Liberty Statements
LB
Liberty Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
246
100
—
0
—
0
—
0
173
70.3
225
91.5
21
8.5
228
92.7
8
3.3
253
102.8
58
23.6
195
79.3
1.364
143
245
100
—
0
—
0
—
0
167
68.2
217
88.6
28
11.4
305
124.5
4
1.6
309
126.1
68
27.8
241
98.4
1.685
143
250
100
—
0
—
0
—
0
176
70.4
237
94.8
13
5.2
262
104.8
5
2
262
104.8
57
22.8
205
82
1.395
147
240
100
—
0
—
0
—
0
164
68.3
219
91.3
21
8.8
191
79.6
6
2.5
208
86.7
46
19.2
162
67.5
1.1
147
245
100
—
0
—
0
—
0
166
67.8
222
90.6
23
9.4
306
124.9
2
0.8
326
133.1
74
30.2
252
102.9
1.71
147
246
100
—
0
—
0
—
0
172
69.9
230
93.5
16
6.5
89
36.2
14
5.7
92
37.4
23
9.3
69
28
0.47
147
250
100
—
0
—
0
—
0
178
71.2
245
98
5
2
258
103.2
3
1.2
232
92.8
54
21.6
178
71.2
1.19
149
248
100
—
0
—
0
—
0
175
70.6
241
97.2
7
2.8
422
170.2
-34
-13.7
376
151.6
61
24.6
315
127
2.05
154
239
100
—
0
—
0
—
0
165
69
230
96.2
9
3.8
433
181.2
-18
-7.5
582
243.5
117
49
465
194.6
2.87
162
238
100
—
0
—
0
—
0
167
70.2
231
97.1
7
2.9
414
173.9
-21
-8.8
344
144.5
45
18.9
299
125.6
1.77
169
249
100
—
0
—
0
—
0
192.5
77.3
260.7
104.7
-11.7
-4.7
534.2
214.5
-23.4
-9.4
487
195.6
100.2
40.2
386.7
155.3
2.19
176.3
250.2
100
—
0
—
0
—
0
180.4
72.1
248.5
99.3
1.7
0.7
259.6
103.8
14.8
5.9
297.9
119.1
61.1
24.4
236.9
94.7
1.29
183
242.3
100
—
0
—
0
—
0
177.5
73.3
244.4
100.9
-2.1
-0.9
95.1
39.2
22.7
9.4
101.1
41.7
44.9
18.5
56.3
23.2
0.3
189.7
246.5
100
—
0
—
0
—
0
173.7
70.5
237.4
96.3
9.1
3.7
255.2
103.5
-8.1
-3.3
64
26
11.8
4.8
52.2
21.2
0.27
196.1
38.3
100
—
0
—
0
—
0
50.3
131.3
64.5
168.4
-26.2
-68.4
247.7
646.7
2.1
5.5
180.7
471.8
-83.6
-218.3
264.3
690.1
1.43
184.8
4.2
100
—
0
—
0
—
0
20.5
488.1
20.5
488.1
-16.3
-388.1
145.5
3464.3
—
0
93.9
2235.7
25
595.2
69
1642.9
0.38
182.5
4.1
100
—
0
—
0
—
0
13.5
329.3
13.9
339
-9.8
-239.02
153
3731.7
—
0
97.2
2370.7
25
609.8
72.2
1761
0.39
182.8
4.1
100
—
0
—
0
—
0
10.9
265.9
11.4
278
-7.3
-178.05
55.8
1361
0.2
4.9
-10.6
-258.5
-2.8
-68.3
-7.8
-190.2
-0.04
181.9
3.9
100
—
0
—
0
—
0
11.8
302.6
12.2
312.8
-8.3
-212.8
140
3589.7
0.2
5.1
121.4
3112.8
29.5
756.4
92
2359
0.5
182.8
3.7
100
—
0
—
0
—
0
10.8
291.9
11.3
305.4
-7.6
-205.4
55.1
1489.2
0.4
10.8
36.6
989.2
9.1
245.9
27.5
743.2
0.15
183
3.7
100
—
0
—
0
—
0
10.4
281.1
10.9
294.6
-7.2
-194.6
39.5
1067.6
—
0
16
432.4
3.9
105.4
12.1
327
0.07
182.8
3.5
100
—
0
—
0
—
0
9.2
262.9
9.7
277.1
-6.2
-177.1
28.7
820
—
0
-18.9
-540
-4.6
-131.4
-14.3
-408.6
-0.08
181.4
3.6
100
—
0
—
0
1.6
44.4
6.6
183.3
8.7
241.7
-5.1
-141.7
33.2
922.2
—
0
19.7
547.2
4.9
136.1
14.8
411.1
0.08
182.6
3.5
100
—
0
—
0
1.4
40
5.7
162.9
7.6
217.1
-4.1
-117.1
84.6
2417.1
0.1
2.9
77.4
2211.4
17.8
508.6
59.6
1702.9
0.33
182.6
3.4
100
—
0
—
0
1.5
44.1
6
176.5
8.4
247.1
-5.1
-150.00000000000003
25.1
738.2
—
0
14.8
435.3
4.2
123.5
10.6
311.8
0.06
182.5
11.8
100
—
0
—
0
1.4
11.9
7.2
61
9.5
80.5
2.3
19.5
4.5
38.1
—
0
-20
-169.5
-5
-42.4
-15.1
-128
-0.08
181.3
3.4
—
—
1.9
6.6
9.4
-6
2 477.5
—
2 496.1
951
2 061
11
187.2
3.4
—
—
1.4
6.8
9.2
-5.8
-7.7
—
-17.2
-7.3
-9.9
-0.05
181.8
3.1
—
—
2.4
7.1
10.4
-7.3
8.5
—
-5.5
-2.5
-3
-0.02
181.8
3.1
—
—
2.4
6.2
9.5
-6.4
15.7
—
-22.8
-8.4
-14.4
-0.08
181.8
3.2
—
—
2.2
7.6
10.9
-7.7
68.4
0.2
71.6
26
45.6
0.25
182.9
20.6
—
—
2.4
10.6
14
6.6
15.1
—
5.4
1.7
3.8
0.02
182.6
3
—
—
2.9
9.8
13.7
-10.7
667.7
—
1 435.1
545
890.2
6.28
141.8
3.8
—
—
2.7
9.5
13.2
-9.4
-25.5
0.1
-36.5
-14.3
-22.2
-0.22
103.3
50
—
—
4.1
12.4
17.7
32.3
-40.5
0.1
-33.9
-5.5
-28.4
-0.28
101.7
15.2
—
—
3.5
10.6
14.9
0.3
-28.3
—
-28.9
-9.6
-19.3
-0.19
103.7
12.6
—
—
3.7
11.5
16
-3.4
-8
—
-12.3
-4.4
-7.8
-0.08
103
13.3
—
—
5.7
14.4
23.4
-10
-45.1
—
4.9
-0.4
5.3
0.05
100.9
17.5
-0.2
17.8
4.6
11.5
18.5
-0.8
-4.1
—
-66.5
-19.7
-46.8
-0.49
95.3
17.4
0.2
17.2
4.7
9.7
16.8
0.4
-45.8
—
-50.4
-18.4
-32
-0.37
85.8
17.1
0.2
17
4.8
18.1
25.3
-8.4
18.8
—
6
4.1
1.9
0.02
85.8
16.9
0.3
16.6
4.4
15.1
21.2
-4.6
-40.9
—
-91.3
-33.6
-57.7
-0.67
85.8
16.9
1.4
15.5
2.4
9.8
13.3
2.3
21.1
—
-14.9
-6
-8.8
-0.1
85.8
17.6
2.9
14.7
4.4
11.7
17.2
-2.4
-27.5
—
-82.1
-30.1
-52
-0.61
85.8
18.8
4.3
14.5
4.3
11
16.4
-1.9
20.6
—
15.6
7.6
8
0.09
85.8
24
6.9
17.1
4.3
9
14.6
2.5
14.4
—
16.9
5.8
11.1
0.13
85.8