- 米国企業
- Liberty Media Corp
Liberty Media CorpFWONA
時価総額
$298.3億
PER
| 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | |
| Sirius XM Holdings Revenue | - | - | - | - | - | - | - | 7,794 | 8,040 | 8,696 | 9,003 | 8,953 |
| Formula 1 | - | - | - | - | - | - | - | - | - | - | 2,573 | 3,222 |
| Other | - | - | - | - | - | - | 1,619 | 476 | 181 | 568 | 588 | 662 |
| Total revenue | 1,999 | 4,002 | 4,450 | 4,795 | 5,276 | 7,594 | 8,040 | 10,292 | 9,363 | 11,400 | 12,164 | 12,525 |
| Revenue share and royalties | - | - | - | - | - | - | - | 2,291 | 2,421 | 2,672 | 2,802 | 2,895 |
| Programming and content | - | - | - | - | - | - | - | 462 | 481 | 559 | 604 | 618 |
| Customer service and billing | - | - | - | - | - | - | - | 475 | 481 | 501 | 497 | 476 |
| Other cost of subscriber services | - | - | - | - | - | - | - | 199 | 196 | 236 | 227 | 220 |
| Formula 1 | - | - | - | - | - | - | - | - | - | - | 1,750 | 2,240 |
| Subscriber acquisition costs | - | - | - | - | - | - | - | 427 | 362 | 325 | 352 | 359 |
| Other operating expense | - | - | - | - | - | - | - | 620 | 434 | 642 | 719 | 596 |
| Selling, general and administrative | 414 | 764 | 873 | 861 | 886 | 1,162 | 1,203 | 1,809 | 1,750 | 1,907 | 2,031 | 1,930 |
| Depreciation and amortization | 58 | 315 | 359 | 362 | 354 | 824 | 905 | 1,061 | 1,083 | 1,072 | 1,044 | 1,030 |
| Restructuring, Settlement and Impairment Provisions | - | - | - | - | - | - | - | - | - | 20 | 74 | 67 |
| Depreciation and amortization | 58 | 315 | 359 | 362 | 354 | 824 | 905 | 1,061 | 1,083 | 1,072 | 1,044 | 1,030 |
| Litigation Settlement, Expense | - | - | - | - | - | - | - | - | - | - | - | 31 |
| Total operating costs and expenses | 1,673 | 3,188 | 3,609 | 3,841 | 3,542 | 6,200 | 6,529 | 8,822 | 9,186 | 9,423 | 10,100 | 10,462 |
| Operating income (loss) | 326 | 814 | 841 | 954 | 1,734 | 1,394 | 1,511 | 1,470 | 177 | 1,977 | 2,064 | 2,063 |
| Interest expense | 33 | 132 | 255 | 328 | 362 | 591 | 606 | 657 | 634 | 642 | 689 | 782 |
| Share of earnings (losses) of affiliates, net | - | - | - | - | - | - | - | - | - | -200 | 99 | 138 |
| Gain (Loss) on Investments | - | - | - | - | - | - | - | -315 | -402 | -451 | 599 | -323 |
| Gains (losses) on dilution of investment in affiliate | - | - | - | - | - | - | - | - | - | 152 | 10 | -4 |
| Other, net | 41 | -115 | -77 | -1 | -4 | 8 | 78 | 9 | 10 | -47 | 110 | 93 |
| Total other income (expense) | 1,686 | 8,042 | -380 | -496 | -315 | -567 | -470 | -957 | -1,612 | -1,188 | 129 | -878 |
| Earnings (loss) before income taxes | 2,012 | 8,856 | 461 | 458 | 1,419 | 827 | 1,041 | 513 | -1,435 | 789 | 2,193 | 1,185 |
| Income tax (expense) benefit | 600 | -135 | 66 | 210 | 495 | -1,063 | 176 | 166 | -44 | 45 | 164 | 223 |
| Net earnings (loss) | 1,412 | 8,991 | 395 | 248 | 924 | 1,890 | 865 | 347 | -1,391 | 744 | 2,029 | 962 |
| Less net earnings (loss) attributable to the noncontrolling interests | - | - | - | - | - | - | - | - | - | - | 227 | 201 |
| Net Income (Loss) Attributable to Redeemable Noncontrolling Interest | - | - | - | - | - | - | - | - | - | 54 | -13 | - |
| Net earnings (loss) attributable to Liberty stockholders | 1,414 | 8,991 | 395 | 248 | 924 | 1,890 | 865 | 347 | -1,391 | 744 | 2,029 | 962 |
| Earnings Per Share, Basic | 11.78 | 74.41 | 0.52 | 0.19 | - | - | - | - | - | - | - | - |
| Earnings Per Share, Diluted | 11.4 | 73.17 | 0.52 | 0.19 | - | - | - | - | - | - | - | - |