GCI Liberty Reports Second Quarter 2025 Financial Results
Headlines include(1):
- Spin-off of GCI Liberty from Liberty Broadband completed July 14th
-
GCI(2) grew revenue
6% to , generated operating income of$261 million and increased Adjusted OIBDA(3)$51 million 26% to$108 million -
GCI Consumer revenue decreased
2% -
GCI Business revenue increased
14%
-
GCI Consumer revenue decreased
-
GCI generated net cash provided by operating activities of
and free cash flow of$342 million over the trailing twelve months ended June 30, 2025(3)$153 million -
Consumer cable modem subscribers declined
3% to 154,500 and consumer wireless lines in service grew1% to 207,000 - On June 27th, the Supreme Court ruled in favor of upholding the constitutionality of the Universal Service Fund (“USF”)
“GCI delivered strong results during the quarter, reflecting our operating progress and breadth of connectivity services,” said GCI Liberty CEO, Ron Duncan. “The strength of our business translated into solid revenue and Adjusted OIBDA growth, which also reflects benefits from last year’s healthcare and education upgrade cycle and efficiencies in our cost structure that we are actively managing. Importantly, we were very pleased with the Supreme Court’s ruling in late June upholding the Universal Service Fund. This provides clarity for GCI to continue the critical work of bridging the digital divide and ensuring high quality connectivity across rural communities in Alaska.”
Corporate Update
On July 14, 2025, Liberty Broadband Corporation (“Liberty Broadband”) completed the spin-off of the GCI business into a new entity called GCI Liberty. Holders of Liberty Broadband common stock received 0.2 of a share of the relevant series of GCI Liberty common stock per share of the corresponding series of Liberty Broadband common stock held. GCI Liberty consists of its wholly-owned subsidiaries, GCI, LLC, GCI Holdings, LLC (“GCI Holdings” or “GCI”) and their subsidiaries. GCI Holdings provides data, mobile, voice and managed services to consumer, business, government and carrier customers throughout
Discussion of Results
The following table provides the financial results and operating metrics of GCI Liberty for the second quarters of 2024 and 2025.
|
|
|
2Q24 |
|
|
2Q25 |
|
% Change |
|
(amounts in millions, except operating metrics) |
|
|
|
|
|
|
|
|
|
Consolidated Financial Metrics |
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
|
Consumer |
|
$ |
121 |
|
$ |
119 |
|
(2) |
% |
Business |
|
|
125 |
|
|
142 |
|
14 |
% |
Total revenue |
|
$ |
246 |
|
$ |
261 |
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
Operating expenses (exclusive of depreciation and amortization): |
|
|
|
|
|
|
|
|
|
Consumer direct costs |
|
$ |
36 |
|
$ |
35 |
|
(3) |
% |
Business direct costs |
|
|
32 |
|
|
26 |
|
(19) |
% |
Technology expense |
|
|
66 |
|
|
67 |
|
2 |
% |
Total operating expenses (exclusive of depreciation and amortization) |
|
$ |
134 |
|
$ |
128 |
|
(4) |
% |
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense (exclusive of stock-based compensation) |
|
$ |
26 |
|
$ |
25 |
|
(4) |
% |
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
$ |
4 |
|
$ |
5 |
|
25 |
% |
Depreciation and amortization |
|
$ |
52 |
|
$ |
52 |
|
— |
% |
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
$ |
30 |
|
$ |
51 |
|
70 |
% |
Operating income margin (%) |
|
|
|
|
|
|
|
730 |
bps |
|
|
|
|
|
|
|
|
|
|
Adjusted OIBDA(a) |
|
$ |
86 |
|
$ |
108 |
|
26 |
% |
Adjusted OIBDA margin(a) (%) |
|
|
|
|
|
|
|
640 |
bps |
|
|
|
|
|
|
|
|
|
|
Capital expenditures, net of grant proceeds |
|
$ |
58 |
|
$ |
51 |
|
(12) |
% |
_______________ | ||
(a) |
See reconciling schedule 1. |
GCI revenue increased
Operating income increased
Year to date, GCI has spent
On a trailing twelve-month basis through the second quarter of 2025, net cash provided by operating activities totaled
GCI Consumer
(amounts in millions, except operating metrics) |
|
|
2Q24 |
|
|
2Q25 |
|
% Change |
|
GCI Consumer |
|
|
|
|
|
|
|
|
|
Financial Metrics |
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
|
Data |
|
$ |
63 |
|
$ |
60 |
|
(5) |
% |
Wireless |
|
|
48 |
|
|
51 |
|
6 |
% |
Other |
|
|
10 |
|
|
8 |
|
(20) |
% |
Total revenue |
|
$ |
121 |
|
$ |
119 |
|
(2) |
% |
|
|
|
|
|
|
|
|
|
|
Consumer direct costs |
|
|
(36) |
|
|
(35) |
|
(3) |
% |
|
|
|
|
|
|
|
|
|
|
Consumer gross margin |
|
$ |
85 |
|
$ |
84 |
|
(1) |
% |
Consumer gross margin (%) |
|
|
|
|
|
|
|
40 |
bps |
|
|
|
|
|
|
|
|
|
|
Operating Metrics |
|
|
|
|
|
|
|
|
|
Data: |
|
|
|
|
|
|
|
|
|
Cable modem subscribers(a) |
|
|
159,000 |
|
|
154,500 |
|
(3) |
% |
Wireless: |
|
|
|
|
|
|
|
|
|
Lines in service(b) |
|
|
205,600 |
|
|
207,000 |
|
1 |
% |
_______________ | ||
(a) |
A cable modem subscriber is defined by the purchase of cable modem service regardless of the level of service purchased. If one entity purchases multiple cable modem service access points, each access point is counted as a subscriber. Small-to-Medium Business customers are included. |
|
(b) |
A wireless line in service is defined as a wireless device with a monthly fee for services. Small-to-Medium Business customers are included. |
GCI Consumer revenue totaled
Data revenue totaled
Wireless revenue totaled
GCI Consumer gross margin was
GCI Business
(amounts in millions, except operating metrics) |
|
|
2Q24 |
|
|
2Q25 |
|
% Change |
|
GCI Business |
|
|
|
|
|
|
|
|
|
Financial Metrics |
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
|
Data |
|
$ |
106 |
|
$ |
125 |
|
18 |
% |
Wireless |
|
|
12 |
|
|
10 |
|
(17) |
% |
Other |
|
|
7 |
|
|
7 |
|
— |
% |
Total revenue |
|
$ |
125 |
|
$ |
142 |
|
14 |
% |
|
|
|
|
|
|
|
|
|
|
Business direct costs |
|
|
(32) |
|
|
(26) |
|
(19) |
% |
|
|
|
|
|
|
|
|
|
|
Business gross margin |
|
$ |
93 |
|
$ |
116 |
|
25 |
% |
Business gross margin (%) |
|
|
|
|
|
|
|
730 |
bps |
GCI Business revenue totaled
Wireless revenue totaled
GCI Business gross margin was
FOOTNOTES
1) |
Unless otherwise noted, highlights compare financial information for the three months ended June 30, 2025 to the same period in 2024. GCI Liberty will discuss these highlights and other matters on GCI Liberty's earnings conference call that will begin at 11:15 a.m. (E.T.) on August 7, 2025. For information regarding how to access the call, please see “Important Notice” later in this document. |
|
2) |
GCI Liberty’s principal operating asset is GCI Holdings, which provides data, mobile, voice and managed services to consumer, business, government and carrier customers throughout |
|
3) |
For a definition of Adjusted OIBDA, Adjusted OIBDA margin and free cash flow and applicable non-GAAP reconciliations, see the accompanying schedule 1. |
NOTES
Cash and Debt
The following presentation is provided to separately identify cash, cash equivalents, restricted cash and debt of GCI Liberty as of March 31, 2025 and June 30, 2025.
(amounts in millions) |
|
3/31/2025 |
|
6/30/2025 |
||||
|
|
|
|
|
|
|
||
Cash, Cash Equivalents and Restricted Cash: |
|
$ |
149 |
|
|
$ |
117 |
|
|
|
|
|
|
|
|
||
Debt: |
|
|
|
|
|
|
||
Senior Notes(a) |
|
$ |
600 |
|
|
$ |
600 |
|
Senior Credit Facility |
|
|
454 |
|
|
|
369 |
|
Tower Obligations and Other(b) |
|
|
79 |
|
|
|
78 |
|
Total Debt |
|
$ |
1,133 |
|
|
$ |
1,047 |
|
GCI Leverage(c) |
|
|
2.8x |
|
|
|
2.3x |
|
|
|
|
|
|
|
|
||
Unamortized premium and deferred loan costs |
|
|
15 |
|
|
|
14 |
|
Tower obligations and finance leases (excluded from GAAP Debt) |
|
|
(75 |
) |
|
|
(74 |
) |
Total Debt (GAAP) |
|
$ |
1,073 |
|
|
$ |
987 |
|
_______________ | ||
(a) |
Principal amount of Senior Notes. |
|
(b) |
Includes the Wells Fargo Note Payable and current and long-term obligations under tower obligations and finance leases. |
|
(c) |
As defined in GCI's credit agreement. |
GCI Liberty cash, cash equivalents and restricted cash decreased
GCI Liberty debt decreased
As of June 30, 2025, GCI’s credit facility has undrawn capacity of
Prior to the spin-off,
Important Notice: GCI Liberty (Nasdaq: GLIBA, GLIBK) will discuss GCI Liberty’s earnings release on a conference call which will begin at 11:15 a.m. (E.T.) on August 7, 2025. The call can be accessed by dialing (877) 407-3944 or (412) 902-0038, passcode 13749438, at least 10 minutes prior to the start time. The call will also be broadcast live across the Internet and archived on our website. To access the webcast, go to https://www.gciliberty.com/investors/news-events/ir-calendar. Links to this press release and replays of the call will also be available on GCI Liberty’s website.
This press release includes certain forward-looking statements under the Private Securities Litigation Reform Act of 1995, including statements about business strategies, market potential, future financial prospects and capital expenditures. These forward-looking statements involve many risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements, including, without limitation, competitive issues, customer demand, economic conditions (including inflationary pressures), regulatory and legislative matters affecting our businesses, our ability to obtain or maintain roaming services and necessary communications equipment and our ability to obtain additional financing on terms acceptable to GCI Liberty. These forward-looking statements speak only as of the date of this press release, and GCI Liberty expressly disclaims any obligation or undertaking to disseminate any updates or revisions to any forward-looking statement contained herein to reflect any change in GCI Liberty's expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based. Please refer to the publicly filed documents of GCI Liberty, including the prospectus filed on July 2, 2025 with the Securities and Exchange Commission, as part of GCI Liberty’s Registration Statement on Form S-1 (File No. 333-286272), and the most recent Form 10-Q, for additional information about GCI Liberty and about the risks and uncertainties related to GCI Liberty which may affect the statements made in this press release.
NON-GAAP FINANCIAL MEASURES
SCHEDULE 1
To provide investors with additional information regarding our financial results, this press release includes a presentation of Adjusted OIBDA and trailing twelve months of free cash flow, which are non-GAAP financial measures, for GCI Liberty together with reconciliations to operating income and net cash provided by operating activities, respectively, as determined under GAAP, as well as Adjusted OIBDA margin. GCI Liberty defines Adjusted OIBDA as operating income (loss) plus depreciation and amortization, stock-based compensation, separately reported litigation settlements, restructuring and impairment charges. GCI Liberty defines Adjusted OIBDA margin as Adjusted OIBDA divided by revenue. GCI Liberty defines free cash flow as net cash provided by operating activities less capital expenditures net of grant proceeds received for capital expenditures.
GCI Liberty believes Adjusted OIBDA and free cash flow are important indicators of the operational strength and performance of its business by identifying those items that are not directly a reflection of business performance or indicative of ongoing business trends. In addition, these measures allow management to assess GCI Liberty’s performance, its ability to service its debt, fund operations and make additional investments with internally generated funds, perform analytical comparisons, and identify strategies to improve performance. GCI Liberty believes presenting free cash flow on a trailing twelve month basis more accurately demonstrates the company’s liquidity profile by minimizing seasonal fluctuations, particularly around timing of USF cash receipts. Because Adjusted OIBDA and free cash flow are used as measures of operating performance and liquidity, respectively, GCI Liberty views operating income and net cash provided by operating activities, respectively, as the most directly comparable GAAP measures. Adjusted OIBDA and free cash flow are not meant to replace or supersede operating income, net cash provided by operating activities or any other GAAP measure, but rather to supplement such GAAP measures in order to present investors with the same information that GCI Liberty’s management considers in assessing the results of operations and performance of its assets. Please see the table below for applicable reconciliations.
The following table provides a reconciliation of GCI Liberty’s operating income to Adjusted OIBDA for the three months ended June 30, 2024 and June 30, 2025 and net cash provided by operating activities to free cash flow for the twelve months ended June 30, 2025.
(amounts in millions) |
|
2Q24 |
|
|
2Q25 |
|
||
Operating Income |
|
$ |
30 |
|
$ |
51 |
||
Depreciation and amortization |
|
|
52 |
|
|
|
52 |
|
Stock-based compensation |
|
|
4 |
|
|
|
5 |
|
Adjusted OIBDA |
|
$ |
86 |
|
|
$ |
108 |
|
|
|
Twelve months |
||
|
|
ended |
||
(amounts in millions) |
|
6/30/2025 |
||
Net cash provided by (used in) operating activities |
|
$ |
342 |
|
Capital expenditures |
|
|
(243 |
) |
Grant proceeds |
|
|
54 |
|
Free cash flow |
|
$ |
153 |
|
GCI LIBERTY, INC. CONDENSED COMBINED BALANCE SHEET INFORMATION (unaudited) |
|||||||
|
|
|
|
|
|
||
|
|
June 30, |
|
December 31, |
|||
|
|
2025 |
|
2024 |
|||
|
|
amounts in millions |
|||||
Assets |
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
104 |
|
|
74 |
|
Trade and other receivables, net of allowance for credit losses of |
|
|
124 |
|
|
184 |
|
Prepaid and other current assets |
|
|
48 |
|
|
61 |
|
Total current assets |
|
|
276 |
|
|
319 |
|
Property and equipment, net |
|
|
1,184 |
|
|
1,150 |
|
Intangible assets not subject to amortization |
|
|
|
|
|
||
Goodwill |
|
|
746 |
|
|
746 |
|
Cable certificates |
|
|
550 |
|
|
550 |
|
Other |
|
|
41 |
|
|
41 |
|
|
|
|
1,337 |
|
|
1,337 |
|
Intangible assets subject to amortization, net |
|
|
392 |
|
|
411 |
|
Other assets, net |
|
|
165 |
|
|
165 |
|
Total assets |
|
|
3,354 |
|
|
3,382 |
|
|
|
|
|
|
|
||
Liabilities and Equity |
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
||
Accounts payable and accrued liabilities |
|
|
98 |
|
|
110 |
|
Deferred revenue |
|
|
24 |
|
|
21 |
|
Current portion of debt |
|
|
4 |
|
|
3 |
|
Other current liabilities |
|
|
68 |
|
|
58 |
|
Total current liabilities |
|
|
194 |
|
|
192 |
|
Long-term debt, net |
|
|
983 |
|
|
1,066 |
|
Obligations under tower obligations and finance leases |
|
|
70 |
|
|
72 |
|
Long-term deferred revenue |
|
|
130 |
|
|
113 |
|
Deferred income tax liabilities |
|
|
353 |
|
|
359 |
|
Other liabilities |
|
|
129 |
|
|
151 |
|
Total liabilities |
|
|
1,859 |
|
|
1,953 |
|
|
|
|
|
|
|
||
Redeemable noncontrolling interest in equity of subsidiary |
|
|
18 |
|
|
15 |
|
|
|
|
|
|
|
||
Equity |
|
|
|
|
|
||
Member's investment |
|
|
1,778 |
|
|
1,777 |
|
Retained earnings (deficit) |
|
|
(301 |
) |
|
(363 |
) |
Total equity |
|
|
1,477 |
|
|
1,414 |
|
|
|
|
|
|
|
||
Commitments and contingencies |
|
|
|
|
|
||
Total liabilities and equity |
|
$ |
3,354 |
|
|
3,382 |
|
GCI LIBERTY, INC. CONDENSED COMBINED STATEMENT OF OPERATIONS INFORMATION (unaudited) |
|||||||
|
|
|
|
|
|
||
|
|
Three months ended |
|||||
|
|
June 30, |
|||||
|
|
2025 |
|
2024 |
|||
|
|
amounts in millions, |
|||||
|
|
except per share amounts |
|||||
Revenue |
|
$ |
261 |
|
|
246 |
|
Operating costs and expenses: |
|
|
|
|
|
||
Operating expense (exclusive of depreciation and amortization) |
|
|
128 |
|
|
134 |
|
Selling, general and administrative expense (including stock-based compensation) |
|
|
30 |
|
|
30 |
|
Depreciation and amortization |
|
|
52 |
|
|
52 |
|
|
|
|
210 |
|
|
216 |
|
Operating income (loss) |
|
|
51 |
|
|
30 |
|
Other income (expense): |
|
|
|
|
|
||
Interest expense (including amortization of deferred loan fees) |
|
|
(12 |
) |
|
(13 |
) |
Other, net |
|
|
2 |
|
|
2 |
|
|
|
|
(10 |
) |
|
(11 |
) |
Earnings (loss) before income taxes |
|
|
41 |
|
|
19 |
|
Income tax benefit (expense) |
|
|
(14 |
) |
|
(6 |
) |
Net earnings (loss) |
|
$ |
27 |
|
|
13 |
|
Pro forma net earnings (loss) attributable to Series A, Series B and Series C GCI Group shareholders per common share |
|
$ |
0.94 |
|
|
NA |
|
GCI LIBERTY, INC. CONDENSED COMBINED STATEMENT OF CASH FLOWS INFORMATION (unaudited) |
|||||||
|
|
|
|
|
|
||
|
|
Six months ended |
|||||
|
|
June 30, |
|||||
|
|
2025 |
|
2024 |
|||
|
|
amounts in millions |
|||||
Cash flows from operating activities: |
|
|
|
|
|
||
Net earnings (loss) |
|
$ |
62 |
|
|
33 |
|
Adjustments to reconcile net earnings (loss) to net cash from operating activities: |
|
|
|
|
|
||
Depreciation and amortization |
|
|
105 |
|
|
102 |
|
Stock-based compensation |
|
|
7 |
|
|
7 |
|
Deferred income tax expense (benefit) |
|
|
(6 |
) |
|
11 |
|
Other, net |
|
|
(2 |
) |
|
(2 |
) |
Change in operating assets and liabilities: |
|
|
|
|
|
||
Current and other assets |
|
|
92 |
|
|
39 |
|
Payables and other liabilities |
|
|
(32 |
) |
|
(28 |
) |
Net cash provided by (used in) operating activities |
|
|
226 |
|
|
162 |
|
Cash flows from investing activities: |
|
|
|
|
|
||
Capital expenditures |
|
|
(119 |
) |
|
(123 |
) |
Grant proceeds received for capital expenditures |
|
|
19 |
|
|
19 |
|
Other investing activities, net |
|
|
6 |
|
|
— |
|
Net cash provided by (used in) investing activities |
|
|
(94 |
) |
|
(104 |
) |
Cash flows from financing activities: |
|
|
|
|
|
||
Borrowings of debt |
|
|
691 |
|
|
130 |
|
Repayments of debt, tower obligations and finance leases |
|
|
(775 |
) |
|
(82 |
) |
Contributions from (distributions to) member |
|
|
— |
|
|
(150 |
) |
Other financing activities, net |
|
|
(6 |
) |
|
— |
|
Net cash provided by (used in) financing activities |
|
|
(90 |
) |
|
(102 |
) |
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
|
42 |
|
|
(44 |
) |
Cash, cash equivalents and restricted cash, beginning of period |
|
|
75 |
|
|
97 |
|
Cash, cash equivalents and restricted cash, end of period |
|
$ |
117 |
|
|
53 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250806366677/en/
Shane Kleinstein (720) 875-5432
Source: GCI Liberty, Inc.