | |
|
2026
|
| | | $ | 53 | | |
|
2027
|
| | | $ | 50 | | |
|
2028
|
| | | $ | 49 | | |
|
2029
|
| | | $ | 42 | | |
| | |
Outstanding
principal December 31, 2024 |
| |
Carrying value
|
| ||||||||||||
| | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||||||||
| | |
amounts in millions
|
| |||||||||||||||
Senior notes
|
| | | $ | 600 | | | | | | 619 | | | | | | 623 | | |
Senior credit facility
|
| | | | 447 | | | | | | 447 | | | | | | 394 | | |
Wells Fargo note payable
|
| | | | 4 | | | | | | 4 | | | | | | 5 | | |
Deferred financing costs
|
| | | | | | | | | | (1) | | | | | | (1) | | |
Total debt
|
| | | $ | 1,051 | | | | | | 1,069 | | | | | | 1,021 | | |
Debt classified as current
|
| | | | | | | | | | (3) | | | | | | (3) | | |
Total long-term debt
|
| | | | | | | | | $ | 1,066 | | | | | | 1,018 | | |
|
2025
|
| | | $ | 3 | | |
|
2026
|
| | | $ | 208 | | |
|
2027
|
| | | $ | 238 | | |
|
2028
|
| | | $ | 601 | | |
|
2029
|
| | | $ | 2 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Operating lease cost(1)
|
| | | $ | 61 | | | | | | 62 | | |
Finance lease cost | | | | | | | | | | | | | |
Depreciation of leased assets
|
| | | $ | 1 | | | | | | 1 | | |
Total finance lease cost
|
| | | $ | 1 | | | | | | 1 | | |
| | |
December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Weighted-average remaining lease term (years): | | | | | | | | | | | | | |
Finance leases
|
| | | | 1.6 | | | | | | 2.5 | | |
Operating leases
|
| | | | 3.7 | | | | | | 4.1 | | |
Weighted-average discount rate: | | | | | | | | | | | | | |
Finance leases
|
| | | | 4.3% | | | | | | 4.3% | | |
Operating leases
|
| | | | 7.4% | | | | | | 7.7% | | |
| | |
December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Operating leases: | | | | | | | | | | | | | |
Operating lease ROU assets, net(1)
|
| | | $ | 109 | | | | | | 105 | | |
Current operating lease liabilities(2)
|
| | | $ | 48 | | | | | | 45 | | |
Operating lease liabilities(3)
|
| | | | 60 | | | | | | 56 | | |
Total operating lease liabilities
|
| | | $ | 108 | | | | | | 101 | | |
Finance Leases: | | | | | | | | | | | | | |
Property and equipment, at cost
|
| | | $ | 8 | | | | | | 8 | | |
Accumulated depreciation
|
| | | | (3) | | | | | | (2) | | |
Property and equipment, net
|
| | | $ | 5 | | | | | | 6 | | |
Current obligations under finance leases(4)
|
| | | $ | 1 | | | | | | 1 | | |
Obligations under finance leases
|
| | | | — | | | | | | 1 | | |
Total finance lease liabilities
|
| | | $ | 1 | | | | | | 2 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
Operating cash outflows from operating leases
|
| | | $ | 56 | | | | | | 59 | | |
Financing cash outflows from finance leases
|
| | | $ | 1 | | | | | | 1 | | |
ROU assets obtained in exchange for lease obligations | | | | | | | | | | | | | |
Operating leases
|
| | | $ | 61 | | | | | | 41 | | |
| | |
Finance
Leases |
| |
Operating
Leases |
| |
Tower
Obligations |
|
| | |
amounts in millions
|
| ||||||
2025
|
| | $1 | | | 50 | | | 7 | |
2026
|
| | — | | | 36 | | | 7 | |
2027
|
| | — | | | 11 | | | 8 | |
2028
|
| | — | | | 8 | | | 8 | |
2029
|
| | — | | | 4 | | | 8 | |
Thereafter
|
| | — | | | 13 | | | 76 | |
Total payments
|
| | 1 | | | 122 | | | 114 | |
Less: imputed interest
|
| | — | | | 14 | | | 39 | |
Total liabilities
|
| | $1 | | | 108 | | | 75 | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Current: | | | | | | | | | | | | | |
Federal
|
| | | $ | (12) | | | | | | — | | |
State and local
|
| | | | (5) | | | | | | (2) | | |
| | | | | (17) | | | | | | (2) | | |
Deferred: | | | | | | | | | | | | | |
Federal
|
| | | | (6) | | | | | | (16) | | |
State and local
|
| | | | (4) | | | | | | (6) | | |
| | | | | (10) | | | | | | (22) | | |
Income tax (expense) benefit
|
| | | $ | (27) | | | | | | (24) | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Computed expected tax benefit (expense)
|
| | | $ | (20) | | | | | | (14) | | |
State and local income taxes, net of federal income taxes
|
| | | | (7) | | | | | | (6) | | |
Executive compensation
|
| | | | (1) | | | | | | (3) | | |
Stock compensation
|
| | | | — | | | | | | (1) | | |
Non-deductible expenses
|
| | | | — | | | | | | (4) | | |
Federal income tax credits
|
| | | | 2 | | | | | | 3 | | |
Other, net
|
| | | | (1) | | | | | | 1 | | |
Income tax (expense) benefit
|
| | | $ | (27) | | | | | | (24) | | |
| | |
December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Deferred tax assets: | | | | | | | | | | | | | |
Tax loss and credit carryforwards
|
| | | $ | 2 | | | | | | 31 | | |
Deferred revenue
|
| | | | 18 | | | | | | 27 | | |
Operating lease liability
|
| | | | 30 | | | | | | 28 | | |
Other accrued liabilities
|
| | | | 8 | | | | | | 7 | | |
Asset retirement obligations
|
| | | | 25 | | | | | | 24 | | |
Other future deductible amounts
|
| | | | 23 | | | | | | 26 | | |
Deferred tax assets
|
| | | | 106 | | | | | | 143 | | |
Valuation allowance
|
| | | | (1) | | | | | | (1) | | |
Net deferred tax assets
|
| | | | 105 | | | | | | 142 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Fixed assets
|
| | | | 182 | | | | | | 196 | | |
Intangible assets
|
| | | | 252 | | | | | | 266 | | |
Operating lease ROU assets
|
| | | | 30 | | | | | | 29 | | |
Deferred tax liabilities
|
| | | | 464 | | | | | | 491 | | |
Net deferred tax liabilities
|
| | | $ | 359 | | | | | | 349 | | |
Transaction Date
|
| |
Loan to
Investment Fund (in millions) |
| |
Interest
Rate on Loan to Investment Fund |
| |
Maturity Date
|
| |
Bank
Investment (in millions) |
| |
Loan to
Unicom (in millions) |
| |
Interest
Rate on Loan(s) to Unicom |
| |
Expected Put
Option Exercise |
| ||||||||||||
March 21, 2017
|
| | | $ | 6.7 | | | | | | 1.0% | | | |
March 21, 2040
|
| | | $ | 3.3 | | | | | $ | 9.8 | | | |
0.7%
|
| |
March 2024(1)
|
|
December 22, 2017
|
| | | $ | 10.4 | | | | | | 1.0% | | | |
December 22, 2047
|
| | | $ | 5.1 | | | | | $ | 14.7 | | | |
0.7% to 1.2%
|
| |
December 2024(2)
|
|
October 2, 2019
|
| | | $ | 4.8 | | | | | | 1.0% | | | |
October 2, 2049
|
| | | $ | 2.2 | | | | | $ | 6.7 | | | |
1.8%
|
| |
October 2026
|
|
November 24, 2020
|
| | | $ | 11.5 | | | | | | 1.0% | | | |
November 24, 2050
|
| | | $ | 4.9 | | | | | $ | 15.8 | | | |
0.8%
|
| |
November 2027
|
|
March 29, 2022
|
| | | $ | 13.2 | | | | | | 1.0% | | | |
March 29, 2052
|
| | | $ | 5.6 | | | | | $ | 18.2 | | | |
0.7% to 1.4%
|
| |
March 2029
|
|
December 21, 2022
|
| | | $ | 5.9 | | | | | | 1.0% | | | |
December 21, 2052
|
| | | $ | 2.6 | | | | | $ | 8.2 | | | |
1.4%
|
| |
December 2029
|
|
May 2, 2023
|
| | | $ | 6.4 | | | | | | 1.3% | | | |
May 2, 2053
|
| | | $ | 2.8 | | | | | $ | 9.0 | | | |
1.0%
|
| |
May 2030
|
|
| | |
Series C
(000’s) |
| |
Weighted
Average GDFV |
| ||||||
RSUs outstanding at December 31, 2023
|
| | | | 298 | | | | | $ | 105.81 | | |
Granted
|
| | | | 96 | | | | | $ | 57.07 | | |
Vested
|
| | | | (106) | | | | | $ | 91.32 | | |
Cancelled
|
| | | | (33) | | | | | $ | 101.94 | | |
RSUs outstanding at December 31, 2024
|
| | | | 255 | | | | | $ | 93.95 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
amounts in millions
|
| |||||||||
Business direct costs
|
| | | $ | 127 | | | | | | 120 | | |
Consumer direct costs
|
| | | | 152 | | | | | | 152 | | |
Technology expense
|
| | | | 260 | | | | | | 252 | | |
Other expense
|
| | | | 117 | | | | | | 96 | | |
Stock-based compensation
|
| | | | 13 | | | | | | 19 | | |
Total operating expenses
|
| | | $ | 669 | | | | | | 639 | | |
Item
|
| |
Amount
|
| |||
Registration Statement filing fee
|
| | | $ | 371,369 | | |
Accountants’ fees and expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Printing
|
| | | | * | | |
Transfer and distribution agent fees and expenses
|
| | | | * | | |
Miscellaneous
|
| | | | * | | |
Total
|
| | | $ | * | | |
Exhibit
Number |
| |
Exhibit Description
|
|
2.1 | | | Form of Separation and Distribution Agreement between Liberty Broadband Corporation and GCI Liberty, Inc.** | |
3.1 | | | Form of Amended and Restated Articles of Incorporation of GCI Liberty, Inc.** | |
3.2 | | | Form of Amended and Restated Bylaws of GCI Liberty, Inc.** | |
3.3 | | | Form of Certificate of Designations of Preferred Stock of GCI Liberty, Inc.** | |
4.1 | | | | |
4.2 | | | | |
5.1 | | | Opinion of O’Melveny & Myers LLP as to the legality of the securities being registered** | |
10.1 | | | Form of Tax Sharing Agreement between Liberty Broadband Corporation and GCI Liberty, Inc.** | |
10.2 | | | Form of Tax Receivables Agreement between Liberty Broadband Corporation and GCI Liberty, Inc.** | |
10.3+ | | | | |
10.4+ | | | Form of GCI Liberty, Inc. Transitional Stock Adjustment Plan** | |
10.5+ | | | Form of GCI Liberty 2025 Omnibus Incentive Plan** | |
10.6 | | | Form of Indemnification Agreement between GCI Liberty, Inc. and its executive officers/directors** | |
10.7 | | | Form of Services Agreement between GCI Liberty, Inc. and Liberty Media Corporation** | |
10.8 | | | Form of Facilities Sharing Agreement between GCI Liberty, Inc., Liberty Property Holdings, Inc, and Liberty Media Corporation** | |
10.9 | | | Form of Aircraft Time Sharing Agreement between GCI Liberty, Inc. and Liberty Media Corporation** | |
10.10 | | | Amendment Agreement, dated as of March 25, 2025, among GCI, LLC, the subsidiary guarantors party thereto, the lenders party thereto, Credit Agricole Corporate and Investment Bank, as administrative agent, and the other parties thereto* | |
Exhibit
Number |
| |
Exhibit Description
|
|
10.11 | | | | |
21.1 | | | | |
23.1 | | | | |
23.2 | | | Consent of O’Melveny & Myers LLP (included in Exhibit 5.1)** | |
24.1 | | | | |
99.1 | | | | |
99.2 | | | Consent of [ ] to be named a director** | |
107 | | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ John C. Malone
John C. Malone
|
| |
Director
|
| |
March 31, 2025
|
|
|
/s/ Ronald A. Duncan
Ronald A. Duncan
|
| |
President and Chief Executive Officer (Principal Executive Officer)
|
| |
March 31, 2025
|
|
|
/s/ Brian J. Wendling
Brian J. Wendling
|
| |
Chief Accounting Officer and Principal Financial Officer (Principal Accounting Officer) and Director
|
| |
March 31, 2025
|
|
|
/s/ Renee L. Wilm
Renee L. Wilm
|
| |
Chief Legal Officer and Chief Administrative Officer and Director
|
| |
March 31, 2025
|
|