Driving value creation across our strategic pillars including reshaped corporate operating model
DENVER, Colorado--(BUSINESS WIRE)--October 30, 2025--
Liberty Global Ltd. announces its Q3 2025 financial results.
CEO Mike Fries stated, "In the third quarter, we continued to execute against our key strategic initiatives. Despite challenging competitive environments across our Telecom markets, our operations each showed signs of commercial progress. Liberty Growth saw the conclusion of an outstanding Season 11 at Formula E, with fan engagement and TV viewership at record levels, while our data center assets continued to appreciate during the quarter. At Liberty Services & Corporate, we implemented an extensive program to reshape our operating model, driving cost efficiencies and resulting in a more agile platform going forward with Liberty Blume and Liberty Tech well-positioned to create value. An unwavering focus on fostering, crystallizing and delivering value to shareholders remains our top priority.
-- Liberty Telecom: Our telco operations in the UK, Netherlands and
Ireland all delivered improved net adds across both their broadband and
postpaid commercial results in Q3, while Belgium remained broadly stable.
VMO2 successfully launched giffgaff broadband, underpinning its
multi-brand approach in fixed alongside a similar strategy in mobile.
VodafoneZiggo's new strategic plan helped deliver its best quarterly
broadband performance in over two years and in October, VodafoneZiggo
launched a 2 Gbps offering, reaching nearly 7 million homes by year-end.
Lastly, in Belgium the authorities launched a market test to assess the
proposed network collaboration between Telenet, Wyre, Proximus and
Fiberklaar; this is a significant step towards finalizing the agreement.
Additionally, the recent EUR4.35B1 underwritten financing for Wyre fully
funds the fiber build-out and reduces Telenet servco leverage.
-- Liberty Growth: Our portfolio remains concentrated, with the top six
investments2 comprising >80% of its $3.4B3 FMV. Formula E concluded a
record growth year, with a double-digit increase in the global fanbase
year-over-year and 17% growth in cumulative TV-viewership to 561 million.
With Gen4 coming in Season 13, and a great schedule already set for
Season 12, we could not be more excited about the path ahead for Formula
E. We remain committed to our non-core asset disposal target of $500-750m,
with the recent partial ITV stake sale taking us to $300m4 of proceeds
YTD.
-- Liberty Services and Corporate: We implemented a significant reshaping
of our corporate operating model in the third quarter, driving a material
improvement in our projected Adj. EBITDA outlook. Including run-rate cost
savings across Liberty Corporate and Liberty Tech, we now anticipate that
our 2026 negative Adj. EBITDA will be $100m5, a 50% reduction from our
run-rate going into 2025. We continue to view our tech-enabled back
office (Liberty Blume) and technology (LG Tech) platforms as potential
sources of value creation going forward.
Guidance update: In the UK, we are confirming expected growth in combined consumer and wholesale revenue (excl. handsets and nexfibre construction) and are currently reviewing the impact of the Daisy Group transaction on B2B reporting(6) ; with all other full-year guidance metrics for our Liberty Telecom operations reconfirmed. Following our corporate reshaping and associated cost savings, we now expect an improved outlook for Liberty Services & Corporate Adj. EBITDA of approximately negative $150m for full year 2025(5,) an improvement from negative $175m at our Q2 upgrade and <$200m negative in our original 2025 guidance.
Recent announcement regarding Liberty Global's board of directors
Liberty Global announced yesterday that Dr. John C. Malone, Chairman of Liberty Global's board of directors ("Board"), will step down from the Board effective January 1, 2026 and transition to Chairman Emeritus. In this capacity, Dr. Malone will continue to provide active counsel and strategic insight to Liberty Global and may attend board meetings, but will not have a formal vote on Board matters.
Mike Fries, Liberty Global's Chief Executive Officer and Vice Chairman, has been elected by the Board to succeed Dr. Malone as Chairman. Mr. Fries has served as CEO since the Company's formation in 2005 and will continue in his role as CEO going forward.
Link to: "Dr John C. Malone to Transition to Chairman Emeritus of Liberty Global Ltd."
Key Summary of Operating and Financial Highlights(8,9)
Three months ended Nine months ended
September 30, Increase/(decrease) September 30, Increase/(decrease)
--------------------- --------------------------- ---------------------- --------------------------
2025 2024 Reported % Rebased % 2025 2024 Reported % Rebased %
--------- ---------- -------------- ----------- ---------- ---------- ------------- -----------
in millions, except % amounts
Revenue
Telenet $ 804.9 $ 785.2 2.5 (3.6) $ 2,365.6 $ 2,302.9 2.7 (0.1)
VM Ireland 122.2 119.8 2.0 (3.9) 360.8 362.8 (0.6) (3.3)
------- -------- --------- --- -------- -------- ---------
Consolidated
Liberty
Telecom 927.1 905.0 2.4 2,726.4 2,665.7 2.3
Liberty Growth 59.7 15.3 290.2 54.1 293.6 43.8 570.3 3.8
Liberty Services
& Corporate 263.9 214.3 23.1 12.8 744.5 711.2 4.7 (2.5)
Consolidated
intercompany
eliminations (43.6) (65.1) N.M. N.M. (117.1) (202.0) N.M. N.M.
------- -------- -------------- ----------- -------- -------- ------------- -----------
Total
consolidated $1,207.1 $ 1,069.5 12.9 1.0 $ 3,647.4 $ 3,218.7 13.3 (0.9)
======= ======== ========= === ======= ======== ======== ========= ======
Nonconsolidated
50% owned Liberty
Telecom:
VMO2 JV $3,436.0 $ 3,512.7 (2.2) (5.6) $ 9,935.8 $10,170.9 (2.3) (5.1)
VodafoneZiggo
JV $1,156.8 $ 1,131.1 2.3 (3.9) $ 3,332.1 $ 3,336.7 (0.1) (3.0)
Loss from
continuing
operations
Liberty Global
Consolidated $ (83.4) $(1,423.7) 94.1 $(4,180.5) $ (465.1) (798.8)
Liberty Growth $ (47.2) $ (3.9) (1,110.3) $ (86.3) $ (11.7) (637.6)
Liberty Services
& Corporate $ (71.6) $(1,237.2) 94.2 $(4,188.9) $ (85.7) (4,787.9)
Adjusted EBITDA
Telenet $ 358.9 $ 360.9 (0.6) (6.5) $ 998.4 $ 981.2 1.8 (1.2)
VM Ireland 41.8 41.4 1.0 (5.3) 120.4 127.1 (5.3) (8.1)
------- -------- --------- --- -------- -------- ---------
Consolidated
Liberty
Telecom 400.7 402.3 (0.4) 1,118.8 1,108.3 0.9
Liberty Growth (24.1) 0.3 (8,133.3) (13.4) (24.2) 0.9 (2,788.9) 31.7
Liberty Services
& Corporate (30.1) (39.1) 23.0 23.8 (68.2) (95.3) 28.4 19.4
Consolidated
intercompany
eliminations (10.0) (32.1) N.M. N.M. (30.0) (101.9) N.M. N.M.
------- -------- -------------- ----------- -------- -------- ------------- -----------
Total
consolidated $ 336.5 $ 331.4 1.5 (5.7) $ 996.4 $ 912.0 9.3 0.5
======= ======== ========= === ======= ======== ======== ========= ====== ===
Nonconsolidated
50% owned Liberty
Telecom:
VMO2 JV $1,250.3 $ 1,170.9 6.8 3.1 $ 3,496.0 $ 3,376.9 3.5 0.5
VodafoneZiggo
JV $ 522.2 $ 527.8 (1.1) (6.9) $ 1,482.0 $ 1,565.5 (5.3) (8.0)
Subscriber Variance Table -- September 30, 2025 vs. June
30, 2025
--------------------------------------------------------
Fixed-Line Postpaid
Customer Broadband Total Mobile
Relationships Subscribers RGUs Subscribers
--------------- ------------- --------- -------------
Organic Change
Summary
-----------------
Consolidated
Reportable
Segments:
Telenet (8,500) 4,400 (30,500) (2,000)
VM Ireland (1,700) (800) (10,100) 4,600
--------- --- --------- -------- ---------
Total
Consolidated
Reportable
Segments (10,200) 3,600 (40,600) 2,600
========= === ========= ======== =========
Nonconsolidated
Reportable
Segments:
VMO2 JV(10) (29,300) (26,300) (215,700) (36,300) VodafoneZiggo JV (27,000) (18,500) (93,100) 17,200
VMO2 continues growth in guided Adjusted EBITDA(7) and achieves significant operational milestones
During the third quarter, VMO2 sustained Adj. EBITDA growth and saw an improvement in commercial performance. Despite further competitive intensity, new commercial initiatives and continued mobile network improvements drove better broadband and postpaid net adds as compared to Q2. VMO2 executed key strategic steps including launching giffgaff broadband, completing the O2 Daisy merger, and enabling the spectrum acquired from Vodafone UK. VMO2 is confirming all guidance metrics, including growth in combined consumer and wholesale revenue (excluding handsets and nexfibre construction) and continuing to review the impact of the Daisy M&A transaction on B2B(6) due to weaker fixed trends YTD and the intense competitive environment.
Highlights for Q3
-- Completed the B2B merger of O2 Daisy: Targeting GBP600 million of
operational synergies on a net present value basis
-- Launched giffgaff broadband: Increasing brand reach in the fixed market
with challenger brand giffgaff
-- Spectrum: Launched VMO2's first Giga Site, enabled by spectrum
transferred from Vodafone UK, and successfully acquired one third of
available spectrum in recent mmWave auction
-- Starlink Partnership: VMO2 and Starlink have agreed to a UK-first deal
that is set to boost mobile coverage in rural areas using Direct-to-Cell
satellite technology
Q3 Financial Highlights (in U.S. GAAP, as reported by Liberty Global)(11)
-- Revenue of $3,436.0 million, -2.2% YoY on a reported basis and -5.6%
YoY on a rebased12 basis
-- Primarily driven by (i) continued pressure on B2B fixed revenue
and (ii) lower construction revenue from nexfibre, with each
revenue category as defined and reported by the VMO2 JV
-- Adjusted EBITDA13 of $1,250.3 million, +6.8% YoY on a reported basis
and +3.1% on a rebased basis
-- Primarily driven by (i) lower operating expenses, including
lower costs to capture, partially offset by negative profitability
associated with nexfibre construction. Additionally, an
approximately $27 million handset inventory-related insurance
recovery was substantially offset by a provision for legal matters
which did not impact cash in the quarter
-- Property and equipment additions of $647.7 million, -5.8% YoY on a
reported basis and -9.3% on a rebased basis
-- Adjusted EBITDA less P&E additions13 of $602.6 million, +24.7% YoY on a
reported basis and +20.8% on a rebased basis
-- Cash flows from operating activities of $1,280.3 million, cash flows
from investing activities of -$269.1 million and cash flows from
financing activities of -$940.5 million
Q3 Financial Highlights (in IFRS, as guided to and aligned with bondholder covenants)(14)
-- Revenue of GBP2,549.3 million, -5.6% YoY on a reported and rebased
basis, including GBP51.8 million of Daisy Group revenue
-- Revenue excluding handsets, the impact of nexfibre construction, and
two months of consolidated Daisy Group revenue was GBP2,154.4 million,
-1.1% YoY on a reported and rebased basis
-- Excluding B2B and the impact of the Daisy M&A transaction,
consumer and wholesale generated GBP1,946.2 million, -0.1% YoY on
a reported and rebased basis
-- Adjusted EBITDA of GBP1,015.8 million, +2.2% YoY on a reported and
rebased basis
-- Q3 2025 included the benefit of GBP87.0 million of U.S.
GAAP/IFRS differences, primarily related to (i) the VMO2 JV's
investment in CTIL and (ii) leases
-- Adjusted EBITDA excluding the impact of nexfibre construction and the
impact of the O2 Daisy transaction was GBP1,015.4 million, +2.7% YoY on a
reported and rebased basis
-- The drivers of these IFRS changes are largely consistent with those
under U.S. GAAP, as detailed above
Q3 Operating Highlights(10)
-- Broadband net losses of 26,300 improved sequentially, despite elevated
churn due to ongoing intense competition and the impact of One Touch
Switch
-- Postpaid net losses of 36,300, primarily driven by B2B losses, while
the consumer base remained stable, with improved churn supported by O2
free EU roaming campaign and continued network improvements
-- Fixed ARPU declined modestly by 1.2%, reflecting pricing pressure
2025 VMO2 guidance (in IFRS)(i)
-- We are confirming6:
-- Growth in combined consumer and wholesale revenue excluding
handsets and the impact of nexfibre construction. Reviewing impact
of the Daisy M&A transaction on B2B, with approximately GBP125
million incremental revenue expected from consolidation of Daisy
Group
-- Growth in Adjusted EBITDA excluding the impact of nexfibre
construction and the impact of the O2 Daisy transaction
-- P&E additions of GBP2.0 to GBP2.2 billion
-- Adjusted FCF and cash distributions to shareholders both in the
range of GBP350 to GBP400 million
(i) Quantitative reconciliations to net earnings/loss (including net earnings/loss growth rates) and cash flow from operating activities for Adjusted EBITDA, Adjusted EBITDAaL and Adjusted FCF guidance for Liberty Global and each of its OpCos cannot be provided without unreasonable efforts as we do not forecast (i) certain non-cash charges including: the components of non-operating income/expense, depreciation and amortization, and impairment, restructuring and other operating items included in net earnings/loss from continuing operations, nor (ii) specific changes in working capital that impact cash flows from operating activities. The items we do not forecast may vary significantly from period to period.
VodafoneZiggo executing on strategic plan with commercial momentum continuing in Q3
VodafoneZiggo's third quarter financial results saw the continued impact from the strategic plan implemented in the first quarter. Commercial momentum continued to grow in Q3, with both broadband net adds and churn metrics improving as customers were proactively migrated onto new tariffs. For the remainder of the year, we are committed to building on the early success so far, and remain on track to deliver guidance for 2025 as revised at Q1.
Highlights for Q3
-- Broadband momentum: VodafoneZiggo delivered its strongest broadband net
adds performance since Q1 2023, with customer churn improving through the
quarter as a result of the proactive recontracting of existing customers
onto the new front book tariffs
-- Network investment: 2 Gbps offering launched in October, reaching
nearly 7 million homes by year-end and becoming the only operator in the
Netherlands with 2 Gbps speeds nationwide, and 2.2 Gbps offering for B2B
customers; 1.8GHz technology deployed in preparation for the DOCSIS 4.0
rollout scheduled for late 2026
-- Re-energizing the brand: Launched several campaigns including OH Yeah
Unlimited as of June, Ziggo Switch & Save to coincide with the start of
the UEFA Champions League, and Battery Guarantee for Vodafone customers
Q3 Financial Highlights (in U.S. GAAP)
-- Revenue of $1,156.8 million, +2.3% YoY on a reported basis and -3.9% on
a rebased basis
-- Primarily driven by (i) the lower broadband customer base and
ongoing repricing impact, (ii) lower B2B mobile subscription
revenue and (iii) lower non-subscription revenue including handset
revenue, partially offset by the fixed price indexation
implemented in July
-- Adjusted EBITDA of $522.2 million, -1.1% YoY on a reported basis and
-6.9% on a rebased basis
-- Primarily driven by (i) the aforementioned revenue decline and
(ii) slightly higher operating costs related to third-party
consulting fees
-- Cash flows from operating activities of $324.7 million, cash flows from
investing activities of -$154.2 million and cash flows from financing
activities of -$86.3 million
Q3 Financial Highlights (in U.S. GAAP) in local currency
-- Revenue of EUR989.8 million, -3.9% YoY on both a reported and rebased
basis
-- Adjusted EBITDA of EUR447.2 million, -6.9% YoY on both a reported and
rebased basis
Q3 Operating Highlights
-- Broadband net losses of 18,500 improved sequentially, reflecting higher
sales and a continued improvement in churn as a result of proactive
customer recontracting
-- Postpaid net adds of 17,200 were driven by continued strength in
consumer
-- Fixed ARPU increased 1.1% YoY, as the fixed price rise of 3.3% was
offset by the proactive right-pricing of the new front book
2025 VodafoneZiggo guidance (in U.S. GAAP)
-- We are confirming:
-- Low-single digit decline in revenue growth
-- Mid- to high-single digit decline in Adjusted EBITDA growth
-- P&E additions to sales: 20-22%
-- Adjusted FCF of EUR200-EUR250 million16
-- Cash distributions to shareholders of EUR200-EUR250 million
Telenet continued to deliver broadband growth and welcomed the launch of a market test on the proposed network collaboration
Commercial momentum improved further in the third quarter, supported by strong performance by BASE and successful back-to-school campaigns. Financially, Q3 results were impacted by a tough year-over-year comparison as Q3'24 included a positive one-off deferred revenue unwind ($18m). Strategically, the Belgian Competition Authority (BCA) launched a public consultation regarding the proposed fiber sharing agreement between Telenet, Wyre, Proximus and Fiberklaar. Telenet remains on track for all 2025 financial guidance.
Highlights for Q3
-- Gigabit network collaboration: The BCA launched a market test in
October to assess the proposed network sharing agreement in Flanders;
Telenet & Wyre expect to finalize the agreement after the market test,
subject to BCA approval
-- Capital structure: Secured underwritten EUR4.35 billion debt facility1
which fully funds Wyre fiber roll-out and reduces Telenet leverage
-- Commercial momentum growing: Telenet and BASE continued to build on
recent commercial momentum, supported by successful back-to-school and
DTV campaigns
Q3 Financial Highlights (in U.S. GAAP, as consolidated by Liberty Global)
-- Revenue of $804.9 million, +2.5% YoY on a reported basis and -3.6% on a
rebased basis
-- Primarily driven by (i) the one-off impact of the recognition of
previously deferred revenue of approximately $18 million during Q3
2024, (ii) lower fixed revenue following the non-renewal of the
Belgian football rights and (iii) lower programming revenue
-- Adjusted EBITDA of $358.9 million, -0.6% YoY on a reported basis and
-6.5% on a rebased basis
-- Adjusted EBITDAaL of $358.6 million, -0.6% YoY on a reported basis and
-6.5% on a rebased basis
-- Primarily driven by (i) the decrease in revenue and (ii) higher
costs related to professional services and outsourced labor,
partially offset by the non-renewal of the Belgian football
broadcasting rights
-- Property and equipment additions of $249.6 million, +10.2% YoY on a
reported basis and +3.5% on a rebased basis
-- Adjusted EBITDA less P&E Additions of $109.3 million, -18.6% YoY on a
reported basis and -23.4% on a rebased basis
-- Cash flows from operating activities of $270.4 million, cash flows from
investing activities of -$270.5 million and cash flows from financing
activities of -$55.7 million
Q3 Financial Highlights (in IFRS, as guided to and aligned with bondholder covenants)(14)
-- Revenue of EUR688.7 million, -3.6% YoY on both a reported and rebased
basis
-- Adjusted EBITDA of EUR345.0 million, -5.7% YoY on both a reported and
rebased basis
-- Q3 2025 included the benefit of EUR38.0 million of U.S.
GAAP/IFRS differences, primarily related to (i) sports and film
broadcasting rights and (ii) leases
-- Adjusted EBITDAaL of EUR325.5 million, -6.1% YoY on both a reported and
rebased basis
-- The drivers of these IFRS changes are largely consistent with those
under U.S. GAAP, as detailed above
Q3 Operating Highlights
-- Broadband net adds of 4,400 continued to improve sequentially,
supported by the growth of BASE FMC in the South and successful
back-to-school campaigns
-- The postpaid base declined by 2,000, driven by increased competition at
Telenet and partially offset by continued growth at BASE
-- Fixed ARPU grew modestly by 0.2% YoY, as the benefit of the 3% price
adjustment from April was partially offset by changes to the customer
mix
2025 Telenet guidance (in IFRS)(15)
-- We are confirming:
-- Broadly stable revenue (FY 2024: EUR2,851.4 million)
-- Low-single digit decline in Adjusted EBITDAaL (FY 2024:
EUR1,279.9 million)
-- P&E Additions as a percentage of revenue of around 38%
-- Adjusted FCF between -EUR180.0 and -EUR150.0 million
Virgin Media Ireland delivered further growth in mobile and continued to expand full fiber network
Virgin Media Ireland's performance in the third quarter continued to be impacted by intense market competition, which drove a decline in revenue and Adj. EBITDA. Despite the competitive pressure, the business saw strong performance in mobile, supported by new offers that drove higher gross adds in the quarter. Strategically, Virgin Media Ireland continued to make strong progress on its targets, including FTTH rollout and off-net footprint expansion.
Highlights for Q3
-- Network upgrade: Biggest quarter for fiber build and on track to
complete 73% of roll-out by end of 2025
-- Mobile momentum: Continued strong mobile performance in Q3, benefitting
from the EUR15/month offer launched in May
Q3 Financial Highlights (in U.S. GAAP)
-- Revenue of $122.2 million, +2.0% YoY on a reported basis and -3.9% on a
rebased basis
-- Primarily driven by lower consumer fixed and mobile revenue due
to the high level of market competition, partially offset by
continued strong performance in B2B revenue
-- Adjusted EBITDA of $41.8 million, +1.0% YoY on a reported basis and
-5.3% on a rebased basis
-- Primarily due to the aforementioned revenue declined, partially
offset by lower programming costs during the quarter
-- Cash flows from operating activities of $14.4 million, cash flows from
investing activities of -$56.2 million, and cash flows from financing
activities of $45.4 million
Q3 Financial Highlights (in U.S. GAAP) in local currency
-- Revenue of EUR104.6 million, -3.9% YoY on both a reported and rebased
basis
-- Adjusted EBITDA of EUR35.7 million, -5.3% YoY on both a reported and
rebased basis
Q3 Operating Highlights
-- Broadband net losses of 800 improved sequentially, despite continued
competitive intensity in the market
-- The postpaid customer base continued to grow sequentially and YoY, with
net adds of 4,600 supported by the launch of a new mobile offer during
Q2
-- 15% of the broadband base now on fiber
Consolidated Leverage & Liquidity
-- Total principal amount of debt and finance leases: $8.5 billion
-- Average debt tenor17: 3.3 years, with 39% not due until 2029 or
thereafter
-- Borrowing costs: Blended, fully-swapped cost of debt was 3.8%
The following table(i) details the U.S. dollar equivalents of our liquidity(18) position at September 30, 2025, which includes our (i) cash and cash equivalents, (ii) investments held under SMAs and (iii) unused borrowing capacity:
Cash Unused
and Cash Borrowing Total
Equivalents SMAs(ii) Capacity(iii) Liquidity
------------- ---------- --------------- -----------
in millions
Liberty Global
and
unrestricted
subsidiaries $ 513.4 $ 85.9 $ -- $ 599.3
Telenet 1,146.5 -- 734.8 1,881.3
VM Ireland 14.3 -- 117.6 131.9
--------- ------ --- ---------- -------
Total $ 1,674.2 $ 85.9 $ 852.4 $ 2,612.5
========= ====== === ========== =======
(i) Except as otherwise indicated, the amounts reported in the table
include the named entity and its subsidiaries.
(ii) Represents our SMA in a leveraged structured note issued by a
third-party investment bank.
(iii) Our aggregate unused borrowing capacity of $0.9 billion(19)
represents maximum undrawn commitments under the applicable
facilities without regard to covenant compliance calculations or
other conditions precedent to borrowing.
The following table(i) details the September 30, 2025 U.S. dollar equivalents of the (i) outstanding principal amounts of our debt and finance lease obligations, (ii) expected principal-related derivative cash payments or receipts and (iii) swapped principal amounts of our debt and finance lease obligations:
Principal
Finance Total Debt Related Swapped Debt
& Finance & Finance
Lease Lease Derivative Lease
Cash
Debt Obligations Obligations Payments Obligations
-------- ------------- ------------- ---------- -------------
in millions
Telenet $7,387.3 $ 2.1 $ 7,389.4 $ 143.0 $ 7,532.4
VM
Ireland 1,058.1 -- 1,058.1 -- 1,058.1
Other 35.8 31.2 67.0 -- 67.0
------- --- -------- --------- --------- ---------
Total $8,481.2 $ 33.3 $ 8,514.5 $ 143.0 $ 8,657.5
======= === ======== ========= ========= =========
(i) Except as otherwise indicated, the amounts reported in the table
include the named entity and its subsidiaries.
Liberty Global Consolidated Q3 Cash Flows
Nine months
Three months ended ended September
September 30, Increase/(decrease) 30, Increase/(decrease)
------------------- --------------------- ---------------- ---------------------
2025 2024 Reported % 2025 2024 Reported %
---------- ------- --------------------- ------- ------- ---------------------
$ in millions, except % amounts
Liberty Global
Consolidated
Cash Flows:
Cash
provided by
operating
activities
of
continuing
operations 301.8 319.1 (5.4%) 580.2 664.1 (12.6%)
Cash
provided
(used) by
investing
activities
of
continuing
operations (360.9) 152.1 (337.3%) (607.8) 719.9 (184.4%)
Cash used by
financing
activities
of
continuing
operations (82.4) (203.8) 59.6% (273.4) (643.5) 57.5%
Adjusted FCF
from
continuing
operations (84.5) 78.7 (207.4%) (426.9) (12.5) (3,315.2%)
Distributable
Cash Flow
from
continuing
operations (84.5) 78.7 (207.4%) (426.9) (12.5) (3,315.2%)
Financial Highlights (in U.S. GAAP)(8,9)
The following tables present (i) selected financial information for the comparative periods and (ii) the percentage change from period to period on both a reported and rebased basis. Adjusted EBITDA and Adjusted EBITDA less P&E Additions for Consolidated Continuing Operations, Liberty Growth and Liberty Services & Corporate are non-GAAP measures. For reconciliations, additional information on how these measures are defined and why we believe they are meaningful, see the Glossary and Reconciliations sections of the Appendix.
Three months ended Nine months ended
------- -------
September 30, Increase/(decrease) September 30, Increase/(decrease)
-------------------- ------------------------- --------------------- -------------------------
Revenue 2025 2024 Reported % Rebased % 2025 2024 Reported % Rebased %
--------- --------- ------------ ----------- --------- ---------- ------------ -----------
in millions, except % amounts
Telenet $ 804.9 $ 785.2 2.5 (3.6) $2,365.6 $ 2,302.9 2.7 (0.1)
VM Ireland 122.2 119.8 2.0 (3.9) 360.8 362.8 (0.6) (3.3)
------- ------- ------- --- ------- -------- -------
Consolidated
Liberty
Telecom 927.1 905.0 2.4 2,726.4 2,665.7 2.3
Liberty Growth 59.7 15.3 290.2 54.1 293.6 43.8 570.3 3.8
Liberty Services
& Corporate 263.9 214.3 23.1 12.8 744.5 711.2 4.7 (2.5)
Consolidated
intercompany
eliminations (43.6) (65.1) N.M. N.M. (117.1) (202.0) N.M. N.M.
------- ------- ------------ ----------- ------- -------- ------------ -----------
Total
consolidated $1,207.1 $1,069.5 12.9 1.0 $3,647.4 $ 3,218.7 13.3 (0.9)
======= ======= ======= === ====== === ======= ======== ======= === ======
Nonconsolidated
50% owned Liberty
Telecom:
VMO2 JV $3,436.0 $3,512.7 (2.2) (5.6) $9,935.8 $10,170.9 (2.3) (5.1)
VodafoneZiggo
JV $1,156.8 $1,131.1 2.3 (3.9) $3,332.1 $ 3,336.7 (0.1) (3.0)
N.M. - Not Meaningful
Three months
ended September Nine months ended
30, Increase/(decrease) September 30, Increase/(decrease)
---------------- --------------------------- -------------------- --------------------------
Adjusted EBITDA 2025 2024 Reported % Rebased % 2025 2024 Reported % Rebased %
----- ----- -------------- ----------- ------- ------- ------------- -----------
in millions, except % amounts
Telenet $358.9 $360.9 (0.6) (6.5) $ 998.4 $ 981.2 1.8 (1.2)
VM Ireland 41.8 41.4 1.0 (5.3) 120.4 127.1 (5.3) (8.1)
----- ----- --------- --- ------- ------- ---------
Consolidated
Liberty
Telecom 400.7 402.3 (0.4) 1,118.8 1,108.3 0.9
Liberty Growth (24.1) 0.3 (8,133.3) (13.4) (24.2) 0.9 (2,788.9) 31.7
Liberty Services &
Corporate (30.1) (39.1) 23.0 23.8 (68.2) (95.3) 28.4 19.4
Consolidated
intercompany
eliminations (10.0) (32.1) N.M. N.M. (30.0) (101.9) N.M. N.M.
----- ----- -------------- ----------- ------- ------- ------------- -----------
Total
consolidated $336.5 $331.4 1.5 (5.7) $ 996.4 $ 912.0 9.3 0.5
===== ===== ========= === ======= ======= ======= ========= ====== ===
Nonconsolidated
50% owned Liberty
Telecom:
VMO2 JV $1,250.3 $1,170.9 6.8 3.1 $3,496.0 $3,376.9 3.5 0.5
VodafoneZiggo
JV $ 522.2 $ 527.8 (1.1) (6.9) $1,482.0 $1,565.5 (5.3) (8.0)
N.M. - Not Meaningful
Three months
ended Nine months ended
--------- ---------
September 30, Increase/(decrease) September 30, Increase/(decrease)
---------------- ------------------------ -------------------- -----------------------
Adjusted EBITDA
less P&E
Additions 2025 2024 Reported % Rebased % 2025 2024 Reported % Rebased %
------- ------- ------------- --------- --------- --------- ---------- -----------
in millions, except % amounts
Telenet $109.3 $134.3 (18.6) (23.4) $ 232.8 $ 369.7 (37.0) (39.2)
VM Ireland (20.4) (2.9) (603.4) (580.8) (40.1) 1.8 (2,327.8) (2,176.5)
----- ----- --------- ------- ------- ---------
Consolidated
Liberty
Telecom 88.9 131.4 (32.3) 192.7 371.5 (48.1)
Liberty Growth (45.0) (1.9) (2,268.4) (62.0) (54.3) (4.5) (1,106.7) 14.0
Liberty Services
& Corporate (35.0) (38.6) 9.3 9.5 (80.4) (106.0) 24.2 15.4
Consolidated
intercompany
eliminations -- (22.4) N.M. N.M. -- (73.3) N.M. N.M.
----- ----- ------------- --------- ------- ------- ---------- -----------
Total
consolidated $ 8.9 $ 68.5 (87.0) (87.9) $ 58.0 $ 187.7 (69.1) (74.0)
===== ===== ========= ======== ======= ======= ========= ========
Nonconsolidated
50% owned Liberty
Telecom:
VMO2 JV $602.6 $483.1 24.7 20.8 $1,581.2 $1,417.3 11.6 8.3
VodafoneZiggo
JV $283.8 $312.1 (9.1) (14.6) $ 808.5 $ 850.2 (4.9) (7.6)
N.M. - Not Meaningful
Operating Data -- September 30, 2025
-------------------------------------------------------------------------------
Fixed-Line Postpaid
Homes Customer Broadband Total Mobile Total Mobile
Passed Relationships Subscribers RGUs Subscribers Subscribers(i)
----------- --------------
Consolidated
Reportable
Segments:
Telenet 4,227,300 1,938,700 1,722,000 4,051,100 2,670,600 2,828,300
VM Ireland 1,007,200 384,600 357,500 693,400 144,400 144,400
---------- ------------- ----------- ---------- ----------- --------------
Total
Consolidated
Reportable
Segments 5,234,500 2,323,300 2,079,500 4,744,500 2,815,000 2,972,700
---------- ------------- ----------- ---------- ----------- --------------
Nonconsolidated
Reportable
Segments:
VMO2 JV 16,226,000 5,807,800 5,704,300 11,546,100 15,763,300 36,393,100
VodafoneZiggo
JV(ii) 7,612,900 3,312,700 3,030,400 7,413,300 5,337,100 5,605,000
Subscriber Variance Table -- September 30, 2025 vs. June 30, 2025
----------------------------------------------------------------------------
Fixed-Line Postpaid
Homes Customer Broadband Total Mobile Total Mobile
Passed Relationships Subscribers RGUs Subscribers Subscribers(i)
----------- --------------
Organic Change
Summary
-------------------
Consolidated
Reportable
Segments:
Telenet 9,500 (8,500) 4,400 (30,500) (2,000) (15,900)
VM Ireland 3,600 (1,700) (800) (10,100) 4,600 4,600
-------- ------------- ----------- --------- ----------- --------------
Total
Consolidated
Reportable
Segments 13,100 (10,200) 3,600 (40,600) 2,600 (11,300)
-------- ------------- ----------- --------- ----------- --------------
Q3 2025
Consolidated
Reportable Segments
Adjustments:
-------------------
Telenet (11,800) -- -- -- -- --
Nonconsolidated
Reportable
Segments:
VMO2 JV(iii) 100 (29,300) (26,300) (215,700) (36,300) 219,800
VodafoneZiggo
JV(ii) 9,300 (27,000) (18,500) (93,100) 17,200 24,500
Subscriber Variance Table -- September 30, 2025 vs. September 30, 2024
----------------------------------------------------------------------------
Fixed-Line Postpaid
Homes Customer Broadband Total Mobile Total Mobile
Passed Relationships Subscribers RGUs Subscribers Subscribers(i)
----------- --------------
Organic Change
Summary
-------------------
Consolidated
Reportable
Segments:
Telenet 89,100 (33,100) 6,400 (137,600) (6,200) (52,300)
VM Ireland 13,400 (10,600) (6,600) (48,100) 7,300 7,300
-------- ------------- ----------- --------- ----------- --------------
Total
Consolidated
Reportable
Segments 102,500 (43,700) (200) (185,700) 1,100 (45,000
-------- ------------- ----------- --------- ----------- --------------
Consolidated
Reportable Segments
Net Adjustments:
-------------------
Telenet (19,600) -- -- -- -- --
VM Ireland (4,800) -- -- -- -- --
Nonconsolidated
Reportable
Segments:
VMO2 JV(iii) 13,100 (116,700) (109,700) (955,900) (217,100) 783,700
VodafoneZiggo
JV(ii) 54,800 (139,900) (107,200) (472,500) 38,700 24,500
Footnotes for Operating Data and Subscriber Variance Tables:
(i) In a number of countries, our mobile subscribers receive mobile
services pursuant to prepaid contracts. The mobile subscriber count
for the VMO2 JV includes IoT connections, which are
Machine-to-Machine contract mobile connections, including Smart
Metering contract connections. The mobile subscriber count presented
above for the VMO2 JV excludes wholesale mobile connections of
approximately 10,191,500 that are included in the total mobile
subscriber count as defined and presented by the VMO2 JV.
(ii) Fixed-line counts for the VodafoneZiggo JV include certain B2B
customers and subscribers.
(iii) Organic movements for the periods presented exclude the impact of the
O2 Daisy Merger. All net additions (losses) reflect changes in the
underlying business performance, independent of merger-related
activity at the VMO2 JV.
Additional General Notes to Tables:
Most of our broadband communications subsidiaries provide broadband, telephony, data, video or other B2B services. Certain of our B2B revenue is derived from SOHO subscribers that pay a premium price to receive enhanced service levels along with broadband, video or telephony services that are the same or similar to the mass marketed products offered to our residential subscribers. All mass marketed products provided to SOHOs, whether or not accompanied by enhanced service levels and/or premium prices, are included in the respective RGU and customer counts of our broadband communications operations, with only those services provided at premium prices considered to be "SOHO RGUs" or "SOHO customers". To the extent our existing customers upgrade from a residential product offering to a SOHO product offering, the number of SOHO RGUs or SOHO customers will increase, but there is no impact to our total RGU or customer counts. With the exception of our B2B SOHO subscribers and mobile subscribers at medium and large enterprises, we generally do not count customers of B2B services as customers or RGUs for external reporting purposes.
While we take appropriate steps to ensure that subscriber statistics are presented on a consistent and accurate basis at any given balance sheet date, the variability from country to country in (i) the nature and pricing of products and services, (ii) the distribution platform, (iii) billing systems, (iv) bad debt collection experience and (v) other factors add complexity to the subscriber counting process. We periodically review our subscriber counting policies and underlying systems to improve the accuracy and consistency of the data reported on a prospective basis. Accordingly, we may from time to time make appropriate adjustments to our subscriber statistics based on those reviews.
Bond Update by Credit Silo
VMO2 Credit Update(10)
Operating Statistics Summary
As of and for the
three months ended
September 30,
--------------------------------------------------------------------------
2025 2024
---- ---------- --- ----------
Footprint
--------------------------------
Homes Serviceable 18,675,100 17,770,100
Homes Serviceable net additions (QoQ) 139,300 281,100
Fixed
--------------------------------
Fixed-Line Customer Relationships 5,807,800 5,826,200
Organic Fixed-Line Customer
Relationship net additions (losses)
(QoQ) (29,300) 15,000
Organic Fixed-Line Customer
Relationship net additions (losses)
(YoY) (116,700) 2,000
Broadband Subscribers 5,704,300 5,726,900
Organic Broadband net additions
(losses) (QoQ) (26,300) 16,200
Organic Broadband net additions
(losses) (YoY) (109,700) 18,800
Q3 Monthly ARPU per Fixed-Line
Customer Relationship GBP 47.75 GBP 48.33
Mobile
--------------------------------
Postpaid Mobile Subscribers(i) 15,763,300 15,820,400
Organic Postpaid Mobile net losses
(QoQ)(i) (36,300) (25,500)
Organic Postpaid Mobile net losses
(YoY)(i) (217,100) (212,900)
Q3 Monthly Consumer Postpaid ARPU GBP 18 GBP 18
Convergence
--------------------------------
Converged Households as % of Broadband
RGUs 41.6% 42.7%
(i) Previously reported postpaid mobile subscribers figures have been
restated. For more information regarding the VMO2 JV and the
restatement, please visit its investor relations page.
Financial Results (in IFRS)(14)
Three months ended Nine months ended
September 30, Increase/ September 30, Increase/
----------------------------------- ----------------------------------
2025 2024 (decrease) 2025 2024 (decrease)
---- ------- --- ------- ------------ --- ------- --- ------- ------------
in millions, except % amounts
Revenue
-------------------
Mobile GBP 1,428.8 GBP 1,441.6 (0.9%) GBP 4,161.6 GBP 4,202.4 (1.0%)
--- ------- --- ------- ------- --- ------- -------
Handset 305.6 322.9 (5.4%) 851.3 902.8 (5.7%)
Fixed 985.0 966.3 1.9% 2,879.8 2,870.8 0.3%
------- --- ------- ------- --- ------- -------
Consumer Fixed 841.4 859.6 (2.1%) 2,536.9 2,547.3 (0.4%)
Subscription 819.5 842.9 (2.8%) 2,478.1 2,497.2 (0.8%)
Other 21.9 16.7 31.1% 58.8 50.1 17.4%
B2B Fixed 143.6 106.7 34.6% 342.9 323.5 6.0%
Other 135.5 293.9 (53.9%) 514.8 891.1 (42.2%)
------- --- ------- ------- --- ------- -------
Total revenue GBP 2,549.3 GBP 2,701.8 (5.6%) GBP 7,556.2 GBP 7,964.3 (5.1%)
--- ------- --- ------- ------- --- ------- =======
Adjusted EBITDA GBP 1,015.8 GBP 994.0 2.2% GBP 2,914.1 GBP 2,907.5 0.2%
--- ------- --- ------- ------- --- ------- =======
P&E Additions GBP 527.7 GBP 562.3 GBP 1,558.7 GBP 1,634.2
ROU asset additions 32.5 253.5 101.4 392.1
------- --- ------- --- ------- --- -------
Total P&E
Additions
including ROU
asset additions GBP 560.2 GBP 815.8 (31.3%) GBP 1,660.1 GBP 2,026.3 (18.1%)
--- ------- --- ------- ------- --- ------- =======
P&E Additions as a %
of revenue 20.7% 20.8% 20.6% 20.5%
Adjusted EBITDA less
Total P&E
Additions GBP 455.6 GBP 178.2 155.7% GBP 1,254.0 GBP 881.2 42.3%
--- ------- --- ------- ------- --- ------- =======
Adjusted FCF GBP 369.8 GBP (196.4) GBP (357.3) GBP (499.2)
--- ------- --- ------- --- ------- --- -------
Third-Party Debt, Lease Obligations and Cash and Cash Equivalents
The borrowing currency and pound sterling equivalent of the nominal amounts of VMED O2's consolidated third-party debt, lease obligations and cash and cash equivalents is set forth below:
September 30, June 30,
2025 2025
----------------------------- --- --------
Borrowing
currency GBP equivalent
--------------------------------
in millions
Senior and Senior
Secured Credit
Facilities:
Term Loan N (Term
SOFR + 2.50%) due
202 $ 990.0) GBP 735.4 GBP 2,044.8
Term Loan O (EURIBOR
+ 2.50%) due 2029 EUR 750.0 655.2 643.3
Term Loan Q (Term
SOFR + 3.25%) due
2029 $ 1,300.0 965.9 947.9
Term Loan R (EURIBOR
+ 3.25%) due 2029 EUR 750.0 655.2 643.3
Term Loan X1 (SONIA +
3.25%) due 2029 GBP -- -- 3.7
Term Loan Y (Term
SOFR + 3.25%) due
2031 $ 2,080.2 1,545.7 1,276.0
Term Loan Z (EURIBOR
+ 3.50%) due 2031 EUR 720.0 628.9 617.5
Term Loan AC1 (SONIA
+ 3.25%) due 2030 GBP 925.0 925.0 --
Term Loan AC2 (SONIA
+ 3.25%) due 2030 GBP 750.0 750.0 746.3
GBP54 million
(equivalent) RCF
(SONIA + 2.75%) due
2026 GBP -- -- --
GBP1,324 million
(equivalent) RCF
(SONIA + 2.75%) due
2029 GBP -- -- --
VM Financing
Facilities (GBP
equivalent) GBP 273.3 273.3 502.3
--- -------- --- --------
Total Senior and
Senior Secured
Credit
Facilities 7,134.6 7,425.1
Senior Secured Notes:
5.50% USD Senior
Secured Notes due
2029 $ 1,425.0 1,058.8 1,039.0
5.25% GBP Senior
Secured Notes due
2029 GBP 340.0 340.0 340.0
4.00% GBP Senior
Secured Notes due
2029 GBP 600.0 600.0 600.0
4.25% GBP Senior
Secured Notes due
2030 GBP 635.0 635.0 635.0
4.50% USD Senior
Secured Notes due
2030 $ 915.0 679.9 667.2
4.125% GBP Senior
Secured Notes due
2030 GBP 480.0 480.0 480.0
3.25% EUR Senior
Secured Notes due
2031 EUR 950.0 829.9 814.8
4.25% USD Senior
Secured Notes due
2031 $ 1,350.0 1,003.1 984.4
4.75% USD Senior
Secured Notes due
2031 $ 1,400.0 1,040.2 1,020.8
4.50% GBP Senior
Secured Notes due
2031 GBP 675.0 675.0 675.0
7.75% USD Senior
Secured Notes due
2032 $ 950.0 705.9 546.9
5.625% EUR Senior
Secured Notes due
2032 EUR 1,810.0 1,581.1 514.6
--- -------- --- --------
Total Senior
Secured Notes 9,628.9 8,317.7
Senior Notes:
5.00% USD Senior Notes
due 2030 $ 925.0 687.3 674.5
3.75% EUR Senior Notes
due 2030 EUR 500.0 436.8 428.8
--- -------- --- --------
Total Senior Notes 1,124.1 1,103.3
Vendor financing(i) 2,870.9 2,927.2
Share of CTIL debt(i) 262.5 262.5
Other debt 200.5 312.6
Lease obligations(i) 895.4 917.7
--- -------- --- --------
Total third-party
debt and lease
obligations 22,116.9 21,266.1
Unamortized premiums,
discounts, deferred
financing costs and
fair value adjustments,
net (22.7) (18.0)
--- -------- --- --------
Total carrying
amount of
third-party debt
and lease
obligations 22,094.2 21,248.1
Cash and cash
equivalents (544.7) (506.2)
--- -------- --- --------
Net carrying
amount of
third-party debt
and lease
obligations GBP 21,549.5 GBP 20,741.9
--- -------- --- --------
Exchange rate (GBP to
EUR) 1.1448 1.1660
Exchange rate (GBP to $) 1.3459 1.3715
(i) Amounts presented on an IFRS basis, consistent with bondholder
covenants.
Capital Structure
-- At September 30, 2025, the blended fully-swapped debt borrowing cost
was 5.1% and the average tenor of third-party debt (excluding vendor
financing and certain other obligations) was 4.8 years
-- In July, VMO2 completed a EUR500 million private tap of the green EUR
5.625% 2032 Senior Secured Notes. The instrument matures in April 2032
and bears a 5.625% annual coupon, with proceeds used to refinance
existing debt
-- In July, VMO2 completed a tender and exchange offer relating to Term
Loan N due 2028, with $173.5 million of Term Loan N purchased for cash at
par and canceled, and $330.2 million of Term Loan N exchanged into Term
Loan Y due 2031
-- In August 2025, a EUR510 million private tap of the green EUR 5.625%
2032 Senior Secured Notes was completed. The instrument matures in April
2032 and bears a 5.625% annual coupon, with proceeds used to refinance
existing debt
-- In August 2025, VMO2 prepaid $540 million of Term Loan N, using the
proceeds from the August 2025 private tap, noted above
-- In August 2025, a GBP925 million principal amount term loan facility
(Term Loan AC1) was issued in connection with the creation of O2 Daisy.
Term Loan AC1 matures on August 1, 2030 and bears interest at a rate of
3.25% + SONIA per annum, subject to adjustment based on the achievement
or otherwise of certain ESG metrics
-- In September 2025, the company completed a EUR200 million private tap
of the green EUR 5.625% 2032 Senior Secured Notes and a $200 million
private tap of the USD 7.775% 2032 Senior Secured Notes. Both instruments
mature in April 2032 and bear a 5.625% annual coupon and 7.25% annual
coupon, respectively. The proceeds from these 2032 Senior Secured Notes
were used to refinance existing debt
-- In October 2025, a $850 million principal amount of US
dollar-denominated senior secured notes were issued. These notes were
issued at par, mature on January 15, 2033 and bear interest at a rate of
6.75%. The proceeds from these 2033 senior secured notes were used to
repay $845 million of Facility N, under the VMED O2 Credit Facilities
-- At September 30, 2025, VMO2 had maximum undrawn commitments of
GBP1,378.0 million equivalent
Covenant Debt Information
The following table details the pound sterling equivalents of the reconciliation from VMO2's consolidated third-party debt and lease obligations to the total covenant amount of third-party gross and net debt and includes information regarding the projected principal-related cash flows of cross-currency derivative instruments. The pound sterling equivalents presented below are based on exchange rates that were in effect as of September 30, 2025 and June 30, 2025. These amounts are based on IFRS covenants and presented for illustrative purposes only, and will likely differ from the actual cash payments or receipts in future periods.
September 30, June 30,
2025 2025
in millions
Total third-party debt and lease
obligations (GBP equivalent) GBP 22,116.9 GBP 21,266.1
Vendor financing (2,793.9) (2,847.2)
Other debt (200.5) (312.6)
Cornerstone debt (262.5) (262.5)
Credit Facility Excluded Amount (1,040.3) (987.4)
Lease obligations (895.4) (917.7)
Projected principal-related cash payments
associated with our cross-currency
derivative instruments 517.0 863.5
-------- --- --------
Total covenant amount of third-party gross
debt 17,441.3 16,802.2
Cash and cash equivalents(i) (478.3) (407.7)
-------- --- --------
Total covenant amount of third-party
net debt GBP 16,963.0 GBP 16,394.5
---- -------- --- --------
(i) Excludes cash and cash equivalents that are held outside the covenant
group.
Leverage ratios are set forth below. These ratios calculate Adjusted EBITDA, as defined under covenants, on the last three quarters annualized basis as of September 30, 2025.
Net Senior Debt to Annualized Adjusted EBITDA 3.77x Net Total Debt to Annualized Adjusted EBITDA 4.06x Net Total Debt (excluding Credit Facility Excluded Amount and including 5.31x vendor financing, CTIL net debt and lease obligations) to Annualized Adjusted EBITDA
VodafoneZiggo Credit Update
Operating Statistics Summary
As of and for the
three months ended
September 30,
-----------------------------------------------------------------------------
2025 2024
---- --------- --- ---------
Footprint
-------------------------------------
Homes Passed 7,612,900 7,558,100
Organic Homes Passed net additions (QoQ) 9,300 8,600
Organic Homes Passed net additions (YoY) 54,800 28,000
Fixed
-------------------------------------
Fixed-Line Customer Relationships 3,312,700 3,452,600
Organic Fixed-Line Customer Relationship
net losses (QoQ) (27,000) (33,600)
Organic Fixed-Line Customer Relationship
net losses (YoY) (139,900) (147,600)
Broadband Subscribers 3,030,400 3,137,600
Organic Broadband net losses (QoQ) (18,500) (20,400)
Organic Broadband net losses (YoY) (107,200) (93,000)
Q3 Monthly ARPU per Fixed-Line
Customer Relationship EUR 57 EUR 56
Mobile
-------------------------------------
Postpaid Mobile Subscribers 5,337,100 5,298,400
Organic Postpaid Mobile net additions (QoQ) 17,200 2,300
Organic Postpaid Mobile net additions (YoY) 38,700 46,500
Q3 Monthly Consumer Postpaid ARPU EUR 18 EUR 19
Convergence
-------------------------------------
Converged Households as % of Broadband RGUs 50.5% 48.6%
Financial Results (in U.S. GAAP)
Three months ended Nine months ended
September 30, Increase/ September 30, Increase/
--------------------------------- ----------------------------------
2025 2024(i) (decrease) 2025 2024(i) (decrease)
--------------- ---------------- ------------ ---------------- ---------------- ------------
in millions, except % amounts
Revenue
---------------------
Residential fixed
revenue:
Subscription EUR 474.1 EUR 494.1 (4.0%) EUR 1,419.4 EUR 1,479.5 (4.1%)
Non-subscription 1.7 2.5 (32.0%) 5.1 8.7 (41.4%)
----- --- ------- ------- --- ------- -------
Total residential
fixed revenue 475.8 496.6 (4.2%) 1,424.5 1,488.2 (4.3%)
Residential mobile
revenue:
Subscription 181.0 182.2 (0.7%) 537.6 543.1 (1.0%)
Non-subscription 52.5 64.5 (18.6%) 175.3 190.0 (7.7%)
----- --- ------- ------- --- ------- -------
Total residential
mobile revenue 233.5 246.7 (5.4%) 712.9 733.1 (2.8%)
----- --- ------- ------- --- ------- -------
Total residential
revenue 709.3 743.3 (4.6%) 2,137.4 2,221.3 (3.8%)
----- --- ------- ------- --- ------- -------
B2B fixed revenue
Subscription 143.2 142.2 0.7% 428.0 422.7 1.3%
Non-subscription 1.6 2.0 (20.0%) 5.0 6.3 (20.6%)
----- --- ------- ------- --- ------- -------
Total B2B fixed
revenue 144.8 144.2 0.4% 433.0 429.0 0.9%
----- --- ------- ------- --- ------- -------
B2B mobile revenue:
Subscription 94.4 104.0 (9.2%) 286.1 308.0 (7.1%)
Non-subscription 30.1 29.7 1.3% 88.2 88.1 0.1%
----- --- ------- ------- --- ------- -------
Total B2B mobile
revenue 124.5 133.7 (6.9%) 374.3 396.1 (5.5%)
----- --- ------- ------- --- ------- -------
Total B2B revenue 269.3 277.9 (3.1%) 807.3 825.1 (2.2%)
----- --- ------- ------- --- ------- -------
Other revenue 11.2 8.3 34.9% 34.1 23.1 47.6%
----- --- ------- ------- --- ------- -------
Total revenue EUR 989.8 EUR 1,029.5 (3.9%) EUR 2,978.8 EUR 3,069.5 (3.0%)
--- ----- --- ------- ------- --- ------- =======
Adjusted EBITDA EUR 447.2 EUR 480.3 (6.9%) EUR 1,324.9 EUR 1,440.1 (8.0%)
--- ----- --- ------- ------- --- ------- =======
P&E Additions EUR 204.3 EUR 195.9 4.3% EUR 602.1 EUR 658.0 (8.5%)
--- ----- --- ------- ------- --- ------- =======
P&E Additions as a % of
revenue . 20.6% 19.0% 20.2% 21.4%
Adjusted EBITDA less
P&E Additions EUR 242.9 EUR 284.4 (14.6%) EUR 722.8 EUR 782.1 (7.6%)
--- ----- --- ------- ------- --- ------- =======
Adjusted FCF EUR 82.7 EUR 39.6 EUR 95.5 EUR 90.2
--- ----- --- ------- --- ------- --- -------
(i) Certain revenue amounts have been reclassified to conform to 2025
presentation.
Third-Party Debt, Finance Lease Obligations and Cash and Cash Equivalents
The borrowing currency and euro equivalent of the nominal amounts of VodafoneZiggo's consolidated third-party debt, finance lease obligations and cash and cash equivalents is set forth below:
September 30, June 30,
2025 2025
------------------------------ ----------------
Borrowing
currency EUR equivalent
-------------- --------------------------------
in millions
Credit Facilities:
Term Loan I (Term
SOFR + 2.50%) USD
due 2028 $ 1,644.0 EUR 1,398.4 EUR 2,146.7
Term Loan H (EURIBOR
+ 3.00%) due 2029 EUR 2,250.0 2,250.0 2,250.0
Financing Facility 19.2 2.7
EUR25.0 million
Ziggo Revolving
Facility G1 EUR due
2026 -- --
EUR775.0 million
Ziggo Revolving
Facility G2 EUR due
2029 -- --
--- -------- --- --------
Total Credit
Facilities 3,667.6 4,399.4
--- -------- --- --------
Senior Secured Notes:
4.875% USD Senior
Secured Notes due
2030 $ 991.0 842.9 842.5
2.875% EUR Senior
Secured Notes due
2030 EUR 502.5 502.5 502.5
5.00% USD Senior
Secured Notes due
2032 $ 1,525.0 1,297.2 1,296.5
3.50% EUR Senior
Secured Notes due
2032 EUR 750.0 750.0 750.0
5.25% EUR Senior
Secured Notes due
2033 EUR 650.0 650.0
--- -------- ----------------
Total Senior
Secured Notes 4,042.6 3,391.5
--- -------- --- --------
Senior Notes:
3.375% EUR Senior
Notes due 2030 EUR 900.0 900.0 900.0
5.125% USD Senior
Notes due 2030 $ 500.0 425.3 425.1
6.125% EUR Senior
Notes due 2032 EUR 575.0 575.0 575.0
--- -------- --- --------
Total Senior Notes 1,900.3 1,900.1
--- -------- --- --------
Vendor financing 999.5 999.5
Finance lease
obligations 29.7 26.3
--- -------- --- --------
Total third-party
debt and finance
lease
obligations 10,639.7 10,716.8
Unamortized premiums,
discounts and deferred
financing costs, net (25.5) (21.7)
--- -------- --- --------
Total carrying
amount of
third-party debt
and finance
lease
obligations 10,614.2 10,695.1
Cash and cash
equivalents (215.9) (140.6)
--- -------- --- --------
Net carrying
amount of
third-party debt
and finance
lease
obligations EUR 10,398.3 EUR 10,554.5
=== ======== === ========
Exchange rate (EUR to
$) 1.1757 1.1763
Capital Structure
-- At September 30, 2025, the blended fully-swapped debt borrowing cost
was 4.0% and the average tenor of third-party debt (excluding vendor
financing obligations) was approximately 4.7 years
-- At September 30, 2025, VodafoneZiggo had maximum undrawn commitments of
EUR800 million under its Revolving Facilities
-- In September, VodafoneZiggo issued a EUR650 million principal amount of
euro-denominated senior secured notes. These notes mature in January 2033
and bear interest at a rate of 5.25%. In October, VodafoneZiggo issued a
$600.0 million principal amount of US dollar-denominated senior secured
notes. These notes mature in January 2033 and bear interest at a rate of
7.50%. In addition, VodafoneZiggo entered into a $500.0 million term loan
facility (Term Loan B), issued at 98% of par. The net proceeds of these
transactions will be used to partially redeem Term Loan I
Covenant Debt Information
The following table details the euro equivalent of the reconciliation from VodafoneZiggo's consolidated third-party debt to the total covenant amount of third-party gross and net debt and includes information regarding the projected principal-related cash flows of cross-currency derivative instruments. The euro equivalents presented below are based on exchange rates that were in effect as of September 30, 2025 and June 30, 2025. These amounts are presented for illustrative purposes only and will likely differ from the actual cash payments or receipts in future periods.
September 30, June 30,
2025 2025
---------------- ----------------
in millions
Total third-party debt and finance
lease obligations (EUR equivalent) EUR 10,639.7 EUR 10,716.8
Vendor financing (999.5) (999.5)
Finance lease obligations (29.7) (26.3)
Credit Facility Excluded Amount (466.7) (459.7)
Projected principal-related cash receipts
associated with our cross-currency
derivative instruments 24.2 (54.8)
-------- --- --------
Total covenant amount of third-party gross
debt 9,168.0 9,176.5
Cash and cash equivalents(i) (33.8) (34.3)
-------- --- --------
Net carrying amount of third-party
debt EUR 9,134.2 EUR 9,142.2
===== ======== === ========
____________________
(i) Excludes the cash that is related to the unutilized portion of the
Vendor Finance Note facility of EUR66.4 million and EUR40.9 million,
respectively, as well as cash that is held outside the covenant group,
amounting to EUR115.7 million and EUR65.4 million, respectively.
Leverage ratios are set forth below. These ratios calculate Adjusted EBITDA, as defined under covenants, on a last two quarters annualized basis as of September 30, 2025.
Net Senior Debt to Annualized Adjusted EBITDA 3.86x Net Total Debt to Annualized Adjusted EBITDA 4.89x Net Total Debt (excluding Credit Facility Excluded Amount and including 5.68x vendor financing) to Annualized Adjusted EBITDA
Telenet Credit Update
Operating Statistics Summary
As of and for the
three months ended
September 30,
---------------------------------------
2025 2024
------------------- ------------------
Footprint
-----------------------------------
Homes Passed 4,227,300 4,157,800
Organic Homes Passed net additions (QoQ) 9,500 23,300
Organic Homes Passed net additions (YoY) 89,100 41,800
Fixed
-----------------------------------
Fixed-Line Customer Relationships 1,938,700 1,971,800
Organic Fixed-Line Customer Relationship
net losses (QoQ) (8,500) (8,300)
Organic Fixed-Line Customer Relationship
net losses (YoY) (33,100) (48,300)
Broadband Subscribers 1,722,000 1,715,600
Organic Broadband net additions (losses)
(QoQ) 4,400 (4,000)
Organic Broadband net additions (losses)
(YoY) 6,400 (20,000)
Q3 Monthly ARPU per Fixed-Line
Customer Relationship EUR 63.97 EUR 63.86
Mobile
-----------------------------------
Postpaid Mobile Subscribers 2,670,600 2,676,800
Organic Postpaid Mobile net additions
(losses) (QoQ) (2,000) 800
Organic Postpaid Mobile net additions
(losses) (YoY) (6,200) 1,400
Q3 Monthly Consumer Postpaid ARPU EUR 16.24 EUR 16.78
Convergence
-----------------------------------
Converged Households as % of Broadband
RGUs 55.0% 53.4%
Financial Results (in IFRS)(14)
Three months ended Nine months ended
September 30, September 30,
------------------------------- --------- ---------------------------------- ---------
2025 2024 Increase/(decrease) 2025 2024 Increase/(decrease)
--------------- -------------- --------------------- ---------------- ---------------- ---------------------
in millions, except % amounts
Revenue
---------------------
Residential fixed
revenue:
Subscription EUR 306.6 EUR 312.6 (1.9%) EUR 923.5 EUR 922.9 0.1%
Non-subscription 6.6 4.0 65.0% 14.7 9.1 61.5%
----- --- ----- --------- --------- --- ------- --- ------- --------- ---------
Total residential
fixed revenue 313.2 316.6 (1.1%) 938.2 932.0 0.7%
Residential mobile
revenue:
Subscription 104.8 105.5 (0.7%) 309.9 314.1 (1.3%)
Non-subscription 29.5 30.6 (3.6%) 93.5 109.0 (14.2%)
----- --- ----- --------- -------- --- ------- --- ------- --------- --------
Total residential
mobile revenue 134.3 136.1 (1.3%) 403.4 423.1 (4.7%)
B2B revenue:
Subscription 96.0 96.8 (0.8%) 285.2 286.2 (0.3%)
Non-subscription 90.0 86.3 4.3% 271.9 262.9 3.4%
----- --- ----- --------- --------- --- ------- --- ------- --------- ---------
Total B2B revenue 186.0 183.1 1.6% 557.1 549.1 1.5%
Other revenue 55.2 78.5 (29.7%) 217.1 213.9 1.5%
----- --- ----- --------- -------- --- ------- --- ------- --------- ---------
Total revenue EUR 688.7 EUR 714.3 (3.6%) EUR 2,115.8 EUR 2,118.1 (0.1%)
==== ===== === ===== ========= ======== === ======= === ======= ========= ========
Adjusted EBITDA EUR 345.0 EUR 366.0 (5.7%) EUR 1,010.3 EUR 1,010.5 --%
==== ===== === ===== ========= ======== === ======= === ======= ========= =========
Adjusted EBITDAaL EUR 325.5 EUR 346.7 (6.1%) EUR 951.6 EUR 952.9 (0.1%)
==== ===== === ===== ========= ======== === ======= === ======= ========= ========
P&E Additions(i) 231.7 220.6 779.9 610.3
ROU asset additions 7.6 7.0 19.8 31.7
----- --- ----- --- ------- --- -------
Total P&E Additions
including ROU
asset
additions(i) EUR 239.3 EUR 227.6 5.1% EUR 799.7 EUR 642.0 24.6%
==== ===== === ===== ========= ========= === ======= === ======= ========= =========
P&E Additions as a % of
revenue 33.6% 30.9% 36.9% 28.8%
Adjusted EBITDA less
Total P&E
Additions(i) EUR 105.7 EUR 138.4 (23.6%) EUR 210.6 EUR 368.5 (42.8%)
==== ===== === ===== ========= ======== === ======= === ======= ========= ========
Adjusted FCF EUR (36.1) EUR 25.4 EUR (73.7) EUR 163.7
==== ===== === ===== === ======= === =======
____________________
(i) Includes amounts capitalized as intangible assets related to sports and
film broadcasting rights.
Third-Party Debt, Lease Obligations and Cash and Cash Equivalents
The borrowing currency and euro equivalent of the nominal amounts of Telenet's consolidated third-party debt, lease obligations and cash and cash equivalents is set forth below:
September 30, June 30,
2025 2025
----------------------------- ----------------
Borrowing
currency EUR equivalent
-------------- -------------------------------
in millions
2025 Amended Senior
Credit Facility
Term Loan AR (Term
SOFR + 2.11%) USD
due 2028 $ 2,295.0 EUR 1,952.1 EUR 1,951.1
Term Loan AT1
(EURIBOR + 3.00%)
EUR due 2028 EUR 390.0 390.0 390.0
Term Loan AQ (EURIBOR
+ 2.25%) EUR due
2029 EUR 1,110.0 1,110.0 1,110.0
Term Loan AU (EURIBOR
+ 3.00%) EUR due
2033 EUR 500.0 500.0 500.0
EUR580.0 million
Revolving Credit
Facility I (EURIBOR
+ 2.25%) due 2029 EUR -- -- --
--- ------- --- --------
Total Senior Credit
Facility 3,952.1 3,951.1
--- ------- --- --------
Senior Secured Notes
5.50% USD Senior
Secured Notes due
2028 $ 1,000.0 850.6 850.2
3.50% EUR Senior
Secured Notes due
2028 EUR 540.0 540.0 540.0
--- ------- --- --------
Total Senior
Secured Notes 1,390.6 1,390.2
--- ------- --- --------
Other
Lease obligations(i) 612.7 618.2
Mobile spectrum 372.0 369.6
Vendor financing 332.2 327.0
Other debt 236.6 234.3
EUR20.0 million
Revolving Credit
Facility (EURIBOR +
2.25%) due 2026 -- --
EUR25.0 million
Overdraft Facility
(EURIBOR + 1.60%) due
2026 -- --
--- ------- --- --------
Total third-party
debt and lease
obligations 6,896.2 6,890.4
Deferred financing
fees, discounts and
premiums, net (10.0) (11.0)
--- ------- --- --------
Total carrying
amount of
third-party debt
and lease
obligations 6,886.2 6,879.4
Cash and cash
equivalents (975.2) (1,023.7)
--- ------- --- --------
Net carrying amount
of third-party
debt and lease
obligations EUR 5,911.0 EUR 5,855.7
=== ======= === ========
Exchange rate (EUR to
$) 1.1757 1.1763
____________________
(i) Amounts presented on an IFRS basis, consistent with bondholder
covenants.
Capital Structure
-- At September 30, 2025, the blended fully-swapped debt borrowing cost
was 3.8% and the average tenor of third-party debt (excluding vendor
financing and certain other obligations) was approximately 3.2 years
-- At September 30, 2025, Telenet had access to total liquidity of
EUR1,600.2 million, consisting of EUR975.2 million cash and cash
equivalents and EUR625.0 million of undrawn commitments under revolving
credit facilities
-- In August, a subsidiary of Telenet (Wyre) executed the agreements
underlying the EUR500.0 million standalone capex facility priced at
EURIBOR+2.75%. The funding will support the roll-out of Wyre's fiber
network
Covenant Debt Information
The following table details the euro equivalent of the reconciliation from Telenet's consolidated third-party debt to the total covenant amount of third-party gross and net debt and includes information regarding the projected principal-related cash flows of cross-currency derivative instruments. The euro equivalents presented below are based on exchange rates that were in effect as of September 30, 2025 and June 30, 2025. These amounts are based on IFRS covenants and presented for illustrative purposes only, and will likely differ from the actual cash payments or receipts in future periods.
September 30, June 30,
2025 2025
---------------- ----------------
in millions
Total third-party debt and lease
obligations (EUR equivalent) EUR 6,896.2 EUR 6,890.4
(612.7) (618.2)
(372.0) (369.6)
(332.2) (327.0)
(236.6) (234.3)
(400.0) (400.0)
121.6 123.0
-------------------------------------------- -------- --- --------
Total covenant amount of third-party gross
debt 5,064.3 5,064.3
(973.0) (1,015.1)
-------------------------------------------- -------- --- --------
Total covenant amount of third-party
net debt EUR 4,091.3 EUR 4,049.2
===== ======== === ========
____________________
(i) Excludes cash and cash equivalents that are held outside the covenant
group.
Leverage ratios are set forth below. These ratios calculate Adjusted EBITDA and Adjusted EBITDAaL, as defined under covenants, on a last two quarters annualized basis as of September 30, 2025.
Net Total Debt to Annualized Adjusted EBITDA 2.99x Net Total Debt (excluding Credit Facility Excluded Amount and including 3.53x vendor financing) to Annualized Adjusted EBITDA Net Total Debt (excluding Credit Facility Excluded Amount and including 4.21x vendor financing, mobile spectrum and other debt) to Annualized Adjusted EBITDAaL
A Statement of Financial Position, Statement of Profit or Loss and Other Comprehensive Income and Statement of Cash Flows for Telenet can be found in the investor toolkit on the Telenet investor relations page.
VM Ireland Credit Update
Operating Statistics Summary
As of and for the
three months ended
September 30,
-------------------------------------
2025 2024
------------------- ----------------
Footprint
-------------------------------------
Homes Passed 1,007,200 998,600
Organic Homes Passed net additions (QoQ) 3,600 4,700
Organic Homes Passed net additions (YoY) 13,400 19,300
Fixed
-------------------------------------
Fixed-Line Customer Relationships 384,600 395,200
Organic Fixed-Line Customer Relationship
net losses (QoQ) (1,700) (2,200)
Organic Fixed-Line Customer Relationship
net losses (YoY) (10,600) (11,500)
Broadband Subscribers 357,500 364,100
Organic Broadband net losses (QoQ) (800) (1,300)
Organic Broadband net losses (YoY) (6,600) (7,400)
Q3 Monthly ARPU per Fixed-Line
Customer Relationship EUR 60.95 EUR 61.76
Mobile
-------------------------------------
Postpaid Mobile Subscribers 144,400 137,100
Organic Postpaid Mobile net additions (QoQ) 4,600 1,500
Organic Postpaid Mobile net additions (YoY) 7,300 500
Q3 Monthly Consumer Postpaid ARPU EUR 18.49 EUR 20.62
Convergence
-------------------------------------
Converged Households as % of Broadband RGUs 9.1% 8.9%
Financial Results (in U.S. GAAP)
Three months ended Nine months ended
September 30, September 30,
------------------------------- ---------- ------------------------------ ------------
2025 2024 Increase/(decrease) 2025 2024 Increase/(decrease)
--------------- -------------- --------------------- -------------- -------------- ---------------------
in millions, except % amounts
Revenue
--------------------
Residential fixed
revenue:
Subscription EUR 67.5 EUR 70.4 (4.1%) EUR 204.6 EUR 213.7 (4.3%)
Non-subscription 0.3 0.4 (25.0%) 1.1 1.5 (26.7%)
----- --- ----- ---------- ------- --- ----- --- ----- ------------ -----
Total residential
fixed revenue 67.8 70.8 (4.2%) 205.7 215.2 (4.4%)
Residential mobile
revenue:
Subscription 7.4 7.9 (6.3%) 22.3 23.8 (6.3%)
Non-subscription 1.5 1.9 (21.1%) 5.1 5.8 (12.1%)
----- --- ----- ---------- ------- --- ----- --- ----- ------------ -----
Total residential
mobile revenue 8.9 9.8 (9.2%) 27.4 29.6 (7.4%)
B2B revenue:
Subscription 3.1 3.1 --% 9.3 9.3 --%
Non-subscription 8.5 7.0 21.4% 24.3 20.9 16.3%
----- --- ----- ---------- -------- --- ----- --- ----- ------------ ------
Total B2B revenue 11.6 10.1 14.9% 33.6 30.2 11.3%
Other revenue 16.3 18.2 (10.4%) 56.1 58.7 (4.4%)
----- --- ----- ---------- ------- --- ----- --- ----- ------------ -----
Total revenue EUR 104.6 EUR 108.9 (3.9%) EUR 322.8 EUR 333.7 (3.3%)
==== ===== === ===== ========== ======= === ===== === ===== ============ =====
Adjusted EBITDA EUR 35.7 EUR 37.7 (5.3%) EUR 107.5 EUR 117.0 (8.1%)
==== ===== === ===== ========== ======= === ===== === ===== ============ =====
P&E Additions EUR 53.4 EUR 40.3 32.5% EUR 142.8 EUR 115.3 23.9%
==== ===== === ===== ========== ======== === ===== === ===== ============ ======
P&E Additions as a % of
revenue 51.1% 37.0% 44.2% 34.6%
Adjusted EBITDA less
P&E Additions EUR (17.7) EUR (2.6) (580.8%) EUR (35.3) EUR 1.7 (2,176.5%)
==== ===== === ===== ========== ======= === ===== === ===== ============ =====
Adjusted FCF EUR (38.4) EUR (19.3) EUR (79.6) EUR (35.9)
==== ===== === ===== === ===== === =====
Third-Party Debt and Cash and Cash Equivalents
The following table details the borrowing currency and euro equivalent of the nominal amounts of VM Ireland's consolidated third-party debt and cash and cash equivalents:
September 30, June 30,
2025 2025
-------------------------------- -------------
Borrowing currency EUR equivalent
------------------- --------------------------
in millions
Credit Facilities:
Term Loan B1
(EURIBOR + 3.50%)
due 2029 EUR 900.0 EUR 900.0 EUR 900.0
EUR100.0 million
Revolving Facility
(EURIBOR + 2.75%)
due 2027 -- --
--- ----- --- -----
Total Senior Credit
Facilities 900.0 900.0
Deferred financing costs and
discounts, net (3.4) (3.5)
--- ----- --- -----
Total carrying amount of
third-party debt 896.6 896.5
Cash and cash equivalents (12.2) (11.7)
--- ----- --- -----
Net carrying amount of
third-party debt EUR 884.4 EUR 884.8
=== ===== === =====
Capital Structure
-- At September 30, 2025, the blended fully-swapped debt borrowing cost
was 3.9% and the average tenor of third-party debt was approximately 3.8
years
-- At September 30, 2025, VM Ireland had EUR100.0 million of undrawn
commitments available
Covenant Debt Information
The following table details the euro equivalents of the reconciliation from VM Ireland's consolidated third-party debt to the total covenant amount of third-party gross and net debt. The euro equivalents presented below are based on exchange rates that were in effect as of September 30, 2025 and June 30, 2025. These amounts are presented for illustrative purposes only and will likely differ from the actual cash payments or receipts in future periods.
September 30, June 30,
2025 2025
---------------- -------------
in millions
Total third-party debt EUR 900.0 EUR 900.0
Credit Facility Excluded Amount (50.0) (50.0)
------- --- -----
Total covenant amount of third-party gross debt 850.0 850.0
Cash and cash equivalents (12.2) (11.7)
------- --- -----
Total covenant amount of third-party net
debt EUR 837.8 EUR 838.3
====== ======= === =====
Leverage ratios are set forth below. These ratios calculate Adjusted EBITDA, as defined under covenants, on a last twelve months basis as of September 30, 2025.
Net Total Debt to Annualized Adjusted EBITDA 5.43x Net Total Debt (excluding Credit Facility Excluded Amount) to 5.75x Annualized Adjusted EBITDA
Appendix
Forward-Looking Statements and Disclaimer
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements with respect to our, our subsidiaries', and our joint ventures' strategies, future growth prospects and opportunities; expectations regarding our and our businesses' financial performance, including Reported and Rebased Revenue, Reported and Rebased Adjusted EBITDA, Reported and Rebased Adjusted EBITDA less P&E Additions, operating and capital expenses, property and equipment additions, Adjusted Free Cash Flow, Distributable Cash Flow and ARPU metrics; our operating companies' 2025 U.S. GAAP and IFRS financial guidance, including the updates to such guidance at VMO2 and Liberty Services & Corporate, as well as the reasons for such updates; our future strategies for maximizing and creating value for our shareholders, including any potential separations of our business or capital market or private transactions that we may undertake with respect to any of our businesses (such as the anticipated separation of Telenet into a network company and services company and the potential spin-off of such service company, either on a combined Benelux basis or standalone), including the timing, costs, and benefits to be derived therefore; the expected drivers of future operational and financial performance at our operating companies and our joint ventures; our, our affiliates' and our joint ventures' plans with respect to networks, products and services and the investments in such networks, products and services, including the continued emphasis on the new operating model at VodafoneZiggo; VMO2's expected synergies to be received from the merger of its business to business operations with Daisy Communications; the planned fiber upgrade programs in Belgium and Ireland, including the timing of such upgrade programs; VodafoneZiggo's 2 Gbps offering in the Netherlands and the expected homes to be reached, as well as its planed DOCSIS 4.0 rollout, including the timing, cost, and benefits to be derived therefrom; the improved outlook for Liberty Corporate & Services, as well as the expected run rate savings and efficiencies to be derived from the Company's operating model changes; Wyre's potential fixed network agreement with Proximus, including the expected approval thereof and the timing, cost and benefits expected to be derived therefrom; the expected benefits to Formula E in it's Season 13 with the new Gen4 car; our strategic plans for our Liberty Growth portfolio (previously referred to as the Ventures portfolio), including any expected capital rotation between investments and planned non-core asset disposals, as well as the proceeds to be received therefrom; the strength of our and our affiliates' respective balance sheets (including cash and liquidity position); our and our joint ventures' use of proceeds from any third-party debt borrowings, the tenor and cost of such third-party debt, as well as the expected use of such debt proceeds and any anticipated additional borrowing capacity; the expectations with respect to our current and future chairman of our board of directors; and other information and statements that are not historical fact. These forward-looking statements involve certain risks and uncertainties that could cause actual results to differ materially from those expressed or implied by these statements. These risks and uncertainties include events that are outside of our control, such as the continued use by subscribers and potential subscribers of our and our affiliates' and joint ventures' services and their willingness to upgrade to our more advanced offerings; our, our affiliates' and our joint ventures' ability to meet challenges from competition, to manage rapid technological change or to maintain or increase rates to subscribers or to pass through increased costs to subscribers; the potential impact of pandemics and epidemics on us and our businesses as well as our customers; the effects of changes in laws or regulations, including as a result of the U.K.'s exit from the E.U.; trade wars or the threat of such trade wars; general economic factors; our, our affiliates' and our joint ventures' ability to obtain regulatory approval and satisfy regulatory conditions associated with acquisitions and dispositions; our, our affiliates' and our joint ventures' ability to successfully acquire and integrate new businesses and realize anticipated efficiencies from acquired businesses; the availability of attractive programming for our, our affiliates' and our joint ventures' video services and the costs associated with such programming; our, our affiliates' and our joint ventures' ability to achieve forecasted financial and operating targets; the outcome of any pending or threatened litigation; the ability of our operating companies and affiliates and joint ventures to access the cash of their respective subsidiaries, whether in a tax-efficient manner or at all; the impact of our operating companies', affiliates' and joint ventures' future financial performance, or market conditions generally, on the availability, terms and deployment of capital; fluctuations in currency exchange and interest rates; the ability of suppliers, vendors and contractors to timely deliver quality products, equipment, software, services and access; our, our affiliates' and our joint ventures' ability to adequately forecast and plan future network requirements including the costs and benefits associated with network expansions and upgrades; and other factors detailed from time to time in our filings with the Securities and Exchange Commission (the "SEC"), including our most recently filed Form 10-K, Form 10-K/A and Form 10-Qs. These forward-looking statements speak only as of the date of this release. We expressly disclaim any obligation or undertaking to disseminate any updates or revisions to any forward-looking statement contained herein to reflect any change in our expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based.
Share Repurchase Program
Our share buyback plan for 2025 authorized the repurchase of up to 10% of our outstanding shares as of December 31, 2024. The program may be effected through open market transactions and/or privately negotiated transactions, which may include derivative transactions. The timing of the repurchase of shares pursuant to the program will depend on a variety of factors, including market conditions and applicable law. The program may be implemented in conjunction with brokers for Liberty Global and other financial institutions with whom Liberty Global has relationships within certain pre-set parameters, and purchases may continue during closed periods in accordance with applicable restrictions. The program may be suspended or discontinued at any time and will terminate upon repurchasing the authorized limits unless further repurchase authorization is provided for.
About Liberty Global
Liberty Global Ltd. (Nasdaq: LBTYA, LBTYB, LBTYK) delivers long-term shareholder value through the strategic management of three complementary platforms: Liberty Telecom, Liberty Growth and Liberty Services.
Liberty Telecom is a world leader in converged broadband, video and mobile communications, providing more than 80 million fixed and mobile connections across Europe through advanced fiber and 5G networks that empower customers and strengthen national economies. The business generates aggregate revenue of approximately $21.6 billion, including $18 billion from non-consolidated joint ventures and $3.6 billion from consolidated operations.
Liberty Growth invests in scalable businesses across the technology, media, sports and infrastructure sectors, with a portfolio of roughly 70 companies valued at $3.4 billion.*
Liberty Services delivers innovative technology, operational, and financial services to both Liberty affiliated companies and third parties, generating approximately $600 million in annual revenue.**
Together, these platforms position Liberty Global as a leading international converged connectivity and investment company focused on creating sustainable, long-term value for shareholders.
*As independently valued as of September 30, 2025.
**Represents full year 2024 revenue of Liberty Services, substantially all of which is derived from our consolidated businesses and nonconsolidated joint ventures.
For more information, please visit www.libertyglobal.com.
Balance Sheets, Statements of Operations and Statements of Cash Flows
The condensed consolidated balance sheets, statements of operations and statements of cash flows of Liberty Global are in our 10-Q.
Rebase Information
Rebase growth percentages, which are non-GAAP measures, are presented as a basis for assessing growth rates on a comparable basis. For purposes of calculating rebase growth rates on a comparable basis for all businesses that we owned during 2025, we have adjusted our historical revenue, Adjusted EBITDA and Adjusted EBITDA less P&E Additions for the three and nine months ended September 30, 2024 to (i) include the pre-acquisition revenue, Adjusted EBITDA and P&E Additions to the same extent these entities are included in our results for the three and nine months ended September 30, 2025, (ii) exclude from our rebased amounts the revenue, Adjusted EBITDA and P&E Additions of entities disposed of to the same extent these entities are excluded in our results for the three and nine months ended September 30, 2025, (iii) include in our rebased amounts the impact to revenue and Adjusted EBITDA of activity between our continuing and discontinued operations related to the Tech Framework that previously eliminated within our consolidated results, (iv) include in our rebased amounts the revenue and costs for the temporary elements of transitional and other services provided to iliad, Vodafone, Deutsche Telekom and Sunrise, to reflect amounts related to these services equal to those included in our results for the three and nine months ended September 30, 2025 and (v) reflect the translation of our rebased amounts at the applicable average foreign currency exchange rates that were used to translate our results for the three and nine months ended September 30, 2025. For entities we have acquired during 2024, we have reflected the revenue, Adjusted EBITDA and P&E Additions of these acquired entities in our 2024 rebased amounts based on what we believe to be the most reliable information that is currently available to us (generally pre-acquisition financial statements), as adjusted for the estimated effects of (a) any significant differences between U.S. GAAP and local generally accepted accounting principles, (b) any significant effects of acquisition accounting adjustments, (c) any significant differences between our accounting policies and those of the acquired entities and (d) other items we deem appropriate. We do not adjust pre-acquisition periods to eliminate nonrecurring items or to give retroactive effect to any changes in estimates that might be implemented during post-acquisition periods. As we did not own or operate the acquired businesses during the pre-acquisition periods, no assurance can be given that we have identified all adjustments necessary to present the revenue, Adjusted EBITDA and Adjusted EBITDA less P&E Additions of these entities on a basis that is comparable to the corresponding post-acquisition amounts that are included in our results or that the pre-acquisition financial statements we have relied upon do not contain undetected errors. In addition, the rebase growth percentages are not necessarily indicative of the revenue, Adjusted EBITDA and Adjusted EBITDA less P&E Additions that would have occurred if these transactions had occurred on the dates assumed for purposes of calculating our rebased amounts or the revenue, Adjusted EBITDA and Adjusted EBITDA less P&E Additions that will occur in the future. Investors should view rebase growth as a supplement to, and not a substitute for, U.S. GAAP measures of performance included in our condensed consolidated statements of operations.
The following table provides adjustments made to 2024 amounts (i) for our consolidated continuing operations and (ii) for the nonconsolidated VMO2 JV and VodafoneZiggo JV to derive our rebased growth rates:
Nine months ended September 30,
Three months ended September 30, 2024 2024
------------------------------------- -----------------------------------
Adjusted Adjusted
EBITDA less EBITDA less
Adjusted P&E Adjusted P&E
Revenue EBITDA Additions Revenue EBITDA Additions
-------- ------------ ------------- -------- ---------- -------------
in millions
Consolidated
Continuing
Operations:
Telenet:
Foreign currency $ 49.4 $ 22.8 $ 8.3 $ 65.1 $ 29.6 $ 10.5
VM Ireland:
Foreign currency 7.4 2.7 (0.2) 10.3 3.9 0.2
Other:
Acquisitions and
dispositions(i) 58.7 0.7 (3.2) 367.2 46.7 25.2
Foreign currency 10.2 (0.9) (0.1) 17.8 (0.5) (0.6)
------- ---- ---- ------- ----- ----
Total
consolidated
continuing
operations $ 125.7 $ 25.3 $ 4.8 $ 460.4 $ 79.7 $ 35.3
======= ==== ==== === ======= ===== ==== ===
Nonconsolidated
JVs:
VMO2 JV(ii) :
Foreign currency $ 128.4 $ 41.6 $ 15.8 $ 301.5 $ 100.1 $ 42.1
======= ==== ==== === ======= ===== ==== ===
VodafoneZiggo
JV(ii) :
Foreign currency $ 72.1 $ 33.3 $ 20.1 $ 96.7 $ 45.6 $ 24.4
======= ==== ==== === ======= ===== ==== ===
____________________
(i) In addition to our acquisitions and dispositions, these rebase
adjustments include amounts related to agreements to provide
transitional and other services to iliad, Vodafone, Deutsche Telekom
and Sunrise. These adjustments result in an equal amount of fees in
both the 2025 and 2024 periods for those services that are deemed to
be temporary in nature.
(ii) Amounts reflect 100% of the adjustments made related to the VMO2 JV's
and the VodafoneZiggo JV's revenue, Adjusted EBITDA and Adjusted
EBITDA less P&E Additions, which we do not consolidate, as we hold a
50% noncontrolling interest in the VMO2 JV and the VodafoneZiggo JV.
Property and Equipment Additions and Capital Expenditures
The table below reconciles the property and equipment additions of our continuing operations for the indicated periods to the capital expenditures that are presented in the condensed consolidated statements of cash flows in our 10-Q.
Three months ended Nine months ended
September 30, September 30,
---------------------- ----------------------
2025 2024 2025 2024
---------- ---------- ---------- ----------
in millions, except % amounts
Total consolidated
property and
equipment
additions $327.6 $262.9 $938.4 $724.3
Reconciliation of
property and
equipment additions
to capital
expenditures:
Assets acquired
under
capital-related
vendor financing
arrangements(i) (40.6) (17.7) (72.7) (59.3)
Assets acquired
under finance
leases -- -- -- (0.6)
Changes in
current
liabilities
related to
capital
expenditures 55.9 (24.4) 39.8 (52.5)
----- ----- ----- -----
Total capital
expenditures,
net(ii) $342.9 $220.8 $905.5 $611.9
===== ===== ===== =====
Property and
equipment
additions as % of
revenue 27.1% 24.6% 25.7% 22.5%
____________________
(i) Amounts exclude related VAT of $7.2 million and $2.4 million for the
three months ended September 30, 2025 and 2024, respectively, and
$12.0 million and $7.7 million for the nine months ended September 30,
2025 and 2024, respectively, that were also financed under these
arrangements.
(ii) The capital expenditures that we report in our condensed consolidated
statements of cash flows do not include amounts that are financed
under vendor financing or finance lease arrangements. Instead, these
expenditures are reflected as non-cash additions to our property and
equipment when the underlying assets are delivered, and as repayments
of debt when the related principal is repaid.
Foreign Currency Information
The following table presents the relationships between the primary currencies of the countries in which we operate and the U.S. dollar, which is our reporting currency, per one U.S. dollar:
September 30, December 31,
2025 2024
-------------- ------------
Spot rates:
Euro 0.8506 0.9663
British pound sterling 0.7430 0.7988
Three months ended Nine months ended
September 30, September 30,
-------------------- -------------------
2025 2024 2025 2024
--------- --------- --------- --------
Average rates:
Euro 0.8558 0.9101 0.8958 0.9200
British pound sterling 0.7416 0.7689 0.7613 0.7832
Footnotes
1 Occurred subsequent to September 30, 2025.
2 Includes our top five investments and Tech portfolio.
3 Amounts exclude SMAs and include our consolidated investments in
Slovakia, Egg and Formula E. Amounts also reflect fair value adjustments
for certain investments that have a higher estimated fair value than
reported book value. Includes listed stakes in ITV and Lionsgate.
4 Primarily includes (i) net proceeds of $82m from to the exit of our
Vodafone position and (ii) estimated proceeds of $181 million from the
disposal of approximately one-half of our interest in ITV, which
occurred subsequent to September 30, 2025.
5 Quantitative reconciliations to net earnings/loss (including net
earnings/loss growth rates) for Liberty Services & Corporate Adjusted
EBITDA cannot be provided without unreasonable efforts as we do not
forecast certain non-cash charges, including the components of
non-operating income/expense, depreciation and amortization, and
impairment, restructuring and other operating items included in net
earnings/loss from continuing operations. The items we do not forecast
may vary significantly from period to period.
6 VMO2 guidance presented on an IFRS basis as guided by the VMO2 JV. US
GAAP guidance for the VMO2 JV cannot be provided without unreasonable
efforts, as the VMO2 JV reports under IFRS and does not have U.S. GAAP
forecasts for all components of their IFRS guidance.
7 On an as guided basis. Guidance basis Adjusted EBITDA excludes nexfibre
construction impacts and the incremental impact of the O2 Daisy
transaction.
8 Consolidated intercompany eliminations amounts for the nine months ended
September 30, 2024 within the Financial Highlights tables primarily
relate to (i) revenue and Adjusted EBITDA within our T&I Function of
($90 million) and ($67 million), respectively, related to Tech Framework
revenues and eliminations with Sunrise prior to the Spin-off and (ii)
transactions between our continuing and discontinued operations. For
additional information on the Tech Framework, see the Glossary.
9 Amounts within the Financial Highlights tables reflect 100% of the 50:50
nonconsolidated VMO2 JV and VodafoneZiggo JV.
10 Organic movements for the periods presented exclude the incremental
impact of Daisy, as a result of the O2 Daisy transaction. All net
additions (losses) reflect changes in the underlying business
performance, independent of transaction-related activity at the VMO2
JV.
11 This release includes the actual U.S. GAAP results for the VMO2 JV for
the three and nine months ended September 30, 2025 and 2024. For more
information regarding the VMO2 JV, including full IFRS disclosures,
please visit their investor relations page to access the VMO2 JV's Q3
earnings release.
12 Rebase growth rates included in this release are rebased for
acquisitions, dispositions, FX and other items that impact the
comparability of our year-over-year results, as applicable. As of
September 30, 2025, the VMO2 JV, the VodafoneZiggo JV, Telenet and VM
Ireland are only rebased for the impact of FX. The VMO2 results have not
been rebased for the incremental impact of the O2 Daisy transaction. See
the Rebase Information section for more information on rebased growth.
13 Includes opex costs to capture of $6 million and capex costs to capture
of $20 million, as applicable.
14 See Reconciliations section of the Appendix below for applicable
non-GAAP reconciliations.
15 Telenet guidance presented on an IFRS basis. US GAAP guidance for
Telenet is broadly the same as their separate IFRS guidance.
16 VodafoneZiggo Adjusted FCF excludes financing and investing cash flows
related to potential acquisitions and mobile spectrum auction fees.
17 For purposes of calculating our average tenor, total third-party debt
excludes vendor financing, certain debt obligations that we assumed in
connection with various acquisitions, debt collateralized by certain
trade receivables of Telenet and Formula E and liabilities related to
Telenet's acquisition of mobile spectrum licenses. The percentage of
debt not due until 2029 or thereafter includes all of these amounts.
18 Liquidity refers to cash and cash equivalents and investments held under
separately managed accounts plus the maximum undrawn commitments under
subsidiary borrowing facilities, without regard to covenant compliance
calculations or other conditions precedent to borrowing.
19 Our aggregate unused borrowing capacity of $0.9 billion represents the
maximum availability under the applicable facilities at September 30,
2025 without regard to covenant compliance calculations or other
conditions precedent to borrowing. Upon completion of the relevant
September 30, 2025 compliance reporting requirements for our credit
facilities, and assuming no further changes from quarter-end borrowing
levels, we anticipate that the full unused borrowing capacity will
continue to be available under each of the respective subsidiary
facilities. Our above expectations do not consider any actual or
potential changes to our borrowing levels or any amounts loaned or
distributed subsequent to September 30, 2025, or the full impact of
additional amounts that may be available to borrow, loan or distribute
under certain defined baskets within each respective facility.
Glossary
See Reconciliations section of the Appendix below for applicable non-GAAP reconciliations.
10-Q or 10-K: As used herein, the terms 10-Q and 10-K refer to our most recent quarterly or annual report as filed with the Securities and Exchange Commission on Form 10-Q or Form 10-K, as applicable.
Adjusted EBITDA, Adjusted EBITDA less P&E Additions and Property and Equipment Additions (P&E Additions):
-- Adjusted EBITDA: Adjusted EBITDA is the primary measure used by our
chief operating decision maker to evaluate segment operating performance
and is also a key factor that is used by our internal decision makers to
(i) determine how to allocate resources and (ii) evaluate the
effectiveness of our management for purposes of annual and other
incentive compensation plans. As we use the term, Adjusted EBITDA is
defined as earnings (loss) from continuing operations before net income
tax benefit (expense), other non-operating income or expenses, net share
of results of affiliates, net gains (losses) on debt extinguishment, net
realized and unrealized gains (losses) due to changes in fair values of
certain investments, net foreign currency transaction gains (losses), net
gains (losses) on derivative instruments, net interest expense,
depreciation and amortization, share-based compensation, provisions and
provision releases related to significant litigation and impairment,
restructuring and other operating items. Other operating items include
(a) gains and losses on the disposition of long-lived assets, (b)
third-party costs directly associated with successful and unsuccessful
acquisitions and dispositions, including legal, advisory and due
diligence fees, as applicable, and (c) other acquisition-related items,
such as gains and losses on the settlement of contingent consideration.
Our internal decision makers believe Adjusted EBITDA is a meaningful
measure because it represents a transparent view of our recurring
operating performance that is unaffected by our capital structure and
allows management to (1) readily view operating trends, (2) perform
analytical comparisons and benchmarking between segments and (3) identify
strategies to improve operating performance in the different countries in
which we operate. We believe our consolidated Adjusted EBITDA measure,
which is a non-GAAP measure, is useful to investors because it is one of
the bases for comparing our performance with the performance of other
companies in the same or similar industries, although our measure may not
be directly comparable to similar measures used by other public
companies. Adjusted EBITDA of our Liberty Growth strategic platform and
our Liberty Services strategic platform, together with our corporate
functions, are each non-GAAP measures. These non-GAAP measures should be
viewed as measures of operating performance that are a supplement to, and
not a substitute for, U.S. GAAP measures of income included in our
condensed consolidated statements of operations.
-- Adjusted EBITDA less P&E Additions: We define Adjusted EBITDA less P&E
Additions, which is a non-GAAP measure, as Adjusted EBITDA less P&E
Additions on an accrual basis. Adjusted EBITDA less P&E Additions is a
meaningful measure because it provides (i) a transparent view of Adjusted
EBITDA that remains after our capital spend, which we believe is
important to take into account when evaluating our overall performance
and (ii) a comparable view of our performance relative to other
telecommunications companies. Our Adjusted EBITDA less P&E Additions
measure may differ from how other companies define and apply their
definition of similar measures. Adjusted EBITDA less P&E Additions should
be viewed as a measure of operating performance that is a supplement to,
and not a substitute for, U.S. GAAP measures of income included in our
condensed consolidated statements of operations.
-- P&E Additions: Includes capital expenditures, including capitalized
software, on an accrual basis, amounts financed under vendor financing or
finance lease arrangements and other non-cash additions.
Adjusted EBITDA after leases (Adjusted EBITDAaL): We define Adjusted EBITDAaL as Adjusted EBITDA as further adjusted to include finance lease related depreciation and interest expense. Our internal decision makers believe Adjusted EBITDAaL is a meaningful measure because it represents a transparent view of our recurring operating performance that includes recurring lease expenses necessary to operate our business. We believe Adjusted EBITDAaL, which is a non-GAAP measure, is useful to investors because it is one of the bases for comparing our performance with the performance of other companies in the same or similar industries, although our measure may not be directly comparable to similar measures used by other public companies. Adjusted EBITDAaL should be viewed as a measure of operating performance that is a supplement to, and not a substitute for, U.S. GAAP measures of income included in our condensed consolidated statements of operations.
Adjusted Free Cash Flow (Adjusted FCF) & Distributable Cash Flow:
-- Adjusted FCF: We define Adjusted FCF as net cash provided by operating
activities of our continuing operations, plus operating-related vendor
financed expenses (which represents an increase in the period to our
actual cash available as a result of extending vendor payment terms
beyond normal payment terms, which are typically 90 days or less, through
non-cash financing activities), less (i) cash payments in the period for
capital expenditures, (ii) principal payments on operating- and
capital-related amounts financed by vendors and intermediaries (which
represents a decrease in the period to our actual cash available as a
result of paying amounts to vendors and intermediaries where we
previously had extended vendor payments beyond the normal payment terms),
and (iii) principal payments on finance leases (which represents a
decrease in the period to our actual cash available), each as reported in
our condensed consolidated statements of cash flows with each item
excluding any cash provided or used by our discontinued operations. Net
cash provided by operating activities of our continuing operations
includes cash paid for third-party costs directly associated with
successful and unsuccessful acquisition and dispositions of $2.2 million
and $7.6 million during the nine months ended September 30, 2025 and
2024, respectively. For purposes of the statements of cash flows,
operating-related vendor financing additions represent operating-related
expenses financed by an intermediary that are treated as constructive
operating cash outflows and constructive financing cash inflows when the
intermediary settles the liability with the vendor. When the financing
intermediary is paid, a financing cash outflow is recorded in the
statements of cash flows. For purposes of Adjusted FCF, we (i) add in the
constructive financing cash inflow when the intermediary settles the
liability with the vendor as our actual net cash available at that time
is not affected and (ii) subsequently deduct the related financing cash
outflow when we actually pay the financing intermediary, reflecting the
actual reduction to our cash available to service debt or fund new
investment opportunities.
-- Distributable Cash Flow: We define Distributable Cash Flow as Adjusted
FCF plus any dividends received from our equity affiliates that are
funded by activities outside of their normal course of operations,
including, for example, those funded by recapitalizations (referred to as
"Other Affiliate Dividends").
-- VodafoneZiggo Adjusted FCF: VodafoneZiggo defines Adjusted FCF as net
cash provided by operating activities, plus (i) operating-related vendor
financed expenses (which represents an increase in the period to actual
cash available as a result of extending vendor payment terms beyond
normal payment terms, which are typically 90 days or less, through
non-cash financing activities) and (ii) interest payments on shareholder
loans, less (a) cash payments in the period for capital expenditures
(excluding spectrum payments), (b) principal payments on operating- and
capital-related amounts financed by vendors and intermediaries (which
represents a decrease in the period to actual cash available as a result
of paying amounts to vendors and intermediaries where we previously had
extended vendor payments beyond the normal payment terms), and (c)
principal payments on finance leases (which represents a decrease in the
period to actual cash available). We believe our presentation of
Adjusted FCF, Distributable Cash Flow and VodafoneZiggo Adjusted FCF,
each of which is a non-GAAP measure, provides useful information to our
investors because these measures can be used to gauge our ability to (i)
service debt and (ii) fund new investment opportunities after
consideration of all actual cash payments related to our working capital
activities and expenses that are capital in nature, whether paid inside
normal vendor payment terms or paid later outside normal vendor payment
terms (in which case we typically pay in less than 365 days). Adjusted
FCF, Distributable Cash Flow and VodafoneZiggo Adjusted FCF should not be
understood to represent our ability to fund discretionary amounts, as we
have various mandatory and contractual obligations, including debt
repayments, that are not deducted to arrive at these amounts. Investors
should view Adjusted FCF, Distributable Cash Flow and VodafoneZiggo
Adjusted FCF as supplements to, and not substitutes for, U.S. GAAP
measures of liquidity included in our condensed consolidated statements
of cash flows. Further, our Adjusted FCF, Distributable Cash Flow and
VodafoneZiggo Adjusted FCF may differ from how other companies define and
apply their definition of Adjusted FCF or other similar measures.
ARPU: Average Revenue Per Unit is the average monthly subscription revenue per average fixed customer relationship or mobile subscriber, as applicable. ARPU per average fixed-line customer relationship is calculated by dividing the average monthly subscription revenue from residential fixed and SOHO services by the average number of fixed-line customer relationships for the period. ARPU per average mobile subscriber is calculated by dividing mobile subscription revenue for the indicated period by the average number of mobile subscribers for the period. Unless otherwise indicated, ARPU per fixed customer relationship or mobile subscriber is not adjusted for currency impacts. ARPU per RGU refers to average monthly revenue per average RGU, which is calculated by dividing the average monthly subscription revenue from residential and SOHO services for the indicated period, by the average number of the applicable RGUs for the period. Unless otherwise noted, ARPU in this release is considered to be ARPU per average fixed customer relationship or mobile subscriber, as applicable. Fixed-line customer relationships, mobile subscribers and RGUs of entities acquired during the period are normalized. In addition, for purposes of calculating the percentage change in ARPU on a rebased basis, which is a non-GAAP measure, we adjust the prior-year subscription revenue, fixed-line customer relationships, mobile subscribers and RGUs, as applicable, to reflect acquisitions, dispositions and FX on a comparable basis with the current year, consistent with how we calculate our rebased growth for revenue and Adjusted EBITDA, as further described in the body of this release.
ARPU per Consumer Postpaid Mobile Subscriber: Our ARPU per consumer postpaid mobile subscriber calculation refers to the average monthly postpaid mobile subscription revenue per average consumer postpaid mobile subscriber and is calculated by dividing the average monthly postpaid mobile subscription revenue (excluding handset sales and late fees) for the indicated period, by the monthly average of the opening and closing balances of consumer postpaid mobile subscribers in service for the period.
Blended, fully-swapped debt borrowing cost (or WACD): The weighted average interest rate on our aggregate variable- and fixed-rate indebtedness (excluding finance leases and including vendor financing obligations), including the effects of derivative instruments, original issue premiums or discounts and commitment fees, but excluding the impact of financing costs. The weighted average interest rate calculation includes principal amounts outstanding associated with all of our secured and unsecured borrowings.
Broadband Subscriber: A home, residential multiple dwelling unit or commercial unit that receives internet services over our networks, or that we service through a partner network.
B2B: Business-to-Business.
Costs to capture: Costs to capture generally include incremental, third-party operating and capital related costs that are directly associated with integration activities, restructuring activities and certain other costs associated with aligning an acquiree to our business processes to derive synergies. These costs are necessary to combine the operations of a business being acquired (or joint venture being formed) with ours or are incidental to the acquisition. As a result, costs to capture may include certain (i) operating costs that are included in Adjusted EBITDA, (ii) capital-related costs that are included in property and equipment additions and Adjusted EBITDA less P&E Additions and (iii) certain integration-related restructuring expenses that are not included within Adjusted EBITDA or Adjusted EBITDA less P&E Additions. Given the achievement of synergies occurs over time, certain of our costs to capture are recurring by nature, and generally incurred within a few years of completing the transaction.
Customer Churn: The rate at which customers relinquish their subscriptions. The annual rolling average basis is calculated by dividing the number of disconnects during the preceding 12 months by the average number of customer relationships. For the purpose of computing churn, a disconnect is deemed to have occurred if the customer no longer receives any level of service from us and is required to return our equipment. A partial product downgrade, typically used to encourage customers to pay an outstanding bill and avoid complete service disconnection, is not considered to be disconnected for purposes of our churn calculations. Customers who move within our footprint and upgrades and downgrades between services are also excluded from the disconnect figures used in the churn calculation.
Fixed-Line Customer Relationships: The number of customers who receive at least one of our broadband, video or telephony services that we count as RGUs, without regard to which or to how many services they subscribe. Fixed-Line Customer Relationships generally are counted on a unique premises basis. Accordingly, if an individual receives our services in two premises (e.g., a primary home and a vacation home), that individual generally will count as two Fixed-Line Customer Relationships. We exclude mobile-only customers from Fixed-Line Customer Relationships.
Fixed-Mobile Convergence $(FMC)$: Fixed-mobile convergence penetration represents the number of customers who subscribe to both a fixed broadband service and postpaid mobile telephony service, divided by the total number of customers who subscribe to our fixed broadband service.
Homes Passed: Homes, residential multiple dwelling units or commercial units that can be connected to our networks without materially extending the distribution plant. Certain of our Homes Passed counts are based on census data that can change based on either revisions to the data or from new census results.
Homes Serviceable: As defined by VMO2, this includes homes, residential multiple dwelling units or commercial units that can be connected to VMO2's networks that are technologically capable of providing two-way services (including broadband, video and telephony services) or partner networks with which VMO2 has a service agreement, where customers can request and receive services, without materially extending the distribution plant. Certain of VMO2's Homes Serviceable counts are based on census data that can change based on either revisions to the data or from new census results.
Liberty Growth: Represents certain investments in technology, media, sports and digital infrastructure companies that we view as scalable businesses. Our Liberty Growth strategic platform is included in the "all other category" in the 10-Q.
Liberty Services & Corporate: Includes our Liberty Services strategic platform and certain corporate activities, each of which is included in the "all other category" in the 10-Q. While certain of these functions provide services to investments included in our Liberty Growth strategic platform, we have not allocated these costs or cash flows in our internal management reporting or external disclosures.
Mobile Subscriber Count: For residential and business subscribers, the number of active SIM cards in service rather than services provided. For example, if a mobile subscriber has both a data and voice plan on a smartphone this would equate to one mobile subscriber. Alternatively, a subscriber who has a voice and data plan for a mobile handset and a data plan for a laptop would be counted as two mobile subscribers. In a number of countries, our mobile subscribers receive mobile services pursuant to prepaid contracts. Customers who do not pay a recurring monthly fee are excluded from our mobile telephony subscriber counts after periods of inactivity ranging from 30 to 90 days, based on industry standards within the respective country. Prepaid mobile customers are excluded from the VMO2 JV's and the VodafoneZiggo JV's mobile subscriber counts after a period of inactivity of three months and nine months, respectively.
MVNO: Mobile Virtual Network Operator.
RGU: A Revenue Generating Unit is separately a Broadband Subscriber, Video Subscriber or Telephony Subscriber. A home, residential multiple dwelling unit or commercial unit may contain one or more RGUs. For example, if a residential customer subscribed to our broadband service, video service and fixed-line telephony service, the customer would constitute three RGUs. Total RGUs is the sum of Broadband, Video and Telephony Subscribers. RGUs generally are counted on a unique premises basis such that a given premise does not count as more than one RGU for any given service. On the other hand, if an individual receives one of our services in two premises (e.g., a primary home and a vacation home), that individual will count as two RGUs for that service. Each bundled broadband, video or telephony service is counted as a separate RGU regardless of the nature of any bundling discount or promotion. Non-paying subscribers are counted as subscribers during their free promotional service period. Some of these subscribers may choose to disconnect after their free service period. Services offered without charge on a long-term basis (e.g., VIP subscribers or free service to employees) generally are not counted as RGUs. We do not include subscriptions to mobile services in our externally reported RGU counts. In this regard, our RGU counts exclude our separately reported postpaid and prepaid mobile subscribers.
SIM: Subscriber Identification Module.
SOHO: Small or Home Office Subscribers.
Tech Framework: Our centrally-managed technology and innovation function (our T&I Function) provides, and allocates charges for, certain products and services to our consolidated reportable segments (the Tech Framework). These products and services include CPE hardware and related essential software, maintenance, hosting and other services. Our consolidated reportable segments capitalize the combined cost of the CPE hardware and essential software as property and equipment additions and the corresponding amounts charged by our T&I Function are reflected as revenue when earned.
Telephony Subscriber: A home, residential multiple dwelling unit or commercial unit that receives voice services over our networks, or that we service through a partner network. Telephony Subscribers exclude mobile telephony subscribers.
Video Subscriber: A home, residential multiple dwelling unit or commercial unit that receives our video service over our broadband network or through a partner network.
Non-GAAP Reconciliations
VMO2
Adjusted EBITDA, P&E Additions, Adjusted EBITDA less P&E Additions
The following table provides U.S. GAAP to IFRS reconciliations of VMO2's Adjusted EBITDA, P&E Additions and Adjusted EBITDA less P&E Additions for the indicated periods.
Three months ended Nine months ended
September 30, September 30,
--------------------------- -----------------------------
2025 2024 2025 2024
------------- ------------ ------------ ---------------
in millions
Adjusted EBITDA:
U.S. GAAP
Adjusted EBITDA GBP 928.8 GBP 900.7 GBP 2,658.7 GBP 2,644.3
U.S. GAAP/IFRS
adjustments(i) 87.0 93.3 255.4 263.2
------- --- ------ --- ------- --- -------
IFRS Adjusted
EBITDA GBP 1,015.8 GBP 994.0 GBP 2,914.1 GBP 2,907.5
==== ======= === ====== === ======= === =======
P&E Additions:
U.S. GAAP P&E
Additions GBP 480.0 GBP 529.2 GBP 1,456.2 GBP 1,534.4
U.S. GAAP/IFRS
adjustments(i) 80.2 286.6 203.9 491.9
------- --- ------ --- ------- --- -------
IFRS P&E
Additions GBP 560.2 GBP 815.8 GBP 1,660.1 GBP 2,026.3
==== ======= === ====== === ======= === =======
Adjusted EBITDA
less P&E
Additions:
U.S. GAAP
Adjusted EBITDA
less P&E
Additions GBP 448.8 GBP 371.5 GBP 1,202.5 GBP 1,109.9
U.S. GAAP/IFRS
adjustments(i) 6.8 (193.3) 51.5 (228.7)
------- --- ------ --- ------- --- -------
IFRS Adjusted
EBITDA less
P&E
Additions GBP 455.6 GBP 178.2 GBP 1,254.0 GBP 881.2
==== ======= === ====== === ======= === =======
____________________
(i) U.S. GAAP/IFRS differences primarily relate to (a) the VMO2 JV's
investment in CTIL and (b) leases.
Adjusted FCF
The following table provides a reconciliation of VMO2's U.S. GAAP net cash provided by operating activities to IFRS Adjusted FCF for the indicated periods.
Three months ended Nine months ended
September 30, September 30,
------------------------------- --------------------------------
2025 2024 2025 2024
--------------- -------------- -------------- ----------------
in millions
U.S. GAAP:
Net cash provided
by operating
activities GBP 948.4 GBP 460.2 GBP 1,599.6 GBP 1,335.7
Operating-related vendor
financing additions 959.9 892.7 2,266.1 2,710.9
Cash capital
expenditures, net (198.5) (209.6) (652.1) (628.3)
Principal payments on
operating-related
vendor financing (1,086.7) (1,056.3) (2,730.9) (2,946.8)
Principal payments on
capital-related vendor
financing (279.9) (297.8) (905.6) (1,017.2)
Principal payments on
finance leases (0.4) -- (1.6) (0.1)
-------- --- -------- --- -------- --- --------
U.S. GAAP Adjusted FCF 342.8 (210.8) (424.5) (545.8)
IFRS:
U.S. GAAP/IFRS
adjustments(i) 27.0 14.4 67.2 46.6
-------- --- -------- --- -------- --- --------
IFRS Adjusted
FCF GBP 369.8 GBP (196.4) GBP (357.3) GBP (499.2)
==== ======== === ======== === ======== === ========
____________________
(i) U.S. GAAP/IFRS differences relate to the VMO2 JV's investment in CTIL.
VodafoneZiggo
Adjusted FCF
The following table provides a reconciliation of VodafoneZiggo's net cash provided by operating activities to Adjusted FCF for the indicated periods.
Three months ended Nine months ended
September 30, September 30,
--------------------------- ----------------------------
2025 2024 2025 2024
------------- ------------ ------------ --------------
in millions
Net cash provided
by operating
activities EUR 277.3 EUR 258.0 EUR 674.5 EUR 788.3
Operating-related vendor
financing additions 207.8 221.6 638.0 601.1
Interest payments on
shareholder loans 25.7 25.8 76.4 76.7
Cash capital
expenditures, net (132.8) (124.1) (375.5) (437.7)
Principal payments on
operating-related
vendor financing (194.8) (228.0) (569.2) (587.9)
Principal payments on
capital-related vendor
financing (97.9) (111.4) (341.2) (343.5)
Principal payments on
finance leases (2.6) (2.3) (7.5) (6.8)
------ --- ------ --- ------ --- ------
Adjusted FCF EUR 82.7 EUR 39.6 EUR 95.5 EUR 90.2
==== ====== === ====== === ====== === ======
Telenet
Adjusted EBITDA, Adjusted EBITDAaL, P&E Additions, Adjusted EBITDA less P&E Additions
The following table provides U.S. GAAP to IFRS reconciliations of Telenet's Adjusted EBITDA, Adjusted EBITDAaL, P&E Additions and Adjusted EBITDA less P&E Additions for the indicated periods.
Three months ended Nine months ended
September 30, September 30,
----------------------- --------------------------
2025 2024 2025 2024
----------- ---------- ------------ ------------
in millions
Adjusted EBITDA:
U.S. GAAP
Adjusted EBITDA EUR 307.0 EUR 328.3 EUR 891.2 EUR 902.0
U.S. GAAP/IFRS
adjustments(i) 38.0 37.7 119.1 108.5
----- --- ----- --- ------- --- -------
IFRS Adjusted
EBITDA EUR 345.0 EUR 366.0 EUR 1,010.3 EUR 1,010.5
==== ===== === ===== === ======= === =======
Adjusted EBITDAaL:
U.S. GAAP
Adjusted
EBITDAaL EUR 306.8 EUR 328.1 EUR 890.5 EUR 901.3
U.S. GAAP/IFRS
adjustments(i) 18.7 18.6 61.1 51.6
----- --- ----- --- ------- --- -------
IFRS Adjusted
EBITDAaL EUR 325.5 EUR 346.7 EUR 951.6 EUR 952.9
==== ===== === ===== === ======= === =======
P&E Additions:
U.S. GAAP P&E
Additions EUR 213.5 EUR 206.2 EUR 684.6 EUR 562.2
U.S. GAAP/IFRS
adjustments(i) 25.8 21.4 115.1 79.8
----- --- ----- --- ------- --- -------
IFRS P&E
Additions EUR 239.3 EUR 227.6 EUR 799.7 EUR 642.0
==== ===== === ===== === ======= === =======
Adjusted EBITDA
less P&E
Additions:
U.S. GAAP
Adjusted EBITDA
less P&E
Additions EUR 93.5 EUR 122.1 EUR 206.6 EUR 339.8
U.S. GAAP/IFRS
adjustments(i) 12.2 16.3 4.0 28.7
----- --- ----- --- ------- --- -------
IFRS Adjusted
EBITDA less
P&E
Additions EUR 105.7 EUR 138.4 EUR 210.6 EUR 368.5
==== ===== === ===== === ======= === =======
____________________
(i) U.S. GAAP/IFRS differences primarily relate to (a) the treatment of
sports and film broadcasting rights and (b) leases.
Adjusted EBITDAaL
The following table provides a reconciliation of Telenet's U.S. GAAP Adjusted EBITDA to Adjusted EBITDAaL for the indicated periods.
Three months ended Nine months ended
September 30, September 30,
------------------------- --------------------------
2025 2024 2025 2024
------------ ----------- ----------- -------------
in millions
U.S. GAAP
Adjusted
EBITDA EUR 307.0 EUR 328.3 EUR 891.2 EUR 902.0
Finance lease
adjustments (0.2) (0.2) (0.7) (0.7)
----- --- ----- --- ----- --- -----
U.S. GAAP
Adjusted
EBITDAaL EUR 306.8 EUR 328.1 EUR 890.5 EUR 901.3
==== ===== === ===== === ===== === =====
Adjusted FCF
The following table provides a reconciliation of Telenet's U.S. GAAP net cash provided by operating activities to IFRS Adjusted FCF for the indicated periods.
Three months ended Nine months ended
September 30, September 30,
--------------------------- ----------------------------
2025 2024 2025 2024
------------- ------------ ------------ --------------
in millions
U.S. GAAP:
Net cash provided
by operating
activities EUR 230.7 EUR 209.7 EUR 660.2 EUR 650.9
Operating-related vendor
financing additions 85.6 109.2 223.8 265.2
Cash capital
expenditures, net (230.8) (168.1) (646.8) (437.4)
Principal payments on
operating-related
vendor financing (104.1) (108.1) (265.6) (254.9)
Principal payments on
capital-related vendor
financing (17.2) (17.1) (44.5) (59.3)
Principal payments on
finance leases (0.3) (0.2) (0.8) (0.8)
------ --- ------ --- ------ --- ------
U.S. GAAP Adjusted FCF (36.1) 25.4 (73.7) 163.7
IFRS:
U.S. GAAP/IFRS
adjustments -- -- -- --
---- ------ --- ------ --- ------ --- ------
IFRS Adjusted
FCF EUR (36.1) EUR 25.4 EUR (73.7) EUR 163.7
==== ====== === ====== === ====== === ======
VM Ireland
Adjusted FCF
The following table provides a reconciliation of VM Ireland's net cash provided by operating activities to Adjusted FCF for the indicated periods.
Three months ended Nine months ended
September 30, September 30,
------------------------- ----------------------------
2025 2024 2025 2024
------------ ----------- ------------ --------------
in millions
Net cash provided
by operating
activities EUR 12.4 EUR 22.9 EUR 64.5 EUR 79.9
Operating-related
vendor financing
additions -- -- -- --
Cash capital
expenditures, net (50.8) (42.2) (144.1) (115.8)
Principal payments
on
operating-related
vendor financing -- -- -- --
Principal payments
on capital-related
vendor financing -- -- -- --
Principal payments
on finance leases -- -- -- --
---- ----- --- ----- --- ------ --- ------
Adjusted FCF EUR (38.4) EUR (19.3) EUR (79.6) EUR (35.9)
==== ===== === ===== === ====== === ======
Liberty Global
Adjusted FCF
The following table provides a reconciliation of Liberty Global's continuing operations consolidated net cash provided by operating activities to consolidated Adjusted FCF and Distributable Cash Flow for the indicated periods.
Three months ended Nine months ended
September 30, September 30,
------------------ --------------------
2025 2024 2025 2024
-------- -------- -------- ----------
in millions
Net cash provided
by operating
activities of
continuing
operations $ 301.8 $ 319.1 $ 580.2 $ 664.1
Operating-related
vendor financing
additions 100.0 121.3 251.6 291.9
Cash capital
expenditures,
net (342.9) (220.8) (905.5) (611.9)
Principal payments
on
operating-related
vendor financing (121.6) (120.6) (298.2) (283.2)
Principal payments
on
capital-related
vendor financing (20.2) (19.5) (50.6) (71.0)
Principal payments
on finance
leases (1.6) (0.8) (4.4) (2.4)
------ ------ ------ ------
Adjusted FCF (84.5) 78.7 (426.9) (12.5)
Other affiliate
dividends -- -- -- --
------ ------ ------ ------
Distributable
Cash Flow $ (84.5) $ 78.7 $(426.9) $ (12.5)
====== ====== ====== ======
Adjusted EBITDA, P&E Additions, Adjusted EBITDA less P&E Additions
A reconciliation of consolidate loss from continuing operations to consolidated Adjusted EBITDA less P&E Additions is presented in the following table:
Three months ended Nine months ended
September 30, September 30,
-------------------- ----------------------
2025 2024 2025 2024
-------- ---------- ---------- ----------
in millions
Loss from
continuing
operations $ (83.4) $(1,423.7) $(4,180.5) $(465.1)
Income tax
expense
(benefit) (46.9) (11.2) (116.0) 59.8
Other income, net (27.5) (53.1) (80.0) (166.0)
Gain on sale of
All3Media -- -- -- (242.9)
Share of results
of affiliates,
net 43.3 132.8 455.9 164.4
Losses on debt
extinguishment,
net 11.2 -- 20.1 --
Realized and
unrealized
losses (gains)
due to changes
in fair values
of certain
investments,
net (64.4) 45.6 (175.5) (37.7)
Foreign currency
transaction
losses (gains),
net (10.0) 934.9 3,160.9 202.1
Realized and
unrealized
losses on
derivative
instruments,
net 46.4 263.8 617.1 39.3
Interest expense 123.3 144.3 380.3 434.2
------ -------- -------- ------
Operating
income (loss) (8.0) 33.4 82.3 (11.9)
Impairment,
restructuring
and other
operating items,
net 22.0 6.0 25.8 44.1
Depreciation and
amortization 275.9 245.0 758.9 750.4
Share-based
compensation
expense 46.6 47.0 129.4 129.4
------ -------- -------- ------
Consolidated
Adjusted
EBITDA 336.5 331.4 996.4 912.0
P&E Additions (327.6) (262.9) (938.4) (724.3)
------ -------- -------- ------
Consolidated
Adjusted
EBITDA less
P&E
Additions $ 8.9 $ 68.5 $ 58.0 $ 187.7
====== ======== ======== ======
A reconciliation of Liberty Growth loss from continuing operations to Adjusted EBITDA less P&E Additions is presented in the following table. Liberty Growth does not meet the reportable segment quantitative thresholds and is included in the "all other category" in the 10-Q.
Three months ended Nine months ended
September 30, September 30,
----------------------- -----------------------
2025 2024 2025 2024
-------------- ------- ----------- ----------
in millions
Loss from
continuing
operations $ (47.2) $ (3.9) $ (86.3) $ (11.7)
Income tax
benefit (13.3) -- (25.2) --
Other expense,
net 2.2 -- 6.3 --
Share of
results of
affiliates,
net -- -- (0.1) --
Foreign
currency
transaction
losses, net 1.0 -- 3.1 --
Realized and
unrealized
losses on
derivative
instruments,
net 0.6 -- 2.1 --
Interest
expense 11.4 1.0 28.0 3.0
------ ----- ------ ------
Operating
loss (45.3) (2.9) (72.1) (8.7)
Impairment,
restructuring
and other
operating
items, net 4.3 0.3 5.7 0.8
Depreciation
and
amortization 17.0 2.9 42.0 8.8
Share-based
compensation
expense (0.1) -- 0.2 --
------ ----- ------ ------
Liberty
Growth
Adjusted
EBITDA (24.1) 0.3 (24.2) 0.9
P&E Additions (20.9) (2.2) (30.1) (5.4)
------ ----- ------ ------
Liberty
Growth
Adjusted
EBITDA
less P&E
Additions $ (45.0) $ (1.9) $ (54.3) $ (4.5)
====== ===== ====== ======
A reconciliation of Liberty Services, together with our corporate functions, loss from continuing operations to Adjusted EBITDA less P&E Additions is presented in the following table. Liberty Services and our corporate functions do not meet the reportable segment quantitative thresholds and are each included in the "all other category" in the 10-Q.
Three months ended Nine months ended
September 30, September 30,
------------------- ----------------------
2025 2024 2025 2024
------- ---------- ---------- ----------
in millions
Loss from
continuing
operations $(71.6) $(1,237.2) $(4,188.9) $ (85.7)
Income tax
expense
(benefit) (55.2) 15.3 (48.6) 33.8
Other income,
net (35.9) (138.3) (97.8) (419.6)
Gain on sale of
All3Media -- -- -- (242.9)
Share of results
of affiliates,
net 44.2 131.6 456.2 163.2
Losses on debt
extinguishment,
net 11.2 -- 12.1 --
Realized and
unrealized
losses (gains)
due to changes
in fair values
of certain
investments,
net (64.4) 45.6 (175.5) (37.7)
Foreign currency
transaction
losses (gains),
net (13.0) 1,065.8 3,581.3 229.1
Realized and
unrealized
losses on
derivative
instruments,
net 83.6 17.8 215.6 87.6
Interest expense 4.4 10.5 26.1 31.2
----- -------- -------- ------
Operating loss (96.7) (88.9) (219.5) (241.0)
Impairment,
restructuring
and other
operating
items, net 9.8 (19.2) (6.7) (21.4)
Depreciation and
amortization 16.8 28.3 49.2 62.9
Share-based
compensation
expense 40.0 40.7 108.8 104.2
----- -------- -------- ------
Liberty
Services &
Corporate
Adjusted
EBITDA (30.1) (39.1) (68.2) (95.3)
P&E Additions (4.9) 0.5 (12.2) (10.7)
----- -------- -------- ------
Liberty
Services &
Corporate
Adjusted
(MORE TO FOLLOW) Dow Jones Newswires
October 30, 2025 08:00 ET (12:00 GMT)
Comments