Liberty Media Corp
NASDAQ:FWONA

Watchlist Manager
Liberty Media Corp Logo
Liberty Media Corp
NASDAQ:FWONA
Watchlist
Price: 85.05 USD -0.82% Market Closed
Market Cap: 29B USD

Income Statement

Earnings Waterfall
Liberty Media Corp

Revenue
4B USD
Cost of Revenue
-2.7B USD
Gross Profit
1.3B USD
Operating Expenses
-825m USD
Operating Income
504m USD
Other Expenses
-282m USD
Net Income
222m USD

Income Statement
Liberty Media Corp

Rotate your device to view
Income Statement
Currency: USD
Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
5
6
7
15
41
79
132
174
208
239
255
279
300
314
328
254
175
96
19
72
130
182
220
211
196
188
192
195
199
198
195
191
177
160
146
132
124
125
123
120
121
130
149
171
195
210
214
218
217
215
208
201
197
222
Revenue
862
N/A
865
+0%
368
-57%
1 122
+205%
2 065
+84%
3 021
+46%
4 002
+32%
4 224
+6%
4 306
+2%
4 380
+2%
4 450
+2%
4 520
+2%
4 582
+1%
4 682
+2%
4 795
+2%
3 714
-23%
2 492
-33%
1 208
-52%
0
N/A
96
N/A
712
+642%
1 213
+70%
1 783
+47%
1 801
+1%
1 770
-2%
1 916
+8%
1 827
-5%
1 959
+7%
1 994
+2%
1 980
-1%
2 022
+2%
1 815
-10%
1 219
-33%
1 183
-3%
1 145
-3%
1 286
+12%
1 763
+37%
1 834
+4%
2 136
+16%
2 316
+8%
2 559
+10%
2 606
+2%
2 573
-1%
2 594
+1%
2 574
-1%
2 746
+7%
3 222
+17%
3 428
+6%
3 692
+8%
3 716
+1%
3 653
-2%
3 513
-4%
3 866
+10%
4 040
+5%
Gross Profit
Cost of Revenue
(376)
(279)
0
(271)
(605)
(946)
(1 334)
(1 446)
(1 499)
(1 555)
(1 580)
(1 595)
(1 728)
(1 765)
(1 823)
(1 425)
(905)
(471)
0
(68)
(482)
(836)
(1 219)
(1 232)
(1 232)
(1 328)
(1 273)
(1 340)
(1 367)
(1 351)
(1 394)
(1 289)
(864)
(981)
(974)
(1 015)
(1 397)
(1 295)
(1 489)
(1 600)
(1 736)
(1 781)
(1 750)
(1 761)
(1 746)
(1 867)
(2 240)
(2 339)
(2 553)
(2 533)
(2 488)
(2 508)
(2 642)
(2 711)
Gross Profit
486
N/A
586
+21%
368
-37%
851
+131%
1 460
+72%
2 075
+42%
2 668
+29%
2 778
+4%
2 807
+1%
2 825
+1%
2 870
+2%
2 925
+2%
2 854
-2%
2 917
+2%
2 972
+2%
2 289
-23%
1 587
-31%
737
-54%
0
N/A
28
N/A
230
+721%
377
+64%
564
+50%
569
+1%
538
-5%
588
+9%
554
-6%
619
+12%
627
+1%
629
+0%
628
0%
526
-16%
355
-33%
202
-43%
171
-15%
271
+58%
366
+35%
539
+47%
647
+20%
716
+11%
823
+15%
825
+0%
823
0%
833
+1%
828
-1%
879
+6%
982
+12%
1 089
+11%
1 139
+5%
1 183
+4%
1 165
-2%
1 005
-14%
1 224
+22%
1 329
+9%
Operating Income
Operating Expenses
(293)
(392)
(448)
(748)
(1 133)
(1 510)
(1 854)
(1 960)
(1 984)
(2 001)
(2 029)
(1 995)
(1 985)
(1 975)
(2 018)
(1 603)
(1 084)
(571)
(68)
(153)
(310)
(458)
(604)
(647)
(643)
(645)
(664)
(669)
(669)
(670)
(663)
(655)
(634)
(628)
(615)
(610)
(612)
(602)
(607)
(610)
(625)
(631)
(650)
(663)
(655)
(663)
(685)
(704)
(736)
(774)
(773)
(773)
(779)
(825)
Selling, General & Administrative
(146)
(150)
(176)
(401)
(685)
(990)
(1 269)
(1 354)
(1 372)
(1 363)
(1 383)
(1 368)
(1 365)
(1 377)
(1 412)
(1 104)
(773)
(443)
(58)
(74)
(122)
(160)
(199)
(203)
(195)
(190)
(204)
(210)
(212)
(215)
(210)
(208)
(197)
(189)
(174)
(173)
(180)
(188)
(210)
(223)
(244)
(261)
(288)
(307)
(308)
(319)
(316)
(332)
(354)
(388)
(408)
(417)
(437)
(455)
Depreciation & Amortization
(41)
(41)
(42)
(103)
(180)
(247)
(315)
(335)
(339)
(350)
(359)
(353)
(353)
(359)
(362)
(281)
(192)
(97)
(10)
(79)
(188)
(298)
(405)
(444)
(448)
(455)
(460)
(459)
(457)
(455)
(453)
(447)
(437)
(439)
(441)
(437)
(432)
(414)
(397)
(387)
(381)
(370)
(362)
(356)
(347)
(344)
(369)
(371)
(376)
(378)
(352)
(343)
(334)
(364)
Other Operating Expenses
(106)
(201)
(230)
(244)
(268)
(273)
(270)
(271)
(273)
(288)
(287)
(273)
(265)
(238)
(244)
(218)
(119)
(31)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(6)
(8)
(13)
(13)
(8)
(6)
Operating Income
193
N/A
194
+1%
(80)
N/A
103
N/A
327
+217%
565
+73%
814
+44%
818
+0%
823
+1%
824
+0%
841
+2%
930
+11%
869
-7%
942
+8%
954
+1%
686
-28%
503
-27%
166
-67%
(68)
N/A
(125)
-84%
(80)
+36%
(81)
-1%
(40)
+51%
(78)
-95%
(105)
-35%
(57)
+46%
(110)
-93%
(50)
+55%
(42)
+16%
(41)
+2%
(35)
+15%
(129)
-269%
(279)
-116%
(426)
-53%
(444)
-4%
(339)
+24%
(246)
+27%
(63)
+74%
40
N/A
106
+165%
198
+87%
194
-2%
173
-11%
170
-2%
173
+2%
216
+25%
297
+38%
385
+30%
403
+5%
409
+1%
392
-4%
232
-41%
445
+92%
504
+13%
Pre-Tax Income
Interest Income Expense
1 369
1 539
1 645
1 606
416
275
179
(77)
(163)
(277)
(303)
(308)
(302)
(472)
(491)
(381)
(387)
(72)
36
18
(21)
(117)
(280)
(189)
(104)
(27)
(108)
(288)
(400)
(407)
(411)
(493)
(478)
(502)
(285)
(28)
104
30
(211)
(304)
(284)
(189)
20
(64)
(67)
(70)
(161)
(30)
(135)
(179)
(338)
(297)
(132)
(181)
Non-Reccuring Items
(9)
12
22
7 479
7 481
7 460
7 978
500
499
498
0
0
0
0
(4)
507
507
507
511
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(9)
(20)
(23)
(105)
(107)
(99)
(110)
Total Other Income
32
270
42
69
48
(68)
(115)
(160)
(149)
(95)
(77)
(21)
(13)
4
(1)
3
3
2
21
23
18
22
16
8
15
12
18
23
29
29
45
45
40
41
23
23
18
15
14
14
27
32
58
63
70
77
75
80
76
83
68
87
133
108
Pre-Tax Income
1 585
N/A
2 015
+27%
1 629
-19%
9 257
+468%
8 272
-11%
8 232
0%
8 856
+8%
1 081
-88%
1 010
-7%
950
-6%
461
-51%
601
+30%
554
-8%
474
-14%
458
-3%
815
+78%
626
-23%
603
-4%
500
-17%
(84)
N/A
(83)
+1%
(176)
-112%
(304)
-73%
(259)
+15%
(194)
+25%
(72)
+63%
(200)
-178%
(315)
-58%
(413)
-31%
(419)
-1%
(401)
+4%
(577)
-44%
(717)
-24%
(887)
-24%
(706)
+20%
(344)
+51%
(124)
+64%
(18)
+85%
(157)
-772%
(184)
-17%
(59)
+68%
37
N/A
251
+578%
169
-33%
176
+4%
223
+27%
211
-5%
426
+102%
324
-24%
290
-10%
17
-94%
(85)
N/A
347
N/A
321
-7%
Net Income
Tax Provision
(368)
(532)
(469)
(65)
205
199
135
(122)
(97)
(66)
(66)
(259)
(219)
(185)
(210)
(297)
(248)
(225)
(171)
28
41
58
577
611
583
538
39
23
34
40
90
71
88
124
112
100
151
88
37
22
(62)
1
311
319
315
276
(27)
(56)
(45)
(12)
(47)
0
(74)
(99)
Income from Continuing Operations
1 217
1 483
1 160
9 192
8 477
8 431
8 991
959
913
884
395
342
335
289
248
518
378
378
329
(56)
(42)
(118)
273
352
389
466
(161)
(292)
(379)
(379)
(311)
(506)
(629)
(763)
(594)
(244)
27
70
(120)
(162)
(121)
38
562
488
491
499
184
370
279
278
(30)
(85)
273
222
Income to Minority Interest
(1)
(1)
2
(42)
(100)
(141)
(211)
(216)
(213)
(227)
(217)
(205)
(187)
(196)
(184)
(146)
(108)
(45)
0
0
0
(2)
(2)
(2)
(3)
(1)
0
0
1
0
0
0
0
(2)
(2)
(55)
(71)
(69)
(70)
(17)
(2)
(3)
(4)
(4)
(2)
0
1
1
0
0
0
0
0
0
Net Income (Common)
1 632
N/A
1 956
+20%
1 414
-28%
9 323
+559%
8 479
-9%
8 334
-2%
8 780
+5%
743
-92%
700
-6%
657
-6%
178
-73%
137
-23%
148
+8%
93
-37%
64
-31%
372
+481%
270
-27%
333
+23%
329
-1%
(56)
N/A
(42)
+25%
(120)
-186%
255
N/A
334
+31%
370
+11%
449
+21%
(150)
N/A
(281)
-87%
(367)
-31%
(368)
0%
(311)
+15%
(506)
-63%
(629)
-24%
(765)
-22%
(596)
+22%
(299)
+50%
(44)
+85%
1
N/A
(190)
N/A
(179)
+6%
(123)
+31%
35
N/A
558
+1 494%
484
-13%
489
+1%
499
+2%
185
-63%
371
+101%
279
-25%
278
0%
(30)
N/A
(85)
-183%
273
N/A
222
-19%
EPS (Diluted)
13.26
N/A
15.9
+20%
3.8
-76%
77.04
+1 927%
69.32
-10%
68.87
-1%
24.46
-64%
6.46
-74%
2.02
-69%
1.89
-6%
0.52
-72%
0.39
-25%
0.43
+10%
0.26
-40%
0.19
-27%
4.44
+2 237%
3.19
-28%
3.97
+24%
3.93
-1%
-0.27
N/A
-0.19
+30%
-0.52
-174%
1.1
N/A
1.44
+31%
1.6
+11%
1.94
+21%
-0.64
N/A
-1.21
-89%
-1.58
-31%
-1.59
-1%
-1.34
+16%
-2.18
-63%
-2.71
-24%
-3.3
-22%
-2.57
+22%
-1.29
+50%
-0.19
+85%
0.04
N/A
-0.82
N/A
-0.77
+6%
-0.52
+32%
0.16
N/A
2.39
+1 394%
2.07
-13%
2.08
+0%
2.12
+2%
0.79
-63%
1.57
+99%
1.19
-24%
1.11
-7%
-0.12
N/A
-0.33
-175%
1.1
N/A
0.89
-19%