Document_and_Entity_Informatio
Document and Entity Information | 9 Months Ended | |||
Sep. 30, 2014 | Nov. 30, 2014 | Nov. 30, 2014 | Nov. 30, 2014 | |
Class A common stock | Series B common stock | Class C common stock | ||
Entity Registrant Name | 'Liberty Broadband Corp | ' | ' | ' |
Entity Central Index Key | '0001611983 | ' | ' | ' |
Document Type | '10-Q | ' | ' | ' |
Document Period End Date | 30-Sep-14 | ' | ' | ' |
Amendment Flag | 'false | ' | ' | ' |
Current Fiscal Year End Date | '--12-31 | ' | ' | ' |
Entity Current Reporting Status | 'Yes | ' | ' | ' |
Entity Filer Category | 'Non-accelerated Filer | ' | ' | ' |
Entity Common Stock, Shares Outstanding | ' | 26,119,116 | 2,467,647 | 57,174,643 |
Document Fiscal Year Focus | '2014 | ' | ' | ' |
Document Fiscal Period Focus | 'Q3 | ' | ' | ' |
Condensed_Combined_Balance_She
Condensed Combined Balance Sheets (USD $) | Sep. 30, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||
Current assets: | ' | ' |
Cash and cash equivalents | $47,411 | $9,251 |
Trade and other receivables, net | 478 | 523 |
Deferred income tax assets | 23,922 | 17,598 |
Derivative instruments | 113,080 | 97,847 |
Note receivable from former parent | ' | 19,060 |
Other current assets | 5,797 | 10,515 |
Total current assets | 190,688 | 154,794 |
Investments in available-for-sale securities | 340,826 | 326,700 |
Investments in affiliates, accounted for using the equity method | 2,373,627 | 2,402,024 |
Property and equipment, net | 3,775 | 4,660 |
Goodwill | 45,600 | 20,669 |
Intangible assets subject to amortization, net | 31,527 | 429 |
Deferred income tax assets | 22,188 | ' |
Other assets, at cost, net of accumulated amortization | 73 | 103 |
Total assets | 3,008,304 | 2,909,379 |
Current liabilities: | ' | ' |
Accounts payable and accrued liabilities | 12,848 | 9,335 |
Deferred revenue | 21,329 | 3,260 |
Derivative instruments | 64,984 | 54,600 |
Other current liabilities | 10,034 | 2,912 |
Total current liabilities | 109,195 | 70,107 |
Deferred revenue | 37,617 | 35,740 |
Deferred income tax liabilities | ' | 24,338 |
Total liabilities | 146,812 | 130,185 |
Equity | ' | ' |
Parent's investment | 3,156,394 | 2,986,079 |
Accumulated other comprehensive earnings, net of taxes | 7,674 | 7,890 |
Retained earnings (accumulated deficit) | -302,576 | -214,775 |
Total equity | 2,861,492 | 2,779,194 |
Commitments and contingencies | ' | ' |
Total liabilities and equity | $3,008,304 | $2,909,379 |
Condensed_Combined_Statements_
Condensed Combined Statements of Operations (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, except Per Share data, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 |
Revenue: | ' | ' | ' | ' |
Service | $14,589 | $15,451 | $43,840 | $45,575 |
Product | 2,856 | 2,176 | 7,672 | 14,874 |
Total revenue | 17,445 | 17,627 | 51,512 | 60,449 |
Operating costs and expenses | ' | ' | ' | ' |
Cost of goods sold | 207 | 2,896 | 713 | 14,132 |
Operating, including stock-based compensation | 1,701 | 1,937 | 4,970 | 6,087 |
Selling, general and administrative, including stock-based compensation | 8,006 | 9,779 | 37,932 | 25,602 |
Research and development, including stock-based compensation | 4,688 | 4,430 | 13,884 | 13,118 |
Gain on legal settlement | -6,000 | ' | -6,000 | ' |
Depreciation and amortization | 2,479 | 1,065 | 6,583 | 3,374 |
Total operating costs and expenses | 11,081 | 20,107 | 58,082 | 62,313 |
Operating income (loss) | 6,364 | -2,480 | -6,570 | -1,864 |
Other income (expense): | ' | ' | ' | ' |
Dividend and interest income | 1,228 | 1,766 | 4,231 | 5,203 |
Share of earnings (losses) of affiliates (note 5) | -34,542 | -38,400 | -95,968 | -65,666 |
Realized and unrealized gains (losses) on financial instruments, net (note 3) | -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 |
Net earnings (loss) before income taxes | -50,427 | -82,118 | -135,784 | -49,562 |
Income tax benefit (expense) | 18,437 | 30,098 | 47,983 | 16,683 |
Net earnings (loss) attributable to Liberty Broadband shareholders | ($31,990) | ($52,020) | ($87,801) | ($32,879) |
Unaudited Pro Forma basic net earnings (loss) attributable to Series A and Series B Liberty Broadband shareholders per common share (in dollars per share) | ($0.37) | ($0.61) | ($1.02) | ($0.38) |
Condensed_Combined_Statements_1
Condensed Combined Statements of Comprehensive Earnings (Loss) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 |
Condensed Combined Statements of Comprehensive Earnings (Loss) | ' | ' | ' | ' |
Net earnings (loss) | ($31,990) | ($52,020) | ($87,801) | ($32,879) |
Other comprehensive earnings (loss), net of taxes: | ' | ' | ' | ' |
Unrealized holding gains (losses) arising during the period | -307 | 1,196 | -2,909 | 2,776 |
Share of other comprehensive earnings (loss) of equity affiliates | 806 | 1,275 | 2,693 | 2,620 |
Other comprehensive earnings (loss), net of taxes | 499 | 2,471 | -216 | 5,396 |
Comprehensive earnings (loss) attributable to Liberty Broadband shareholders | ($31,491) | ($49,549) | ($88,017) | ($27,483) |
Condensed_Combined_Statements_2
Condensed Combined Statements of Cash Flows (USD $) | 9 Months Ended | |
In Thousands, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 |
Cash flows from operating activities: | ' | ' |
Net earnings (loss) | ($87,801) | ($32,879) |
Adjustments to reconcile net earnings (loss) to net cash provided by operating activities: | ' | ' |
Depreciation and amortization | 6,583 | 3,374 |
Stock-based compensation | 735 | 1,082 |
Share of (earnings) loses of affiliates, net | -95,968 | -65,666 |
Realized and unrealized (gains) losses on financial instruments, net | -23,745 | -68,029 |
(Gain) loss on dilution of investment in affiliate | 61,162 | 55,219 |
Deferred income tax expense (benefit) | -54,427 | -29,344 |
Other, net | 716 | 680 |
Changes in operating assets and liabilities: | ' | ' |
Current and other assets | 1,623 | 4,231 |
Payables and other liabilities | 23,106 | 20,389 |
Net cash provided by operating activities | 22,488 | 19,029 |
Cash flows from investing activities: | ' | ' |
Capital expended for property and equipment | -1,117 | -489 |
Proceeds (payments) from issuances or settlements of financial instruments, net | ' | -59,612 |
Cash paid for acquisitions, net of cash acquired | -48,088 | ' |
Investments in equity method affiliates | -124,492 | -2,565,149 |
Amounts loaned to parent | -60,952 | -58,927 |
Repayments by parent on loan receivable | 80,012 | 47,591 |
Other investing activities, net | -6 | -6 |
Net cash used in investing activities | -154,643 | -2,636,592 |
Cash flows from financing activities: | ' | ' |
Proceeds from issuances of financial instruments | 68,019 | 44,398 |
Payments from settlements of financial instruments | -68,019 | -44,398 |
Contribution from (distribution to) parent, net | 170,315 | 2,620,151 |
Net cash provided by (used in) financing activities | 170,315 | 2,620,151 |
Net increase in cash | 38,160 | 2,588 |
Cash and cash equivalents, beginning of period | 9,251 | 10,031 |
Cash and cash equivalents, end of period | $47,411 | $12,619 |
Condensed_Combined_Statement_o
Condensed Combined Statement of Equity (USD $) | Parent's Investment | Accumulated other comprehensive earnings | Retained earnings (accumulated) deficit | Total |
In Thousands, unless otherwise specified | ||||
Balance at Dec. 31, 2013 | $2,986,079 | $7,890 | ($214,775) | $2,779,194 |
Increase (Decrease) in Stockholders' Equity | ' | ' | ' | ' |
Net earnings (loss) | ' | ' | -87,801 | -87,801 |
Other comprehensive earnings (loss) | ' | -216 | ' | -216 |
Contribution from Distribution to Parent | 170,315 | ' | ' | 170,315 |
Balance at Sep. 30, 2014 | $3,156,394 | $7,674 | ($302,576) | $2,861,492 |
Basis_of_Presentation
Basis of Presentation | 9 Months Ended | |||||||
Sep. 30, 2014 | ||||||||
Basis of Presentation | ' | |||||||
Basis of Presentation | ' | |||||||
(1) Basis of Presentation | ||||||||
During May 2014, the board of Liberty Media Corporation and its subsidiaries (“Liberty,” formerly named Liberty Spinco, Inc.) authorized management to pursue a plan to spin-off to its stockholders common stock of a newly formed company to be called Liberty Broadband Corporation (“Liberty Broadband” or the “Company”), and to distribute subscription rights to acquire shares of Series C Liberty Broadband common stock (the “Broadband Spin-Off”). Liberty Broadband is comprised of, among other things, (i) Liberty’s former interest in Charter Communications (“Charter”), (ii) Liberty’s former wholly-owned subsidiary TruePosition, Inc. (“TruePosition”), (iii) Liberty’s former minority equity investment in Time Warner Cable, Inc. (“Time Warner”), (iv) certain deferred tax liabilities, as well as liabilities related to the Time Warner written call option and (v) initial indebtedness, pursuant to margin loans entered into prior to the completion of the Broadband Spin-Off. | ||||||||
At 5:00 p.m., New York City time, on November 4, 2014 the Broadband Spin-Off was completed and shares of Liberty Broadband common stock were distributed to the shareholders of Liberty as of a record date of 5:00 p.m., New York City time, on October 29, 2014. The Broadband Spin-Off is intended to be tax-free to stockholders of Liberty. In the Broadband Spin-Off, record holders of Liberty Series A, Series B and Series C common stock received one-fourth of a share of the corresponding series of Liberty Broadband common stock for each share of Liberty common stock held by them as of the record date for the Broadband Spin-Off, with cash in lieu of fractional shares. | ||||||||
In addition, it is expected that on December 10, 2014, Liberty Broadband will distribute to its stockholders subscription rights to acquire one share of Series C Liberty Broadband common stock for every five shares of Liberty Broadband common stock held as of 5:00 p.m., New York City time, on December 4, 2014, the record date for the distribution of these subscription rights (irrespective of the series of common stock held). The subscription rights are being issued to raise capital for general corporate purposes of Liberty Broadband and will enable the holders to acquire shares of Series C Liberty Broadband common stock at a 20% discount to the 20-trading day volume weighted average trading price of the Series C Liberty Broadband common stock following the completion of the Broadband Spin-Off. The subscription rights will become publicly traded following establishment of the exercise price and the commencement of the rights offering, and the rights offering will expire on the 20th trading day following its commencement. The rights offering is intended to be tax-free to stockholders of Liberty Broadband and the distribution of the subscription rights is subject to various conditions, including the receipt of an opinion of tax counsel. | ||||||||
The accompanying (a) condensed combined balance sheet as of December 31, 2013, which has been derived from audited financial statements, and (b) interim unaudited condensed combined financial statements have been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”) and represent a combination of the historical financial information of TruePosition, Liberty’s interest in Charter, Liberty’s minority equity investment in Time Warner and certain deferred tax liabilities, as well as liabilities related to the Time Warner call option. These financial statements refer to the combination of the aforementioned subsidiary, investments, and financial instruments, as “Liberty Broadband,” “the Company,” “us,” “we” and “our” in the notes to the combined financial statements. The Broadband Spin-Off will be accounted for at historical cost due to the pro rata nature of the distribution to holders of Liberty common stock. All significant intercompany accounts and transactions have been eliminated in the condensed combined financial statements. | ||||||||
In May 2014, the FASB issued new accounting guidance on revenue from contracts with customers. The new guidance requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. The updated guidance will replace most existing revenue recognition guidance in GAAP when it becomes effective and permits the use of either a retrospective or cumulative effect transition method. This guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2016. The Company has not yet selected a transition method and is currently evaluating the effect that the updated standard will have its financial statements and related disclosures. | ||||||||
Spin-Off of Liberty Broadband from Liberty Media Corporation | ||||||||
Following the Broadband Spin-Off, Liberty and Liberty Broadband operate as separate, publicly traded companies, and neither has any stock ownership, beneficial or otherwise, in the other. In connection with the Broadband Spin-Off, Liberty and Liberty Broadband entered into certain agreements in order to govern certain of the ongoing relationships between the two companies after the Broadband Spin-Off and to provide for an orderly transition. These agreements include a reorganization agreement, a services agreement, a facilities sharing agreement and a tax sharing agreement. | ||||||||
The reorganization agreement provides for, among other things, the principal corporate transactions (including the internal restructuring) required to effect the Broadband Spin-Off, certain conditions to the Broadband Spin-Off and provisions governing the relationship between Liberty Broadband and Liberty with respect to and resulting from the Broadband Spin-Off. The tax sharing agreement provides for the allocation and indemnification of tax liabilities and benefits between Liberty and Liberty Broadband and other agreements related to tax matters. Among other things, pursuant to the tax sharing agreement, Liberty Broadband has agreed to indemnify Liberty, subject to certain limited exceptions, for losses and taxes resulting from the Broadband Spin-Off to the extent such losses or taxes result primarily from, individually or in the aggregate, the breach of certain restrictive covenants made by Liberty Broadband (applicable to actions or failures to act by Liberty Broadband and its subsidiaries following the completion of the Broadband Spin-Off). Pursuant to the services agreement, Liberty provides Liberty Broadband with general and administrative services including legal, tax, accounting, treasury and investor relations support. Under the facilities sharing agreement, Liberty Broadband shares office space with Liberty and related amenities at Liberty’s corporate headquarters. Liberty Broadband will reimburse Liberty for direct, out-of-pocket expenses incurred by Liberty in providing these services and for costs that will be negotiated semi-annually. | ||||||||
Acquisition of Skyhook Wireless, Inc. | ||||||||
On February 14, 2014, TruePosition acquired 100% of the outstanding common shares of Skyhook Wireless, Inc. (“Skyhook”), a Delaware corporation, for approximately $57.5 million in cash. Skyhook is a provider of hybrid wireless positioning technology and contextual location intelligence. Acquisition related costs of $958 thousand are included in selling, general and administrative expenses for the nine months ended September 30, 2014. TruePosition used its cash plus a capital contribution of $49.4 million from Liberty during 2014 to fund the acquisition. TruePosition has placed $6.0 million of the cash consideration into an escrow account for use to settle any indemnification claims made by TruePosition during the 12 months subsequent to closing the acquisition. After 12 months, any remaining funds will be paid to the selling parties. | ||||||||
The initial purchase price allocation for Skyhook is as follows (amounts in thousands): | ||||||||
Cash and cash equivalents | $ | 9,442 | ||||||
Tradename | 4,500 | |||||||
Goodwill | 24,931 | |||||||
Amortizable intangible assets | 31,098 | |||||||
Other assets | 1,353 | |||||||
Accounts payable and accrued liabilities | -6,905 | |||||||
Deferred revenue | -5,000 | |||||||
Deferred taxes | -1,889 | |||||||
$ | 57,530 | |||||||
Amortizable intangible assets acquired include tradenames, customer relationships, and software. The fair value of these assets was determined using projected cash flows based on Level 3 inputs, and the remaining useful life of these assets was determined to be 5 years. Accordingly, the amortizable intangible assets acquired will be amortized straight-line over this period. Goodwill is calculated as the excess of the consideration transferred over the identifiable net assets acquired and represents the future economic benefits expected to arise from other intangible assets acquired that do not qualify for separate recognition, including assembled workforce and non-contractual relationships. The initial purchase price allocation is subject to change upon receipt of the final valuation analysis for Skyhook. | ||||||||
Assuming the Skyhook transaction took place on January 1, 2013, the statement of operations data for the three and nine months ended September 30, 2013 would have been as follows on a pro forma basis: | ||||||||
Three months ended | Nine months ended | |||||||
September 30, | September 30, | |||||||
2013 | 2013 | |||||||
(amounts in thousands) | ||||||||
Revenue | $ | 19,833 | 66,408 | |||||
Operating income (loss) | $ | -5,230 | -10,319 | |||||
Other income (expense), net | $ | -82,783 | -47,891 | |||||
Income tax benefit (expense) | $ | 31,207 | 16,655 | |||||
Net income (loss) attributable to Liberty Broadband stockholders | $ | -56,806 | -41,555 | |||||
Proforma basic net earnings (loss) per share attributable to Liberty Broadband stockholders | $ | -0.66 | -0.48 | |||||
The previous amounts were determined using historical results of Liberty Broadband and Skyhook, including purchase accounting amortization. Such amounts are not indicative of what actual amounts might have been had the transaction occurred as of that date. | ||||||||
In mid November 2014, Skyhook was notified that one of its significant customers is not expected to renew its contract for 2015. Negotiations are still ongoing but approximately 30-40% of Skyhook’s revenue may not be recurring for 2015. Management is working to understand the ultimate impact of the decrease in Skyhook revenue but a decline in Skyhook’s future operating results is expected unless further discussions with the customer are successful. Since the impact of the nonrenewal of the contract could be significant to Skyhook projected cash flows, an impairment of intangibles at TruePosition may be possible in the fourth quarter of 2014 based on further analysis. | ||||||||
Pro_Forma_Earnings_per_Share_E
Pro Forma Earnings per Share (EPS) | 9 Months Ended |
Sep. 30, 2014 | |
Pro Forma Earnings per Share (EPS) | ' |
Pro Forma Earnings per Share (EPS) | ' |
(2) Pro Forma Earnings per Share (EPS) | |
Unaudited pro forma earnings (loss) per common share for all periods presented is computed by dividing net earnings (loss) for the respective period by 85,761,332 common shares, which is the aggregate number of shares of Series A, Series B and Series C common stock that were issued upon completion of the Broadband Spin-Off on November 4, 2014. | |
Assets_and_Liabilities_Measure
Assets and Liabilities Measured at Fair Value | 9 Months Ended | ||||||||||||||
Sep. 30, 2014 | |||||||||||||||
Assets and Liabilities Measured at Fair Value | ' | ||||||||||||||
Assets and Liabilities Measured at Fair Value | ' | ||||||||||||||
(3) Assets and Liabilities Measured at Fair Value | |||||||||||||||
For assets and liabilities required to be reported at fair value, GAAP provides a hierarchy that prioritizes inputs to valuation techniques used to measure fair value into three broad levels. Level 1 inputs are quoted market prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 2 inputs are inputs, other than quoted market prices included within Level 1, that are observable for the asset or liability, either directly or indirectly. Level 3 inputs are unobservable inputs for the asset or liability. The Company does not have any recurring assets or liabilities measured at fair value that would be considered Level 3. | |||||||||||||||
The Company’s assets and liabilities measured at fair value are as follows: | |||||||||||||||
30-Sep-14 | 31-Dec-13 | ||||||||||||||
Quoted prices | Significant | Quoted prices | Significant | ||||||||||||
in active | other | in active | other | ||||||||||||
markets for | observable | markets for | observable | ||||||||||||
identical assets | inputs | identical assets | inputs | ||||||||||||
Description | Total | (Level 1) | (Level 2) | Total | (Level 1) | (Level 2) | |||||||||
(amounts in thousands) | |||||||||||||||
Available-for-sale securities | $ | 340,826 | 340,826 | — | 326,700 | 326,700 | — | ||||||||
Charter warrants | $ | 113,080 | — | 113,080 | 97,847 | — | 97,847 | ||||||||
Time Warner written call option liability | $ | 64,984 | — | 64,984 | 54,600 | — | 54,600 | ||||||||
The fair value of Level 2 derivative assets were obtained from pricing sources for identical or comparable instruments, rather than direct observations of quoted prices in active markets. The fair value of Level 2 derivative liabilities were derived from a typical model using observable market data as the significant inputs. | |||||||||||||||
Other Financial Instruments | |||||||||||||||
Other financial instruments not measured at fair value on a recurring basis include trade receivables, trade payables, accrued and other current liabilities. The carrying amount approximates fair value due to the short maturity of these instruments as reported on our combined balance sheets. | |||||||||||||||
Realized and Unrealized Gains (Losses) on Financial Instruments | |||||||||||||||
Realized and unrealized gains (losses) on financial instruments are comprised of changes in the fair value of the following: | |||||||||||||||
Three months ended | Nine months ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
(amounts in thousands) | |||||||||||||||
Charter warrants | $ | -7,976 | 9,435 | 15,233 | 35,738 | ||||||||||
Time Warner investment and call option | -4,556 | -268 | 8,512 | 32,291 | |||||||||||
$ | -12,532 | 9,167 | 23,745 | 68,029 | |||||||||||
Investments_in_AvailableforSal
Investments in Available-for-Sale Securities | 9 Months Ended | ||||||
Sep. 30, 2014 | |||||||
Investments in Available-for-Sale Securities | ' | ||||||
Investments in Available-for-Sale Securities | ' | ||||||
(4) Investments in Available-for-Sale Securities | |||||||
All marketable equity and debt securities held by the Company are classified as available-for-sale (“AFS”) and are carried at fair value generally based on quoted market prices. GAAP permits entities to choose to measure many financial instruments, such as AFS securities, and certain other items at fair value and to recognize the changes in fair value of such instruments in the entity’s statements of operations. The Company has elected to account for those of its AFS securities which it considers to be nonstrategic (“Fair Value Option Securities”) at fair value. Accordingly, changes in the fair value of Fair Value Option Securities, as determined by quoted market prices, are reported in realized and unrealized gains (losses) on financial instruments in the accompanying condensed combined statements of operations. | |||||||
Investments in AFS securities, including our interest in Time Warner Cable, Inc. which is our only Fair Value Option Security, are summarized as follows: | |||||||
September 30, | December 31, | ||||||
2014 | 2013 | ||||||
(amounts in thousands) | |||||||
Time Warner Cable Inc. | $ | 339,347 | 320,452 | ||||
Other equity securities | 1,479 | 6,248 | |||||
Total investments in available-for-sale securities | $ | 340,826 | 326,700 | ||||
Unrealized Holding Gains and Losses | |||||||
As of September 30, 2014 and December 31, 2013, the gross unrealized holding gains related to investment in AFS securities were $1.2 million and $5.9 million, respectively. There were no gross unrealized holding losses related to investment in AFS securities for the periods presented. | |||||||
Investments_in_Affiliates_Acco
Investments in Affiliates Accounted for Using the Equity Method | 9 Months Ended | |||||
Sep. 30, 2014 | ||||||
Investments in Affiliates Accounted for Using the Equity Method | ' | |||||
Investments in Affiliates Accounted for Using the Equity Method | ' | |||||
(5) Investments in Affiliates Accounted for Using the Equity Method | ||||||
In May 2013, Liberty completed a transaction with investment funds managed by, or affiliated with, Apollo Management, Oaktree Capital Management and Crestview Partners to acquire approximately 26.9 million shares of common stock and approximately 1.1 million warrants in Charter for approximately $2.6 billion, which represented an approximate 27% beneficial ownership (including the warrants on an as if converted basis) in Charter at the time of purchase and a price per share of $95.50. Liberty funded the purchase with a combination of cash of approximately $1.2 billion on hand and new margin loan arrangements. Liberty allocated the purchase price between the shares of common stock and the warrants acquired in the transaction by determining the fair value of the publicly traded warrants and allocating the remaining balance to the shares acquired, which resulted in an excess basis in the investment of $2,532.3 million. The investment in Charter is accounted for as an equity method affiliate based on the ownership interest obtained and the board seats held by individuals appointed by Liberty. | ||||||
Due to the amortization of amortizable assets acquired, losses due to warrant and stock option exercises at Charter (as discussed below) and the acquisition of additional shares of Charter, the excess basis has decreased to $2,349 million as of September 30, 2014 and has been allocated within memo accounts used for equity accounting purposes as follows (amounts in millions): | ||||||
Property and equipment | $ | 417 | ||||
Customer relationships | 636 | |||||
Franchise fees | 1,359 | |||||
Trademarks | 33 | |||||
Goodwill | 933 | |||||
Debt | -215 | |||||
Deferred income tax liability | -814 | |||||
$ | 2,349 | |||||
Upon acquisition, Liberty ascribed remaining useful lives of 7 years and 13 years to property and equipment and customer relationships, respectively, and indefinite lives to franchise fees, trademarks and goodwill. Outstanding debt is amortized over the contractual period using the effective interest rate method. Amortization related to debt and intangible assets with identifiable useful lives is included in the Company’s share of earnings (losses) from affiliates line item in the accompanying combined statements of operations and aggregated $21.1 million and $20.3 million, net of related taxes, for the three months ended September 30, 2014 and 2013, respectively, and $62.0 million and $24.0 million, net of related taxes, for the nine months ended September 30, 2014 and 2013, respectively. | ||||||
During the nine months ended September 30, 2014, Liberty purchased 897 thousand Charter shares for approximately $124.5 million. As of September 30, 2014, the carrying value of Liberty Broadband’s ownership in Charter was approximately $2,374 million. The market value of Liberty Broadband’s ownership in Charter as of September 30, 2014 was approximately $4,201 million, which represented an approximate ownership of 25% and a beneficial ownership interest (including warrants on an as if converted basis) of 26% of the outstanding equity of Charter as of that date. During November 2014, subsequent to the Broadband Spin-Off, Liberty Broadband borrowed $51.3 million to fund the exercise of the Charter warrants (see note 7). | ||||||
Due to dilution from Charter warrant and stock option exercises by outside investors (employees and other third parties) at prices below Liberty Broadband’s book basis per share, the Company had losses of $11.0 million and $52.1 million during the three months ended September 30, 2014 and 2013, respectively, and losses of $61.2 million and $55.2 million during the nine months ended September 30, 2014 and 2013, respectively. | ||||||
Summarized unaudited financial information for Charter is as follows (amounts in millions): | ||||||
Charter consolidated balance sheet | ||||||
30-Sep-14 | ||||||
Cash and cash equivalents | $ | 10 | ||||
Accounts receivable, net | 270 | |||||
Property and equipment, net | 8,305 | |||||
Goodwill | 1,170 | |||||
Intangible assets, net | 7,184 | |||||
Other assets | 4,011 | |||||
Total assets | $ | 20,950 | ||||
Accounts payable and accrued liabilities | $ | 1,586 | ||||
Debt | 17,595 | |||||
Deferred income tax liability | 1,610 | |||||
Other liabilities | 62 | |||||
Equity | 97 | |||||
Total liabilities and shareholders’ equity | $ | 20,950 | ||||
Charter consolidated statement of operations | ||||||
Three months | Nine months | |||||
ended | ended | |||||
30-Sep-14 | 30-Sep-14 | |||||
Revenue | $ | 2,287 | 6,748 | |||
Operating costs and expenses | -1,518 | -4,444 | ||||
Depreciation and amortization | -535 | -1,568 | ||||
Other operating expenses | -16 | -42 | ||||
Interest expense, net | -217 | -638 | ||||
Gain (loss) on derivative instruments, net | 5 | -3 | ||||
Income tax expense, net | -59 | -188 | ||||
Net loss | $ | -53 | -135 | |||
Goodwill_and_Other_Intangible_
Goodwill and Other Intangible Assets | 9 Months Ended | ||||||||||||||
Sep. 30, 2014 | |||||||||||||||
Goodwill and Other Intangible Assets | ' | ||||||||||||||
Goodwill and Other Intangible Assets | ' | ||||||||||||||
(6) Goodwill and Other Intangible Assets | |||||||||||||||
Goodwill | |||||||||||||||
Changes in the carrying amount of goodwill are as follows (amounts in thousands): | |||||||||||||||
Corporate | |||||||||||||||
TruePosition | Charter | and Other | Total | ||||||||||||
Balance at January 1, 2014 | $ | 20,669 | — | — | 20,669 | ||||||||||
Acquisitions(1) | 24,931 | — | — | 24,931 | |||||||||||
Balance at September 30, 2014 | $ | 45,600 | — | — | 45,600 | ||||||||||
-1 | As discussed in note 1, TruePosition acquired Skyhook during the nine months ended September 30, 2014. | ||||||||||||||
Intangible assets subject to amortization are comprised of the following (amounts in thousands): | |||||||||||||||
30-Sep-14 | 31-Dec-13 | ||||||||||||||
Gross | Net | Gross | Net | ||||||||||||
Carrying | Accumulated | Carrying | Carrying | Accumulated | Carrying | ||||||||||
Amount | Amortization | Amount | Amount | Amortization | Amount | ||||||||||
Patents | $ | 18,610 | -5,025 | 13,585 | 3,110 | -3,085 | 25 | ||||||||
Customer relationships | 15,500 | -1,937 | 13,563 | — | — | — | |||||||||
Tradename | 4,500 | -563 | 3,937 | — | — | — | |||||||||
Capitalized software | 10,961 | -10,519 | 442 | 10,694 | -10,290 | 404 | |||||||||
$ | 49,571 | -18,044 | 31,527 | 13,804 | -13,375 | 429 | |||||||||
TruePosition’s patents are amortized straight-line over three years. TruePosition’s capitalized software intangible assets are amortized straight-line over three to five years. TruePosition’s customer relationships and tradename are amortized straight-line over five years. Amortization expense was $2.0 million and $552 thousand for the three months ended September 30, 2014 and 2013, respectively, and $4.7 million and $1.1 million for the nine months ended September 30, 2014 and 2013, respectively. | |||||||||||||||
The estimated future amortization expense for the next five years related to intangible assets with definite lives as of September 30, 2014 is as follows (amounts in thousands): | |||||||||||||||
Remainder of 2014 | $ | 1,842 | |||||||||||||
2015 | $ | 7,324 | |||||||||||||
2016 | $ | 7,230 | |||||||||||||
2017 | $ | 7,122 | |||||||||||||
2018 | $ | 7,104 | |||||||||||||
Debt
Debt | 9 Months Ended |
Sep. 30, 2014 | |
Debt | ' |
Debt | ' |
(7) Debt | |
TruePosition had a $4 million line of credit, which expired on December 25, 2013, covering standby letters of credit issued for the benefit of TruePosition. Pursuant to the terms of the line of credit, upon its expiration, any issued and outstanding letters of credit remain in effect through the remainder of their respective terms. $634 thousand in letters of credit were outstanding and those letters of credit remain outstanding as of December 31, 2013 and September 30, 2014. | |
The line of credit bore interest at the rate of four-tenths of 1% per annum on the balance available for issuance of letters of credit. Letters of credit issued under the line of credit bear interest at an annual rate of 1.75%, payable quarterly. Interest expense related to the line of credit was not material for the three or nine months ended September 30, 2014 and 2013. | |
Letters of credit issued under the line of credit prior to its expiration remain collateralized by a cash deposit maintained by the bank, which will remain in place during the remaining terms of the outstanding letters of credit. | |
On October 30, 2014, in connection with and prior to the effectiveness of the Broadband Spin-Off, a wholly-owned special purpose subsidiary of the Company (“BroadbandSPV”) entered into two margin loan agreements (the “Margin Loan Agreements”) with each of the lenders party thereto. The Margin Loan Agreements permit BroadbandSPV, subject to certain funding conditions, to borrow term loans up to an aggregate principal amount equal to $400 million (the “Margin Loans”), of which BroadbandSPV borrowed $320 million on October 31, 2014. $300 million of the amount borrowed pursuant to the Margin Loan Agreements (less certain expenses incurred in connection with the Margin Loans) was distributed to Liberty prior to the Broadband Spin-Off. During November 2014, subsequent to the Broadband Spin-Off, Liberty Broadband borrowed an additional $51.3 million to fund the exercise of Charter warrants. Liberty Broadband’s current borrowings under the Margin Loan Agreements are $371.3 million, with an additional $28.7 million available to be drawn. The maturity date of the Margin Loans is October 30, 2017. Borrowings under the Margin Loan Agreements bear interest at the three-month LIBOR rate plus 1.55%. Interest is payable quarterly in arrears beginning on December 31, 2014. The Margin Loan Agreements contain various affirmative and negative covenants that restrict the activities of BroadbandSPV. The Margin Loan Agreements do not include any financial covenants. The Margin Loan Agreements also contain restrictions related to additional indebtedness. | |
BroadbandSPV’s obligations under the Margin Loan Agreements are guaranteed by the Company. In addition, BroadbandSPV’s obligations are secured by first priority liens on a portion of the Company’s ownership interest in Charter, sufficient for BroadbandSPV to meet its loan to value requirement under the Margin Loan Agreements. Each agreement contains language that indicates that Liberty Broadband, as borrower and transferor of underlying shares as collateral, has the right to exercise all voting, consensual and other powers of ownership pertaining to the transferred shares for all purposes, provided that Liberty Broadband agrees that it will not vote the shares in any manner that would reasonably be expected to give rise to transfer or other certain restrictions. Similarly, the loan agreements indicate that no lender party shall have any voting rights with respect to the shares transferred, except to the extent that a lender party buys any shares in a sale or other disposition made pursuant to the terms of the loan agreements. Upon entering into the Margin Loan Agreements, 7 million shares of Charter with a value of $1.1 billion were pledged as collateral pursuant to the Margin Loans. | |
StockBased_Compensation
Stock-Based Compensation | 9 Months Ended | ||||||||||
Sep. 30, 2014 | |||||||||||
Stock-Based Compensation | ' | ||||||||||
Stock-Based Compensation | ' | ||||||||||
(8) Stock-Based Compensation | |||||||||||
Included in the accompanying condensed combined statements of operations are the following amounts of stock-based compensation for the three and nine months ended September 30, 2014 and 2013 (amounts in thousands): | |||||||||||
Three months | Nine months | ||||||||||
ended | ended | ||||||||||
September 30, | September 30, | ||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||
Operating expense | $ | — | 10 | 10 | 31 | ||||||
Selling, general and administrative | 126 | 278 | 494 | 799 | |||||||
Research and development | 64 | 79 | 231 | 252 | |||||||
$ | 190 | 367 | 735 | 1,082 | |||||||
Liberty Incentive Plans | |||||||||||
Pursuant to the Liberty Media Corporation 2013 Incentive Plan, as amended from time to time (the “2013 Plan”), and the Liberty Media Corporation 2013 Nonemployee Director Incentive Plan, as amended from time to time (the “2013 NDIP”), Liberty granted to certain employees and directors of Liberty stock options and SARs (collectively, “Awards”) to purchase shares of Liberty common stock. The 2013 Plan and 2013 NDIP provided for Awards to be issued in respect of a maximum of 25 million shares and 1.5 million shares, respectively, of Liberty common stock. Awards generally vest over 4-5 years and have a term of 7-10 years. Liberty issues new shares upon exercise of equity awards. Options to purchase shares of Liberty common stock, stock appreciation rights with respect to shares of Liberty common stock and restricted shares of Liberty common stock have been granted to various directors, officers and employees of Liberty pursuant to the various stock incentive plans administered by the Liberty board of directors or the compensation committee thereof. | |||||||||||
On November 4, 2014, the holder of an outstanding option to purchase shares of Liberty common stock as of 5:00 p.m., New York City time, on October 29, 2014 (the record date) (an original Liberty option) received an option to purchase an equivalent number of shares of the corresponding series of our Liberty Broadband common stock and an adjustment to the exercise price and number of shares subject to the original Liberty option (as so adjusted, an adjusted Liberty option). The exercise prices of and number of shares subject to the new Liberty Broadband option and the related adjusted Liberty option were determined based on the exercise price and number of shares subject to the original Liberty option, the distribution ratio of 0.25, the pre Broadband Spin-Off trading price of Liberty common stock (determined using the volume weighted average price of the applicable series of Liberty common stock over the three consecutive trading days immediately preceding the Broadband Spin-Off) and the relative post-Broadband Spin-Off trading prices of Liberty common stock and Liberty Broadband common stock (determined using the volume weighted average price of the applicable series of common stock over the three consecutive trading days beginning on the first trading day following the Broadband Spin-Off on which both the Liberty common stock and the Liberty Broadband common stock trade in the “regular way” (meaning once the common stock trades using a standard settlement cycle)), such that the pre-Broadband Spin-Off intrinsic value of the original Liberty option is allocated between the new Liberty Broadband option and the adjusted Liberty option. | |||||||||||
Except as described above, all other terms of an adjusted Liberty option and a new Liberty Broadband option (including, for example, the vesting terms thereof) are, in all material respects, the same as those of the corresponding original Liberty option. New Liberty Broadband options were granted following the determination of the pre- and post-Broadband Spin-Off trading prices of Liberty and Liberty Broadband common stock. Liberty had outstanding approximately 3.5 million Liberty Series A options at September 30, 2014 with a weighted average exercise price of $30.70 per share. Approximately 2.3 million of those options were exercisable at September 30, 2014 with a weighted average exercise price of $30.11 per share. Liberty had outstanding approximately 6.9 million Liberty Series C options at September 30, 2014 with a weighted average exercise price of $30.72 per share. Approximately 4.7 million of those options were exercisable at September 30, 2014 with a weighted average exercise price of $30.14 per share. | |||||||||||
TruePosition equity incentive plans | |||||||||||
There were no phantom stock appreciation rights or phantom stock units granted during the nine months ended September 30, 2014. As of September 30, 2014, the fair value of outstanding PARs and PSUs was approximately $4.1 million. As of September 30, 2014, $2.2 million is included in other liabilities for the fair value of TruePosition’s vested long-term incentive plan obligations. | |||||||||||
Related_Party_Transactions
Related Party Transactions | 9 Months Ended | ||||
Sep. 30, 2014 | |||||
Related Party Transactions | ' | ||||
Related Party Transactions | ' | ||||
(9) Related Party Transactions | |||||
During the nine months ended September 30, 2014 and 2013, certain of TruePosition’s costs and expenses were charged to TruePosition by Liberty. The amounts due to Liberty and the activities for the nine months ended September 30, 2014 is summarized as follows (amounts in thousands): | |||||
2014 | |||||
Receivable at beginning of year | $ | -5,953 | |||
Cost and expenses charged by Liberty | 3,900 | ||||
Amounts due under the tax- sharing arrangement | 2,071 | ||||
Transfer of related party receivable to (from) note receivable | 5,306 | ||||
Payments to Liberty | -3,867 | ||||
Payable at end of period | $ | 1,457 | |||
The above amount is included in other current liabilities as of September 30, 2014 in the accompanying condensed combined balance sheets. | |||||
Historically, TruePosition also had an intercompany note arrangement with Liberty under which funds could be advanced to Liberty and remitted back to TruePosition as needed. As of December 31, 2013, the outstanding note receivable from Liberty plus accrued interest was $19.1 million. The note bore interest at the three-month LIBOR plus 2%. During September 2014, prior to the Broadband Spin-off, Liberty reimbursed TruePosition for any amounts outstanding on this intercompany note and this arrangement was extinguished. Accordingly, no amounts are outstanding pursuant to this arrangement at September 30, 2014. | |||||
TruePosition has been a party to certain tax sharing arrangements with Liberty (or its former affiliate). Under these tax-sharing arrangements, TruePosition has been obligated to make cash payments to Liberty (or its former affiliate) in each year TruePosition generated positive taxable income, determined as if TruePosition filed a separate tax return. The amount of such payment has been equal to the amount of TruePosition’s taxable income (as so determined) multiplied by the highest corporate tax rate in effect for the applicable tax jurisdiction. If on a separate return basis, TruePosition would have a net operating loss or net tax credit for a particular year, and such loss or credit could be utilized on the actual tax returns filed by Liberty (or its former affiliate), then TruePosition would be entitled to reduce current and future payments to Liberty (or its former affiliate) by the amount of such tax benefit. During the nine months ended September 30, 2014 and 2013, $5.3 million and $11.1 million, respectively, due to TruePosition from Liberty was transferred to the note receivable from Liberty under this arrangement. As of September 30, 2014, $4.8 million was due to Liberty, and as of December 31, 2013, $6.4 million was due from Liberty under this arrangement. During October 2014, prior to the Broadband Spin-Off, the net income tax payable of TruePosition to Liberty was contributed by Liberty to the capital of TruePosition. | |||||
Commitments_and_Contingencies
Commitments and Contingencies | 9 Months Ended |
Sep. 30, 2014 | |
Commitments and Contingencies | ' |
Commitments and Contingencies | ' |
(10) Commitments and Contingencies | |
Leases | |
TruePosition leases various properties under operating leases expiring at various times through 2017. TruePosition’s principal facility is under lease through December 2017. Total rental expense was $2.4 million and $2.3 million for each of the nine months ended September 30, 2014 and 2013, respectively. | |
General Litigation | |
In the ordinary course of business, the Company and its combined companies are parties to legal proceedings and claims involving alleged infringement of third-party intellectual property rights, defamation, and other claims. Although it is reasonably possible that the Company may incur losses upon conclusion of such matters, an estimate of any loss or range of loss cannot be made. In the opinion of management, it is expected that amounts, if any, which may be required to satisfy such contingencies will not be material in relation to the accompanying combined financial statements. | |
On July 21, 2011, TruePosition filed an antitrust lawsuit in the U.S. District Court for the Eastern District of Pennsylvania against LM Ericsson Telephone Company (“Ericsson”), the Third Generation Partnership Project (“3GPP”) and certain other defendants arising from the standard setting processes for LTE wireless data communication technology as it pertains to location technology. The case has been settled, with a cash payment to TruePosition of approximately $6 million and non-monetary considerations, and was formally dismissed in its entirety on July 30, 2014. Defendants 3GPP and Ericsson did not contribute to the cash portion of the settlement. With respect to the defendants that contributed to the cash settlement, such cash was provided with no finding or implication of liability to avoid the expenditure of litigation costs exceeding the settlement amount, and in consideration for TruePosition’s withdrawal of accusations of wrongdoing. | |
Certain Risks and Concentrations | |
The TruePosition business is subject to certain risks and concentrations including dependence on relationships with its customers. TruePosition has one significant customer, the loss of which would have a material adverse effect on the Company’s business. For the nine months ended September 30, 2014 and 2013, this customer accounted for 83% and 82%, respectively, of the Company’s total revenue. | |
Off-Balance Sheet Arrangements | |
Liberty Broadband did not have any off-balance sheet arrangements that have, or are reasonably likely to have, a current or future effect on the Company’s financial condition, results of operations, liquidity, capital expenditures or capital resources. | |
Segment_Information
Segment Information | 9 Months Ended | ||||||||||
Sep. 30, 2014 | |||||||||||
Segment Information | ' | ||||||||||
Segment Information | ' | ||||||||||
(11) Segment Information | |||||||||||
Liberty Broadband identifies its reportable segments as (A) those combined companies that represent 10% or more of its combined annual revenue, annual Adjusted OIBDA or total assets and (B) those equity method affiliates whose share of earnings represent 10% or more of Liberty Broadband’s annual pre-tax earnings. | |||||||||||
Liberty Broadband evaluates performance and makes decisions about allocating resources to its operating segments based on financial measures such as revenue and Adjusted OIBDA. In addition, Liberty Broadband reviews nonfinancial measures such as subscriber growth. | |||||||||||
Liberty Broadband defines Adjusted OIBDA as revenue less cost of sales, operating expenses, and selling, general and administrative expenses (excluding stock-based compensation). Liberty Broadband believes this measure is an important indicator of the operational strength and performance of its businesses, including each business’s ability to service debt and fund capital expenditures. In addition, this measure allows management to view operating results and perform analytical comparisons and benchmarking between businesses and identify strategies to improve performance. This measure of performance excludes depreciation and amortization, stock-based compensation, separately reported litigation settlements and restructuring and impairment charges that are included in the measurement of operating income pursuant to GAAP. Accordingly, Adjusted OIBDA should be considered in addition to, but not as a substitute for, operating income, net earnings, cash flow provided by operating activities and other measures of financial performance prepared in accordance with GAAP. Liberty Broadband generally accounts for intersegment sales and transfers as if the sales or transfers were to third parties, that is, at current prices. | |||||||||||
For the nine months ended September 30, 2014, Liberty Broadband has identified the following combined company and equity method investment as its reportable segments: | |||||||||||
· | TruePosition—a wholly-owned company of the Company that develops and markets technology for locating wireless phones and other wireless devices on a cellular network, enabling wireless carriers and government agencies to provide public safety E-9-1-1 services domestically and services in support of national security and law enforcement worldwide. | ||||||||||
· | Charter—an equity method investment of the Company that is one of the largest providers of cable services in the United States, offering a variety of entertainment, information and communications solutions to residential and commercial customers. | ||||||||||
Liberty Broadband’s operating segments are strategic business units that offer different products and services. They are managed separately because each segment requires different technologies, distribution channels and marketing strategies. The accounting policies of the segments that are also combined companies are the same as those described in the Company’s summary of significant accounting policies in the Company’s annual financial statements. | |||||||||||
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 | ||||||
Other Information | |||||||||||
30-Sep-14 | |||||||||||
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 | |||||||
The following table provides a 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 | ||||||
Assets_and_Liabilities_Measure1
Assets and Liabilities Measured at Fair Value (Tables) | 9 Months Ended | ||||||||||||||
Sep. 30, 2014 | |||||||||||||||
Assets and Liabilities Measured at Fair Value | ' | ||||||||||||||
Schedule of assets and liabilities measured at fair value | ' | ||||||||||||||
30-Sep-14 | 31-Dec-13 | ||||||||||||||
Quoted prices | Significant | Quoted prices | Significant | ||||||||||||
in active | other | in active | other | ||||||||||||
markets for | observable | markets for | observable | ||||||||||||
identical assets | inputs | identical assets | inputs | ||||||||||||
Description | Total | (Level 1) | (Level 2) | Total | (Level 1) | (Level 2) | |||||||||
(amounts in thousands) | |||||||||||||||
Available-for-sale securities | $ | 340,826 | 340,826 | — | 326,700 | 326,700 | — | ||||||||
Charter warrants | $ | 113,080 | — | 113,080 | 97,847 | — | 97,847 | ||||||||
Time Warner written call option liability | $ | 64,984 | — | 64,984 | 54,600 | — | 54,600 | ||||||||
Schedule of realized and unrealized gains (losses) on financial instruments | ' | ||||||||||||||
Three months ended | Nine months ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
(amounts in thousands) | |||||||||||||||
Charter warrants | $ | -7,976 | 9,435 | 15,233 | 35,738 | ||||||||||
Time Warner investment and call option | -4,556 | -268 | 8,512 | 32,291 | |||||||||||
$ | -12,532 | 9,167 | 23,745 | 68,029 | |||||||||||
Investments_in_AvailableforSal1
Investments in Available-for-Sale Securities (Tables) | 9 Months Ended | ||||||
Sep. 30, 2014 | |||||||
Investments in Available-for-Sale Securities | ' | ||||||
Schedule of investments in AFS securities, including Fair Value Option Securities separately aggregated | ' | ||||||
September 30, | December 31, | ||||||
2014 | 2013 | ||||||
(amounts in thousands) | |||||||
Time Warner Cable Inc. | $ | 339,347 | 320,452 | ||||
Other equity securities | 1,479 | 6,248 | |||||
Total investments in available-for-sale securities | $ | 340,826 | 326,700 | ||||
Investments_in_Affiliates_Acco1
Investments in Affiliates Accounted for Using the Equity Method (Tables) | 9 Months Ended | |||||
Sep. 30, 2014 | ||||||
Investments in Affiliates Accounted for Using the Equity Method | ' | |||||
Schedule of allocation of excess basis within memo accounts used for equity accounting purposes | ' | |||||
the excess basis has decreased to $2,349 million as of September 30, 2014 and has been allocated within memo accounts used for equity accounting purposes as follows (amounts in millions): | ||||||
Property and equipment | $ | 417 | ||||
Customer relationships | 636 | |||||
Franchise fees | 1,359 | |||||
Trademarks | 33 | |||||
Goodwill | 933 | |||||
Debt | -215 | |||||
Deferred income tax liability | -814 | |||||
$ | 2,349 | |||||
Summary of financial information for Charte | ' | |||||
Summarized unaudited financial information for Charter is as follows (amounts in millions): | ||||||
Charter consolidated balance sheet | ||||||
30-Sep-14 | ||||||
Cash and cash equivalents | $ | 10 | ||||
Accounts receivable, net | 270 | |||||
Property and equipment, net | 8,305 | |||||
Goodwill | 1,170 | |||||
Intangible assets, net | 7,184 | |||||
Other assets | 4,011 | |||||
Total assets | $ | 20,950 | ||||
Accounts payable and accrued liabilities | $ | 1,586 | ||||
Debt | 17,595 | |||||
Deferred income tax liability | 1,610 | |||||
Other liabilities | 62 | |||||
Equity | 97 | |||||
Total liabilities and shareholders’ equity | $ | 20,950 | ||||
Charter consolidated statement of operations | ||||||
Three months | Nine months | |||||
ended | ended | |||||
30-Sep-14 | 30-Sep-14 | |||||
Revenue | $ | 2,287 | 6,748 | |||
Operating costs and expenses | -1,518 | -4,444 | ||||
Depreciation and amortization | -535 | -1,568 | ||||
Other operating expenses | -16 | -42 | ||||
Interest expense, net | -217 | -638 | ||||
Gain (loss) on derivative instruments, net | 5 | -3 | ||||
Income tax expense, net | -59 | -188 | ||||
Net loss | $ | -53 | -135 | |||
Goodwill_and_Other_Intangible_1
Goodwill and Other Intangible Assets (Table) | 9 Months Ended | ||||||||||||||
Sep. 30, 2014 | |||||||||||||||
Goodwill and Other Intangible Assets | ' | ||||||||||||||
Schedule of changes in the carrying amount of goodwill | ' | ||||||||||||||
Corporate | |||||||||||||||
TruePosition | Charter | and Other | Total | ||||||||||||
Balance at January 1, 2014 | $ | 20,669 | — | — | 20,669 | ||||||||||
Acquisitions(1) | 24,931 | — | — | 24,931 | |||||||||||
Balance at September 30, 2014 | $ | 45,600 | — | — | 45,600 | ||||||||||
Schedule of intangible assets subject to amortization | ' | ||||||||||||||
30-Sep-14 | 31-Dec-13 | ||||||||||||||
Gross | Net | Gross | Net | ||||||||||||
Carrying | Accumulated | Carrying | Carrying | Accumulated | Carrying | ||||||||||
Amount | Amortization | Amount | Amount | Amortization | Amount | ||||||||||
Patents | $ | 18,610 | -5,025 | 13,585 | 3,110 | -3,085 | 25 | ||||||||
Customer relationships | 15,500 | -1,937 | 13,563 | — | — | — | |||||||||
Tradename | 4,500 | -563 | 3,937 | — | — | — | |||||||||
Capitalized software | 10,961 | -10,519 | 442 | 10,694 | -10,290 | 404 | |||||||||
$ | 49,571 | -18,044 | 31,527 | 13,804 | -13,375 | 429 | |||||||||
Schedule of estimated future amortization expense for the next five years related to intangible assets with definite lives | ' | ||||||||||||||
Remainder of 2014 | $ | 1,842 | |||||||||||||
2015 | $ | 7,324 | |||||||||||||
2016 | $ | 7,230 | |||||||||||||
2017 | $ | 7,122 | |||||||||||||
2018 | $ | 7,104 | |||||||||||||
StockBased_Compensation_Tables
Stock-Based Compensation (Tables) | 9 Months Ended | ||||||||||
Sep. 30, 2014 | |||||||||||
Stock-Based Compensation | ' | ||||||||||
Schedule of stock-based compensation included in the condensed combined statements of operations | ' | ||||||||||
Included in the accompanying condensed combined statements of operations are the following amounts of stock-based compensation for the three and nine months ended September 30, 2014 and 2013 (amounts in thousands): | |||||||||||
Three months | Nine months | ||||||||||
ended | ended | ||||||||||
September 30, | September 30, | ||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||
Operating expense | $ | — | 10 | 10 | 31 | ||||||
Selling, general and administrative | 126 | 278 | 494 | 799 | |||||||
Research and development | 64 | 79 | 231 | 252 | |||||||
$ | 190 | 367 | 735 | 1,082 | |||||||
Related_Party_Transactions_Tab
Related Party Transactions (Tables) | 9 Months Ended | ||||
Sep. 30, 2014 | |||||
Related Party Transactions | ' | ||||
Summary of amounts due to Liberty | ' | ||||
The amounts due to Liberty and the activities for the nine months ended September 30, 2014 is summarized as follows (amounts in thousands): | |||||
2014 | |||||
Receivable at beginning of year | $ | -5,953 | |||
Cost and expenses charged by Liberty | 3,900 | ||||
Amounts due under the tax- sharing arrangement | 2,071 | ||||
Transfer of related party receivable to (from) note receivable | 5,306 | ||||
Payments to Liberty | -3,867 | ||||
Payable at end of period | $ | 1,457 | |||
Segment_Information_Tables
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 | ' | ||||||||||
30-Sep-14 | |||||||||||
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 | ||||||
Basis_of_Presentation_Details
Basis of Presentation (Details) | 0 Months Ended | |
Nov. 04, 2014 | Dec. 10, 2014 | |
Liberty | ||
Common stock | ||
Class C common stock | ||
Scenario forecast | ||
Shares issued as spin-off consideration (as a percent) | 25.00% | ' |
Subscription rights distribution ratio | ' | 0.2 |
Discount percentage for holders to acquire shares enabled by subscription rights | ' | 20.00% |
Number of trading days of volume weighted average trading price used for calculating discount for holders to acquire shares enabled by subscription rights | ' | '20 days |
Basis_of_Presentation_Details_
Basis of Presentation (Details 2) (USD $) | Sep. 30, 2014 | Dec. 31, 2013 | Feb. 14, 2014 | Sep. 30, 2014 | Feb. 14, 2014 | Sep. 30, 2014 | Sep. 30, 2014 | Feb. 14, 2014 | Feb. 14, 2014 | Feb. 14, 2014 | Feb. 14, 2014 | Feb. 14, 2014 |
Skyhook | Skyhook | Skyhook | Skyhook | Skyhook | Skyhook | TruePosition | TruePosition | TruePosition | TruePosition | |||
Tradename | Tradename | Customer relationships | Capitalized software | Other intangible assets | Skyhook | Skyhook | ||||||
Acquisition | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Voting interest acquired (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 100.00% |
Cash | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $57,500,000 | ' |
Acquisition related costs | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 958,000 | ' |
Cash payment for acquisition from capital contribution from Liberty | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 49,400,000 | ' |
Cash consideration deposited in escrow account | ' | ' | ' | ' | ' | ' | ' | ' | ' | 6,000,000 | ' | ' |
Term in which indemnification claims made would be settled | ' | ' | ' | ' | ' | ' | ' | ' | '12 months | ' | ' | ' |
Initial purchase price allocation | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Cash and cash equivalents | ' | ' | 9,442,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Goodwill | 45,600,000 | 20,669,000 | 24,931,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Amortizable intangible assets | ' | ' | ' | ' | 4,500,000 | ' | ' | 31,098,000 | ' | ' | ' | ' |
Other assets | ' | ' | 1,353,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Accounts payable and accrued liabilities | ' | ' | -6,905,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Deferred revenue | ' | ' | -5,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Deferred taxes | ' | ' | -1,889,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Initial purchase price allocation | ' | ' | $57,530,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Useful life | ' | ' | ' | '5 years | ' | '5 years | '5 years | ' | ' | ' | ' | ' |
Basis_of_Presentation_Details_1
Basis of Presentation (Details 3) (Skyhook, USD $) | 3 Months Ended | 9 Months Ended | 1 Months Ended | ||
In Thousands, except Per Share data, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2013 | Nov. 30, 2014 | Nov. 30, 2014 | Nov. 30, 2014 |
Scenario forecast | Scenario forecast | Scenario forecast | |||
customer | Minimum | Maximum | |||
Business Acquisition [Line Items] | ' | ' | ' | ' | ' |
Revenue | $19,833 | $66,408 | ' | ' | ' |
Operating income (loss) | -5,230 | -10,319 | ' | ' | ' |
Interest expense and other income, net | -82,783 | -47,891 | ' | ' | ' |
Income tax benefit (expense) | 31,207 | 16,655 | ' | ' | ' |
Net income (loss) attributable to Liberty Broadband stockholders | ($56,806) | ($41,555) | ' | ' | ' |
Pro forma basic net earnings (loss) per share attributable to Liberty Broadband stockholders | ($0.66) | ($0.48) | ' | ' | ' |
Number of significant customers not expected to renew | ' | ' | 1 | ' | ' |
Percentage expected revenue lost due to loss of major customer | ' | ' | ' | 30 | 40 |
Pro_Forma_Earnings_per_Share_E1
Pro Forma Earnings per Share (EPS) (Details) | 0 Months Ended |
Nov. 04, 2014 | |
Pro Forma Earnings per Share (EPS) | ' |
Aggregate number of shares proforma | 85,761,332 |
Assets_and_Liabilities_Measure2
Assets and Liabilities Measured at Fair Value (Details) (USD $) | Sep. 30, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||
Assets and Liabilities Measured at Fair Value | ' | ' |
Investments, at fair value | $340,826 | $326,700 |
Time Warner | ' | ' |
Assets and Liabilities Measured at Fair Value | ' | ' |
Investments, at fair value | 339,347 | 320,452 |
Total | Warrants | Recurring | Charter | ' | ' |
Assets and Liabilities Measured at Fair Value | ' | ' |
Derivative Asset, at fair value | 113,080 | 97,847 |
Total | Written call option | Recurring | Time Warner | ' | ' |
Assets and Liabilities Measured at Fair Value | ' | ' |
Derivative liabilities, at fair value | 64,984 | 54,600 |
Available for sale securities | Total | Recurring | ' | ' |
Assets and Liabilities Measured at Fair Value | ' | ' |
Investments, at fair value | 340,826 | 326,700 |
Quoted prices in active markets for identical assets (Level 1) | Available for sale securities | Recurring | ' | ' |
Assets and Liabilities Measured at Fair Value | ' | ' |
Investments, at fair value | 340,826 | 326,700 |
Significant other observable inputs (Level 2) | Warrants | Recurring | Charter | ' | ' |
Assets and Liabilities Measured at Fair Value | ' | ' |
Derivative Asset, at fair value | 113,080 | 97,847 |
Significant other observable inputs (Level 2) | Written call option | Recurring | Time Warner | ' | ' |
Assets and Liabilities Measured at Fair Value | ' | ' |
Derivative liabilities, at fair value | $64,984 | $54,600 |
Assets_and_Liabilities_Measure3
Assets and Liabilities Measured at Fair Value (Details 2) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 |
Realized and Unrealized Gains (Losses) on Financial Instruments | ' | ' | ' | ' |
Realized and unrealized gains (losses) | ($12,532) | $9,167 | $23,745 | $68,029 |
Charter | Warrants | ' | ' | ' | ' |
Realized and Unrealized Gains (Losses) on Financial Instruments | ' | ' | ' | ' |
Realized and unrealized gains (losses) | -7,976 | 9,435 | 15,233 | 35,738 |
Time Warner | Written call option | ' | ' | ' | ' |
Realized and Unrealized Gains (Losses) on Financial Instruments | ' | ' | ' | ' |
Realized and unrealized gains (losses) | ($4,556) | ($268) | $8,512 | $32,291 |
Investments_in_AvailableforSal2
Investments in Available-for-Sale Securities (Details) (USD $) | Sep. 30, 2014 | Dec. 31, 2013 |
Schedule of Available-for-sale Securities [Line Items] | ' | ' |
Available-for-sale Securities, Noncurrent | $340,826,000 | $326,700,000 |
Unrealized Holding Gains and Losses | ' | ' |
Gross unrealized holding gains | 1,200,000 | 5,900,000 |
Gross unrealized holding losses | 0 | 0 |
Other equity securities | ' | ' |
Schedule of Available-for-sale Securities [Line Items] | ' | ' |
Available-for-sale Securities, Noncurrent | 1,479,000 | 6,248,000 |
Time Warner | ' | ' |
Schedule of Available-for-sale Securities [Line Items] | ' | ' |
Available-for-sale Securities, Noncurrent | $339,347,000 | $320,452,000 |
Investments_in_Affiliates_Acco2
Investments in Affiliates Accounted for Using the Equity Method (Details) (USD $) | 1 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 9 Months Ended | 1 Months Ended | 9 Months Ended | |||||||
Nov. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Dec. 31, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2014 | 31-May-13 | Sep. 30, 2014 | |
Charter | Charter | Charter | Charter | Charter | Charter | Charter | Liberty | Liberty | |||||||
Franchise fees | Trademarks | Customer relationships | Charter | Charter | |||||||||||
Investments in affiliates accounted for using the Equity Method | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of shares of common shares acquired | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 26,900,000 | 897,000 |
Number of warrants acquired | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,100,000 | ' |
Purchase price of equity method investments | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $2,600,000,000 | $124,500,000 |
Beneficial ownership percentage | ' | ' | ' | ' | ' | ' | 26.00% | ' | 26.00% | ' | ' | ' | ' | 27.00% | ' |
Ownership percentage | ' | ' | ' | ' | ' | ' | 25.00% | ' | 25.00% | ' | ' | ' | ' | ' | ' |
Purchase price (in dollars per share) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $95.50 | ' |
Cash paid to acquire equity method investments | ' | ' | ' | 124,492,000 | 2,565,149,000 | ' | ' | ' | ' | ' | ' | ' | ' | 1,200,000,000 | ' |
Excess basis allocation within memo accounts | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Property and equipment | ' | ' | ' | ' | ' | ' | 417,000,000 | ' | 417,000,000 | ' | ' | ' | ' | ' | ' |
Intangible assets | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,359,000,000 | 33,000,000 | 636,000,000 | ' | ' |
Goodwill | ' | ' | ' | ' | ' | ' | 933,000,000 | ' | 933,000,000 | ' | ' | ' | ' | ' | ' |
Debt | ' | ' | ' | ' | ' | ' | -215,000,000 | ' | -215,000,000 | ' | ' | ' | ' | ' | ' |
Deferred income tax liability | ' | ' | ' | ' | ' | ' | -814,000,000 | ' | -814,000,000 | ' | ' | ' | ' | ' | ' |
Total | ' | ' | ' | ' | ' | ' | 2,349,000,000 | ' | 2,349,000,000 | ' | ' | ' | ' | 2,532,300,000 | ' |
Useful lives of property and equipment | ' | ' | ' | ' | ' | ' | ' | ' | '7 years | ' | ' | ' | ' | ' | ' |
Useful lives of customer relationships | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '13 years | ' | ' |
Amortization of debt and intangible assets | ' | ' | ' | ' | ' | ' | 21,100,000 | 20,300,000 | 62,000,000 | 24,000,000 | ' | ' | ' | ' | ' |
Carrying value of equity method investment | ' | 2,373,627,000 | ' | 2,373,627,000 | ' | 2,402,024,000 | 2,374,000,000 | ' | 2,374,000,000 | ' | ' | ' | ' | ' | ' |
Market value of equity method investment | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 4,201,000,000 |
Proceeds from issuance of debt to fund exercise of warrants | 51,300,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
(Gain) loss on dilution of investment in affiliate | ' | -10,953,000 | -52,163,000 | -61,162,000 | -55,219,000 | ' | 11,000,000 | 52,100,000 | 61,200,000 | 55,200,000 | ' | ' | ' | ' | ' |
Charter consolidated balance sheet | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Cash and cash equivalents | ' | ' | ' | ' | ' | ' | 10,000,000 | ' | 10,000,000 | ' | ' | ' | ' | ' | ' |
Accounts receivable, net | ' | ' | ' | ' | ' | ' | 270,000,000 | ' | 270,000,000 | ' | ' | ' | ' | ' | ' |
Property and equipment, net | ' | ' | ' | ' | ' | ' | 8,305,000,000 | ' | 8,305,000,000 | ' | ' | ' | ' | ' | ' |
Goodwill | ' | ' | ' | ' | ' | ' | 1,170,000,000 | ' | 1,170,000,000 | ' | ' | ' | ' | ' | ' |
Intangible assets, net | ' | ' | ' | ' | ' | ' | 7,184,000,000 | ' | 7,184,000,000 | ' | ' | ' | ' | ' | ' |
Other assets | ' | ' | ' | ' | ' | ' | 4,011,000,000 | ' | 4,011,000,000 | ' | ' | ' | ' | ' | ' |
Total assets | ' | ' | ' | ' | ' | ' | 20,950,000,000 | ' | 20,950,000,000 | ' | ' | ' | ' | ' | ' |
Accounts payable and accrued liabilities | ' | ' | ' | ' | ' | ' | 1,586,000,000 | ' | 1,586,000,000 | ' | ' | ' | ' | ' | ' |
Debt | ' | ' | ' | ' | ' | ' | 17,595,000,000 | ' | 17,595,000,000 | ' | ' | ' | ' | ' | ' |
Deferred income tax liability | ' | ' | ' | ' | ' | ' | 1,610,000,000 | ' | 1,610,000,000 | ' | ' | ' | ' | ' | ' |
Other liabilities | ' | ' | ' | ' | ' | ' | 62,000,000 | ' | 62,000,000 | ' | ' | ' | ' | ' | ' |
Equity | ' | ' | ' | ' | ' | ' | 97,000,000 | ' | 97,000,000 | ' | ' | ' | ' | ' | ' |
Total liabilities and shareholders' equity | ' | ' | ' | ' | ' | ' | 20,950,000,000 | ' | 20,950,000,000 | ' | ' | ' | ' | ' | ' |
Charter consolidated statement of operations | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Revenue | ' | ' | ' | ' | ' | ' | 2,287,000,000 | ' | 6,748,000,000 | ' | ' | ' | ' | ' | ' |
Operating costs and expenses | ' | ' | ' | ' | ' | ' | -1,518,000,000 | ' | -4,444,000,000 | ' | ' | ' | ' | ' | ' |
Depreciation and amortization | ' | ' | ' | ' | ' | ' | -535,000,000 | ' | -1,568,000,000 | ' | ' | ' | ' | ' | ' |
Other operating expenses | ' | ' | ' | ' | ' | ' | -16,000,000 | ' | -42,000,000 | ' | ' | ' | ' | ' | ' |
Interest expense, net | ' | ' | ' | ' | ' | ' | -217,000,000 | ' | -638,000,000 | ' | ' | ' | ' | ' | ' |
Gain (loss) on derivative instruments, net | ' | ' | ' | ' | ' | ' | -5,000,000 | ' | 3,000,000 | ' | ' | ' | ' | ' | ' |
Income tax expense, net | ' | ' | ' | ' | ' | ' | -59,000,000 | ' | -188,000,000 | ' | ' | ' | ' | ' | ' |
Net loss | ' | ' | ' | ' | ' | ' | ($53,000,000) | ' | ($135,000,000) | ' | ' | ' | ' | ' | ' |
Goodwill_and_Other_Intangible_2
Goodwill and Other Intangible Assets (Details) (USD $) | Sep. 30, 2014 | Dec. 31, 2013 | Sep. 30, 2014 | Feb. 14, 2014 | Sep. 30, 2014 | Dec. 31, 2013 | Sep. 30, 2014 |
In Thousands, unless otherwise specified | Skyhook | Skyhook | TruePosition | TruePosition | TruePosition | ||
Skyhook | |||||||
Changes in the carrying amount of goodwill | ' | ' | ' | ' | ' | ' | ' |
Balance at the beginning of the period | $45,600 | $20,669 | ' | $24,931 | $45,600 | $20,669 | ' |
Acquisitions | ' | ' | 24,931 | ' | ' | ' | 24,931 |
Balance at the end of the period | $45,600 | $20,669 | ' | $24,931 | $45,600 | $20,669 | ' |
Goodwill_and_Other_Intangible_3
Goodwill and Other Intangible Assets (Details 2) (USD $) | 3 Months Ended | 9 Months Ended | |||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Dec. 31, 2013 |
Intangible assets subject to amortization | ' | ' | ' | ' | ' |
Gross Carrying Amount | $49,571 | ' | $49,571 | ' | $13,804 |
Accumulated Amortization | -18,044 | ' | -18,044 | ' | -13,375 |
Net Carrying Amount | 31,527 | ' | 31,527 | ' | 429 |
Amortization expense | 2,000 | 552 | 4,700 | 1,100 | ' |
Estimated future amortization expense | ' | ' | ' | ' | ' |
Remainder of 2014 | 1,842 | ' | 1,842 | ' | ' |
2015 | 7,324 | ' | 7,324 | ' | ' |
2016 | 7,230 | ' | 7,230 | ' | ' |
2017 | 7,122 | ' | 7,122 | ' | ' |
2018 | 7,104 | ' | 7,104 | ' | ' |
Patents | ' | ' | ' | ' | ' |
Intangible assets subject to amortization | ' | ' | ' | ' | ' |
Gross Carrying Amount | 18,610 | ' | 18,610 | ' | 3,110 |
Accumulated Amortization | -5,025 | ' | -5,025 | ' | -3,085 |
Net Carrying Amount | 13,585 | ' | 13,585 | ' | 25 |
Patents | TruePosition | ' | ' | ' | ' | ' |
Intangible assets subject to amortization | ' | ' | ' | ' | ' |
Useful life | ' | ' | '3 years | ' | ' |
Customer relationships | ' | ' | ' | ' | ' |
Intangible assets subject to amortization | ' | ' | ' | ' | ' |
Gross Carrying Amount | 15,500 | ' | 15,500 | ' | ' |
Accumulated Amortization | -1,937 | ' | -1,937 | ' | ' |
Net Carrying Amount | 13,563 | ' | 13,563 | ' | ' |
Customer relationships | TruePosition | ' | ' | ' | ' | ' |
Intangible assets subject to amortization | ' | ' | ' | ' | ' |
Useful life | ' | ' | '5 years | ' | ' |
Tradename | ' | ' | ' | ' | ' |
Intangible assets subject to amortization | ' | ' | ' | ' | ' |
Gross Carrying Amount | 4,500 | ' | 4,500 | ' | ' |
Accumulated Amortization | -563 | ' | -563 | ' | ' |
Net Carrying Amount | 3,937 | ' | 3,937 | ' | ' |
Tradename | TruePosition | ' | ' | ' | ' | ' |
Intangible assets subject to amortization | ' | ' | ' | ' | ' |
Useful life | ' | ' | '5 years | ' | ' |
Capitalized software | ' | ' | ' | ' | ' |
Intangible assets subject to amortization | ' | ' | ' | ' | ' |
Gross Carrying Amount | 10,961 | ' | 10,961 | ' | 10,694 |
Accumulated Amortization | -10,519 | ' | -10,519 | ' | -10,290 |
Net Carrying Amount | $442 | ' | $442 | ' | $404 |
Capitalized software | TruePosition | Minimum | ' | ' | ' | ' | ' |
Intangible assets subject to amortization | ' | ' | ' | ' | ' |
Useful life | ' | ' | '3 years | ' | ' |
Capitalized software | TruePosition | Maximum | ' | ' | ' | ' | ' |
Intangible assets subject to amortization | ' | ' | ' | ' | ' |
Useful life | ' | ' | '5 years | ' | ' |
Debt_Details
Debt (Details) (TruePosition, USD $) | Sep. 30, 2014 | Dec. 25, 2013 | Sep. 30, 2014 | Dec. 31, 2013 |
Line of credit | Line of credit | Letters of credit | Letters of credit | |
Debt | ' | ' | ' | ' |
Face amount of expired debt instrument | ' | $4,000,000 | ' | ' |
Line of Credit Facility, Current Borrowing Capacity | ' | ' | $634,000 | $634,000 |
Interest rate (as a percent) | 0.40% | ' | 1.75% | ' |
Debt_Details_2
Debt (Details 2) (USD $) | 0 Months Ended | 1 Months Ended | 0 Months Ended | 1 Months Ended | 0 Months Ended | ||||
Oct. 31, 2014 | Oct. 30, 2014 | Oct. 30, 2014 | Dec. 05, 2014 | Nov. 30, 2014 | Oct. 31, 2014 | Nov. 30, 2014 | Oct. 30, 2014 | Oct. 31, 2014 | |
Margin Loan Agreements | Margin Loan Agreements | BroadbandSPV | BroadbandSPV | BroadbandSPV | BroadbandSPV | BroadbandSPV | Liberty | ||
Charter | Charter | Margin Loan Agreements | Margin Loan Agreements | Margin Loan Agreements | Margin Loan Agreements | Margin Loan Agreements | BroadbandSPV | ||
LIBOR | item | Margin Loan Agreements | |||||||
LIBOR | |||||||||
Debt disclosures | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of agreements | ' | ' | ' | ' | ' | ' | ' | 2 | ' |
Maximum borrowing capacity | ' | ' | ' | ' | ' | ' | ' | $400,000,000 | ' |
Proceeds from Issuance of Secured Debt | ' | ' | ' | ' | ' | 320,000,000 | 51,300,000 | ' | ' |
Distribution to parent | 300,000,000 | ' | ' | ' | ' | ' | ' | ' | ' |
Debt outstanding | ' | ' | ' | 371,300,000 | ' | ' | ' | ' | ' |
Remaining borrowing capacity | ' | ' | ' | 28,700,000 | ' | ' | ' | ' | ' |
Description of variable rate interest rate | ' | ' | ' | ' | 'three-month LIBOR | ' | ' | ' | 'three-month LIBOR |
Basis spread on variable rate | ' | ' | ' | ' | 1.55% | ' | ' | ' | 1.55% |
Number of common shares pledged as collateral | ' | 7,000,000 | ' | ' | ' | ' | ' | ' | ' |
Value of pledged collateral | ' | ' | $1,100,000,000 | ' | ' | ' | ' | ' | ' |
StockBased_Compensation_Detail
Stock-Based Compensation (Details) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 |
Stock-Based Compensation | ' | ' | ' | ' |
Stock-based compensation | $190 | $367 | $735 | $1,082 |
Operating expense | ' | ' | ' | ' |
Stock-Based Compensation | ' | ' | ' | ' |
Stock-based compensation | ' | 10 | 10 | 31 |
Selling, general and administrative | ' | ' | ' | ' |
Stock-Based Compensation | ' | ' | ' | ' |
Stock-based compensation | 126 | 278 | 494 | 799 |
Research and development | ' | ' | ' | ' |
Stock-Based Compensation | ' | ' | ' | ' |
Stock-based compensation | $64 | $79 | $231 | $252 |
StockBased_Compensation_Detail1
Stock-Based Compensation (Details 2) (USD $) | 9 Months Ended |
In Millions, except Per Share data, unless otherwise specified | Sep. 30, 2014 |
Liberty | ' |
Stock Based Compensation | ' |
Distribution ratio considered to determine exercise price and number of shares (as a percent) | 25.00% |
Number of consecutive trading days considered to determine trading price of common stock in pre and post spin off scenario | '3 days |
Liberty | Options | Class A common stock | ' |
Stock Based Compensation | ' |
Number of awards outstanding (in shares) | 3.5 |
Weighted average exercise price of awards outstanding (in dollars per share) | 30.7 |
Number of awards exercisable (in shares) | 2.3 |
Weighted average exercise price of awards exercisable (in dollars per share) | 30.11 |
Liberty | Options | Class C common stock | ' |
Stock Based Compensation | ' |
Number of awards outstanding (in shares) | 6.9 |
Weighted average exercise price of awards outstanding (in dollars per share) | 30.72 |
Number of awards exercisable (in shares) | 4.7 |
Weighted average exercise price of awards exercisable (in dollars per share) | 30.14 |
Liberty | Minimum | Awards | ' |
Stock Based Compensation | ' |
Vesting period | '4 years |
Term of awards | '7 years |
Liberty | Maximum | Awards | ' |
Stock Based Compensation | ' |
Vesting period | '5 years |
Term of awards | '10 years |
2013 Plan | Liberty | ' |
Stock Based Compensation | ' |
Number of authorized shares | 25 |
2013 NDIP | Liberty | ' |
Stock Based Compensation | ' |
Number of authorized shares | 1.5 |
Equity incentive plan | TruePosition | PARs and PSUs | ' |
Stock Based Compensation | ' |
Number of awards granted (in shares) | 0 |
Fair value of outstanding awards (in dollars) | 4.1 |
Equity incentive plan | TruePosition | PARs and PSUs | Other liabilities | ' |
Stock Based Compensation | ' |
Fair value of vested long-term incentive plan obligations | 2.2 |
Related_Party_Transactions_Det
Related Party Transactions (Details) (TruePosition, USD $) | 9 Months Ended | ||
Sep. 30, 2014 | Sep. 30, 2013 | Dec. 31, 2013 | |
Related party transactions | ' | ' | ' |
Receivable at beginning of year | ($5,953,000) | ' | ' |
Cost and expenses charged | 3,900,000 | ' | ' |
Amounts due under the tax-sharing arrangement | 2,071,000 | ' | ' |
Transfer of related party receivable to (from) note receivable | 5,306,000 | 11,100,000 | ' |
Payments | -3,867,000 | ' | ' |
Payable at end of period | 1,457,000 | ' | ' |
Outstanding note receivable | ' | ' | 19,100,000 |
Reference rate on notes receivable | 'three-month LIBOR | ' | ' |
Margin added to variable rate (as a percent) | 2.00% | ' | ' |
Due to reporting entity | ' | ' | 19,100,000 |
Tax sharing agreement [Member] | ' | ' | ' |
Related party transactions | ' | ' | ' |
Related Party Transaction, Due from (to) Related Party, Current | $4,800,000 | ' | $6,400,000 |
Commitments_and_Contingencies_
Commitments and Contingencies (Details) (TruePosition, USD $) | 9 Months Ended | |
In Millions, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 |
TruePosition | ' | ' |
Leases | ' | ' |
Rental expense | $2.40 | $2.30 |
Commitments_and_Contingencies_1
Commitments and Contingencies (Details 2) (TruePosition, Antitrust lawsuit, USD $) | 0 Months Ended |
In Millions, unless otherwise specified | Jul. 30, 2014 |
TruePosition | Antitrust lawsuit | ' |
General Litigation | ' |
Cash payment receivable on settlement of case | $6 |
Commitments_and_Contingencies_2
Commitments and Contingencies (Details 3) (Revenue, Customer concentration, Significant customer) | 9 Months Ended | |
Sep. 30, 2014 | Sep. 30, 2013 | |
item | ||
Revenue | Customer concentration | Significant customer | ' | ' |
Certain Risks and Concentrations | ' | ' |
Number of customers | 1 | ' |
Concentration risk percentage | 83.00% | 82.00% |
Segment_Information_Details
Segment Information (Details) (USD $) | 3 Months Ended | 9 Months Ended | |||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Dec. 31, 2013 |
Segment information | ' | ' | ' | ' | ' |
Revenue | $17,445 | $17,627 | $51,512 | $60,449 | ' |
Adjusted OIBDA | 3,033 | -1,048 | -5,252 | 2,592 | ' |
Total assets | 3,008,304 | ' | 3,008,304 | ' | 2,909,379 |
Investments in affiliates | 2,373,627 | ' | 2,373,627 | ' | 2,402,024 |
Capital expenditures | 1,117 | ' | 1,117 | ' | ' |
Corporate and Other | ' | ' | ' | ' | ' |
Segment information | ' | ' | ' | ' | ' |
Total assets | 2,833,002 | ' | 2,833,002 | ' | ' |
Investments in affiliates | 2,373,627 | ' | 2,373,627 | ' | ' |
Operating segments | ' | ' | ' | ' | ' |
Segment information | ' | ' | ' | ' | ' |
Revenue | 2,304,445 | 2,135,627 | 6,799,512 | 6,067,449 | ' |
Adjusted OIBDA | 753,033 | 708,952 | 2,297,748 | 2,058,592 | ' |
Total assets | 23,958,304 | ' | 23,958,304 | ' | ' |
Investments in affiliates | 2,373,627 | ' | 2,373,627 | ' | ' |
Capital expenditures | 1,679,117 | ' | 1,679,117 | ' | ' |
Operating segments | TruePosition | ' | ' | ' | ' | ' |
Segment information | ' | ' | ' | ' | ' |
Revenue | 17,445 | 17,627 | 51,512 | 60,449 | ' |
Adjusted OIBDA | 3,033 | -1,048 | -5,252 | 2,592 | ' |
Total assets | 175,302 | ' | 175,302 | ' | ' |
Capital expenditures | 1,117 | ' | 1,117 | ' | ' |
Operating segments | Charter | ' | ' | ' | ' | ' |
Segment information | ' | ' | ' | ' | ' |
Revenue | 2,287,000 | 2,118,000 | 6,748,000 | 6,007,000 | ' |
Adjusted OIBDA | 750,000 | 710,000 | 2,303,000 | 2,056,000 | ' |
Total assets | 20,950,000 | ' | 20,950,000 | ' | ' |
Capital expenditures | 1,678,000 | ' | 1,678,000 | ' | ' |
Eliminate equity method affiliate | ' | ' | ' | ' | ' |
Segment information | ' | ' | ' | ' | ' |
Revenue | -2,287,000 | -2,118,000 | -6,748,000 | -6,007,000 | ' |
Adjusted OIBDA | -750,000 | -710,000 | -2,303,000 | -2,056,000 | ' |
Total assets | -20,950,000 | ' | -20,950,000 | ' | ' |
Capital expenditures | ($1,678,000) | ' | ($1,678,000) | ' | ' |
Segment_Information_Details_2
Segment Information (Details 2) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 |
Reconciliation of segment Adjusted OIBDA to earnings (loss) before income taxes | ' | ' | ' | ' |
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 |
Net earnings (loss) before income taxes | ($50,427) | ($82,118) | ($135,784) | ($49,562) |