|
Segment Information (Tables)
|
9 Months Ended |
|
Sep. 30, 2014
|
| Segment Information |
|
| Schedule of performance measures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
|
|
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
Adjusted
|
|
|
|
Adjusted
|
|
|
|
|
|
Revenue
|
|
OIBDA
|
|
Revenue
|
|
OIBDA
|
|
|
|
|
|
(amounts in thousands)
|
|
|
TruePosition
|
|
$
|
17,445
|
|
3,033
|
|
17,627
|
|
(1,048)
|
|
|
Charter
|
|
|
2,287,000
|
|
750,000
|
|
2,118,000
|
|
710,000
|
|
|
Corporate and other
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
|
|
|
2,304,445
|
|
753,033
|
|
2,135,627
|
|
708,952
|
|
|
Eliminate equity method affiliate
|
|
|
(2,287,000)
|
|
(750,000)
|
|
(2,118,000)
|
|
(710,000)
|
|
|
Combined Liberty Broadband
|
|
$
|
17,445
|
|
3,033
|
|
17,627
|
|
(1,048)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30,
|
|
|
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
Adjusted
|
|
|
|
Adjusted
|
|
|
|
|
Revenue
|
|
OIBDA
|
|
Revenue
|
|
OIBDA
|
|
|
|
|
(amounts in thousands)
|
|
|
TruePosition
|
|
$
|
51,512
|
|
(5,252)
|
|
60,449
|
|
2,592
|
|
|
Charter
|
|
|
6,748,000
|
|
2,303,000
|
|
6,007,000
|
|
2,056,000
|
|
|
Corporate and other
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
|
|
|
6,799,512
|
|
2,297,748
|
|
6,067,449
|
|
2,058,592
|
|
|
Eliminate equity method affiliate
|
|
|
(6,748,000)
|
|
(2,303,000)
|
|
(6,007,000)
|
|
(2,056,000)
|
|
|
Combined Liberty Broadband
|
|
$
|
51,512
|
|
(5,252)
|
|
60,449
|
|
2,592
|
|
|
| Schedule of other information |
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2014
|
|
|
|
|
Total
|
|
Investments
|
|
Capital
|
|
|
|
|
assets
|
|
in affiliates
|
|
expenditures
|
|
|
|
|
(amounts in thousands)
|
|
|
TruePosition
|
|
$
|
175,302
|
|
—
|
|
1,117
|
|
|
Charter
|
|
|
20,950,000
|
|
—
|
|
1,678,000
|
|
|
Corporate and other
|
|
|
2,833,002
|
|
2,373,627
|
|
—
|
|
|
|
|
|
23,958,304
|
|
2,373,627
|
|
1,679,117
|
|
|
Eliminate equity method affiliate
|
|
|
(20,950,000)
|
|
—
|
|
(1,678,000)
|
|
|
Combined Liberty Broadband
|
|
$
|
3,008,304
|
|
2,373,627
|
|
1,117
|
|
|
| Schedule of reconciliation of segment Adjusted OIBDA to earnings (loss) before income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
|
|
Nine months
|
|
|
|
|
ended September 30,
|
|
ended September 30,
|
|
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
|
|
|
|
(amounts in thousands)
|
|
|
Combined segment Adjusted OIBDA
|
|
$
|
3,033
|
|
(1,048)
|
|
(5,252)
|
|
2,592
|
|
|
Stock-based compensation
|
|
|
(190)
|
|
(367)
|
|
(735)
|
|
(1,082)
|
|
|
Depreciation and amortization
|
|
|
(2,479)
|
|
(1,065)
|
|
(6,583)
|
|
(3,374)
|
|
|
Gain on legal settlement
|
|
|
6,000
|
|
—
|
|
6,000
|
|
—
|
|
|
Dividend and interest income
|
|
|
1,228
|
|
1,766
|
|
4,231
|
|
5,203
|
|
|
Share of earnings (loss) of affiliates, net
|
|
|
(34,542)
|
|
(38,400)
|
|
(95,968)
|
|
(65,666)
|
|
|
Realized and unrealized gains (losses) on financial instruments, net
|
|
|
(12,532)
|
|
9,167
|
|
23,745
|
|
68,029
|
|
|
Gain (loss) on dilution of investment in affiliate
|
|
|
(10,953)
|
|
(52,163)
|
|
(61,162)
|
|
(55,219)
|
|
|
Other, net
|
|
|
8
|
|
(8)
|
|
(60)
|
|
(45)
|
|
|
Earnings (loss) before income taxes
|
|
$
|
(50,427)
|
|
(82,118)
|
|
(135,784)
|
|
(49,562)
|
|
|