Liberty Global plc (LBTYA) Margin Analysis

Liberty Global plc

LBTYA (NASDAQ)

(%)

Models
Liberty Global plc Margin Analysis

# --- Years and Quarters
assumptions.set({
    "timeseries": "annual",
    "data": {
        "#years": """
            4
        """,
        "#quarters": """
            8
        """,
    },
    "titles": {
        "#years": "Years",
        "#quarters": "Quarters",
    },
    "properties": {
        "width": "responsive",
        "title": "Years and Quarters",
        "id": "component-1",
        "bindTo": None
    },
    "descriptions": {
        "#years": r"""
The number of historical years used to render the annual chart and tables.
        """,
        "#quarters": r"""
The number of historical quarters used to render the quarterly chart and tables.
        """,
    }
})

# Render description block
model.render_description({
    "data": r"""
## Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (example: Net Income Margin = Net Income / Revenue).

This analysis provides annual and quarterly sections for reporting key financial margins.
""",
    "properties": {
        "width": "responsive"
    }
})

# Render description block
model.render_description({
    "data": r"""
## Annual Section

The annual section uses annual data to calculate margins and growth rates.
""",
    "properties": {
        "width": "full"
    }
})

# --- Income Statement Margins
data.compute({
    "user:%revenueGrowthRate": """
        ( income:revenue / income:revenue:-1 ) - 1
    """,
    "user:%grossMargin": """
        income:grossProfit / income:revenue
    """,
    "user:%operatingMargin": """
        income:operatingIncome / income:revenue
    """,
    "user:%netMargin": """
        income:netIncome / income:revenue
    """,
}, forecast=0, timeseries="annual")

model.render_table({
    "timeseries": "annual",
    "data": {
        "income:revenue": "Revenue",
        "user:%revenueGrowthRate": "Revenue Growth Rate",
        "income:costOfRevenue": "Cost of Revenue",
        "income:grossProfit": "Gross Profit",
        "user:%grossMargin": "Gross Margin",
        "income:operatingIncome": "Operating Income",
        "user:%operatingMargin": "Operating Margin",
        "income:netIncome": "Net Income",
        "user:%netMargin": "Net Margin",
    },
    "start": data.get("""
        -assumption:#years
    """),
    "end": 0,
    "properties": {
        "title": "Income Statement Margins",
        "order": "descending",
        "number_format": "M",
        "include_ltm": True,
        "display_averages": False,
        "width": "responsive"
    }
})

# --- Cash Flow Statement Margins
data.compute({
    "user:%cashFromOperatingActivitiesMargin": """
        flow:netCashProvidedByOperatingActivities / income:revenue
    """,
    "user:%freeCashFlowMargin": """
        flow:freeCashFlow / income:revenue
    """,
    "user:%depreciationAndAmortizationMargin": """
        flow:depreciationAndAmortization / income:revenue
    """,
    "user:%capitalExpenditureMargin": """
        flow:capitalExpenditure / income:revenue
    """,
}, forecast=0, timeseries="annual")

model.render_table({
    "timeseries": "annual",
    "data": {
        "income:revenue": "Revenue",
        "flow:netCashProvidedByOperatingActivities": "Cash from Operating Activities",
        "user:%cashFromOperatingActivitiesMargin": "Cash from Operating Activities Margin",
        "flow:freeCashFlow": "Free Cash Flow",
        "user:%freeCashFlowMargin": "Free Cash Flow Margin",
        "flow:depreciationAndAmortization": "Depreciation and Amortization",
        "user:%depreciationAndAmortizationMargin": "Depreciation and Amortization Margin",
        "flow:capitalExpenditure": "Capital Expenditure",
        "user:%capitalExpenditureMargin": "Capital Expenditure Margin",
    },
    "start": data.get("""
        -assumption:#years
    """),
    "end": 0,
    "properties": {
        "title": "Cash Flow Statement Margins",
        "order": "descending",
        "number_format": "M",
        "include_ltm": True,
        "display_averages": False,
        "width": "responsive"
    }
})

model.render_chart({
    "timeseries": "annual",
    "data": {
        "user:%grossMargin": "Gross Margin",
        "user:%operatingMargin": "Operating Margin",
        "user:%netMargin": "Net Margin",
        "user:%freeCashFlowMargin": "Free Cash Flow Margin",
    },
    "start": data.get("""
        -assumption:#years
    """),
    "end": 0,
    "properties": {
        "title": "Annual Chart",
        "include_ltm": False,
        "set_editable": [],
        "hidden_keys": [],
        "bar_keys": ["user:%grossMargin", "user:%operatingMargin", "user:%netMargin", "user:%freeCashFlowMargin"],
        "width": "full"
    }
})

# Render description block
model.render_description({
    "data": r"""
## Quarterly Section

The quarterly section uses quarterly data to calculate margins and growth rates.
""",
    "properties": {
        "width": "full"
    }
})

model.render_table({
    "timeseries": "quarterly",
    "data": {
        "income:revenue": "Revenue",
        "user:%revenueGrowthRate": "Revenue Growth Rate",
        "income:costOfRevenue": "Cost of Revenue",
        "income:grossProfit": "Gross Profit",
        "user:%grossMargin": "Gross Margin",
        "income:operatingIncome": "Operating Income",
        "user:%operatingMargin": "Operating Margin",
        "income:netIncome": "Net Income",
        "user:%netMargin": "Net Margin",
    },
    "start": data.get("""
        -assumption:#quarters
    """),
    "end": 0,
    "properties": {
        "title": "Income Statement Margins",
        "order": "descending",
        "number_format": "M",
        "display_averages": False,
        "width": "responsive"
    }
})

model.render_table({
    "timeseries": "quarterly",
    "data": {
        "income:revenue": "Revenue",
        "flow:netCashProvidedByOperatingActivities": "Cash from Operating Activities",
        "user:%cashFromOperatingActivitiesMargin": "Cash from Operating Activities Margin",
        "flow:freeCashFlow": "Free Cash Flow",
        "user:%freeCashFlowMargin": "Free Cash Flow Margin",
        "flow:depreciationAndAmortization": "Depreciation and Amortization",
        "user:%depreciationAndAmortizationMargin": "Depreciation and Amortization Margin",
        "flow:capitalExpenditure": "Capital Expenditure",
        "user:%capitalExpenditureMargin": "Capital Expenditure Margin",
    },
    "start": data.get("""
        -assumption:#quarters
    """),
    "end": 0,
    "properties": {
        "title": "Cash Flow Statement Margins",
        "order": "descending",
        "number_format": "M",
        "display_averages": False,
        "width": "responsive"
    }
})

model.render_chart({
    "timeseries": "quarterly",
    "data": {
        "user:%grossMargin": "Gross Margin",
        "user:%operatingMargin": "Operating Margin",
        "user:%netMargin": "Net Margin",
        "user:%freeCashFlowMargin": "Free Cash Flow Margin",
    },
    "start": data.get("""
        -assumption:#quarters
    """),
    "end": 0,
    "properties": {
        "title": "Quarterly Chart",
        "set_editable": [],
        "hidden_keys": [],
        "bar_keys": ["user:%grossMargin", "user:%operatingMargin", "user:%netMargin", "user:%freeCashFlowMargin"],
        "width": "full"
    }
})

Years and Quarters

Years Years The number of historical years used to render the annual chart and tables.	#
Quarters Quarters The number of historical quarters used to render the quarterly chart and tables.	#

Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (example: Net Income Margin = Net Income / Revenue).

This analysis provides annual and quarterly sections for reporting key financial margins.

Annual Section

The annual section uses annual data to calculate margins and growth rates.

Income Statement Margins

Monetary values in USD amounts except #	LTM Mar 13	2025 Dec 31	2024 Dec 31	2023 Dec 31	2022 Dec 31
Revenue	4,878	4,878	4,342	4,116	4,018
Revenue Growth Rate	0%	12.36%	5.49%	2.45%	-61.04%
Cost of Revenue	3,588	3,588	1,451	1,286	1,066
Gross Profit	1,290	1,290	2,891	2,830	2,951
Gross Margin	26.45%	26.45%	66.59%	68.77%	73.46%
Operating Income	32.6	32.6	-60.1	-313.8	109.9
Operating Margin	0.668%	0.668%	-1.38%	-7.62%	2.74%
Net Income	-7,138	-7,138	1,588	-4,052	1,473
Net Margin	-146.3%	-146.3%	36.57%	-98.44%	36.67%

Cash Flow Statement Margins

Monetary values in USD amounts except #	LTM Mar 13	2025 Dec 31	2024 Dec 31	2023 Dec 31	2022 Dec 31
Revenue	4,878	4,878	4,342	4,116	4,018
Cash from Operating Activities	1,220	1,220	2,033	2,166	2,838
Cash from Operating Activities Margin	25.01%	25.01%	46.82%	52.62%	70.64%
Free Cash Flow	782.5	-123	1,124	1,244	1,946
Free Cash Flow Margin	16.04%	-2.52%	25.9%	30.22%	48.45%
Depreciation and Amortization	1,039	1,039	1,067	1,276	1,119
Depreciation and Amortization Margin	21.3%	21.3%	24.57%	31.01%	27.85%
Capital Expenditure	-437.6	-1,343	-908.5	-921.9	-891.3
Capital Expenditure Margin	-8.97%	-27.53%	-20.92%	-22.4%	-22.19%

Annual Chart

Monetary values in USD

{"sectionId": "section-chart-1", "sectionType": "chart", "title": "Annual Chart", "timeseries": "annual", "series": [{"label": "Gross Margin", "mappingKey": "user:%grossMargin", "data": [{"l": "2022", "x": "2022-12-31", "y": 73.46}, {"l": "2023", "x": "2023-12-31", "y": 68.77}, {"l": "2024", "x": "2024-12-31", "y": 66.59}, {"l": "2025", "x": "2025-12-31", "y": 26.45}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "annual", "hidden": false}, {"label": "Operating Margin", "mappingKey": "user:%operatingMargin", "data": [{"l": "2022", "x": "2022-12-31", "y": 2.74}, {"l": "2023", "x": "2023-12-31", "y": -7.62}, {"l": "2024", "x": "2024-12-31", "y": -1.38}, {"l": "2025", "x": "2025-12-31", "y": 0.668}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "annual", "hidden": false}, {"label": "Net Margin", "mappingKey": "user:%netMargin", "data": [{"l": "2022", "x": "2022-12-31", "y": 36.67}, {"l": "2023", "x": "2023-12-31", "y": -98.44}, {"l": "2024", "x": "2024-12-31", "y": 36.57}, {"l": "2025", "x": "2025-12-31", "y": -146.3}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "annual", "hidden": false}, {"label": "Free Cash Flow Margin", "mappingKey": "user:%freeCashFlowMargin", "data": [{"l": "2022", "x": "2022-12-31", "y": 48.45}, {"l": "2023", "x": "2023-12-31", "y": 30.22}, {"l": "2024", "x": "2024-12-31", "y": 25.9}, {"l": "2025", "x": "2025-12-31", "y": -2.52}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "annual", "hidden": false}], "editableDates": {}, "properties": {"display_table": false}, "width": "full"}

Quarterly Section

The quarterly section uses quarterly data to calculate margins and growth rates.

Income Statement Margins

Monetary values in USD amounts except #	2025 (Q4) Dec 31	2025 (Q3) Sep 30	2025 (Q2) Jun 30	2025 (Q1) Mar 31	2024 (Q4) Dec 31	2024 (Q3) Sep 30
Revenue	1,231	1,207	1,269	1,171	257.5	1,935
Revenue Growth Rate	1.99%	-4.88%	8.36%	354.8%	-86.69%
Cost of Revenue	1,834	885.1	465.3	403.4	128.2	591.6
Gross Profit	-603.3	322	803.8	767.8	129.3	1,344
Gross Margin	-49%	26.68%	63.34%	65.56%	50.21%	69.43%
Operating Income	-49.7	-8	29.6	60.7	-116.1	101.3
Operating Margin	-4.04%	-0.663%	2.33%	5.18%	-45.09%	5.24%
Net Income	-2,917	-90.7	-2,793	-1,337	2,244	-1,434
Net Margin	-237%	-7.51%	-220.1%	-114.2%	871.5%	-74.11%

Cash Flow Statement Margins

Monetary values in USD amounts except #	2025 (Q4) Dec 31	2025 (Q3) Sep 30	2025 (Q2) Jun 30	2025 (Q1) Mar 31	2024 (Q4) Dec 31	2024 (Q3) Sep 30
Revenue	1,231	1,207	1,269	1,171	257.5	1,935
Cash from Operating Activities	639.9	301.8	149.2	129.2	791.6	449.5
Cash from Operating Activities Margin	51.98%	25%	11.76%	11.03%	307.4%	23.23%
Free Cash Flow	202.3	864.4	-170.1	-114.1	621.3	102.4
Free Cash Flow Margin	16.43%	71.61%	-13.4%	-9.74%	241.3%	5.29%
Depreciation and Amortization	247	275.9	268.1	247.9	10.8	518.4
Depreciation and Amortization Margin	20.06%	22.86%	21.13%	21.17%	4.19%	26.79%
Capital Expenditure	-437.6	562.6	-319.3	-243.3	-170.3	-347.1
Capital Expenditure Margin	-35.55%	46.61%	-25.16%	-20.77%	-66.14%	-17.94%

Quarterly Chart

Monetary values in USD

{"sectionId": "section-chart-2", "sectionType": "chart", "title": "Quarterly Chart", "timeseries": "quarterly", "series": [{"label": "Gross Margin", "mappingKey": "user:%grossMargin", "data": [{"l": "2024 (Q3)", "x": "2024-09-30", "y": 69.43}, {"l": "2024 (Q4)", "x": "2024-12-31", "y": 50.21}, {"l": "2025 (Q1)", "x": "2025-03-31", "y": 65.56}, {"l": "2025 (Q2)", "x": "2025-06-30", "y": 63.34}, {"l": "2025 (Q3)", "x": "2025-09-30", "y": 26.68}, {"l": "2025 (Q4)", "x": "2025-12-31", "y": -49}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "quarterly", "hidden": false}, {"label": "Operating Margin", "mappingKey": "user:%operatingMargin", "data": [{"l": "2024 (Q3)", "x": "2024-09-30", "y": 5.23}, {"l": "2024 (Q4)", "x": "2024-12-31", "y": -45.09}, {"l": "2025 (Q1)", "x": "2025-03-31", "y": 5.18}, {"l": "2025 (Q2)", "x": "2025-06-30", "y": 2.33}, {"l": "2025 (Q3)", "x": "2025-09-30", "y": -0.663}, {"l": "2025 (Q4)", "x": "2025-12-31", "y": -4.04}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "quarterly", "hidden": false}, {"label": "Net Margin", "mappingKey": "user:%netMargin", "data": [{"l": "2024 (Q3)", "x": "2024-09-30", "y": -74.11}, {"l": "2024 (Q4)", "x": "2024-12-31", "y": 871.5}, {"l": "2025 (Q1)", "x": "2025-03-31", "y": -114.2}, {"l": "2025 (Q2)", "x": "2025-06-30", "y": -220.1}, {"l": "2025 (Q3)", "x": "2025-09-30", "y": -7.51}, {"l": "2025 (Q4)", "x": "2025-12-31", "y": -237}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "quarterly", "hidden": false}, {"label": "Free Cash Flow Margin", "mappingKey": "user:%freeCashFlowMargin", "data": [{"l": "2024 (Q3)", "x": "2024-09-30", "y": 5.29}, {"l": "2024 (Q4)", "x": "2024-12-31", "y": 241.3}, {"l": "2025 (Q1)", "x": "2025-03-31", "y": -9.74}, {"l": "2025 (Q2)", "x": "2025-06-30", "y": -13.4}, {"l": "2025 (Q3)", "x": "2025-09-30", "y": 71.61}, {"l": "2025 (Q4)", "x": "2025-12-31", "y": 16.43}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "quarterly", "hidden": false}], "editableDates": {}, "properties": {"display_table": false}, "width": "full"}