Company: LBRDK
Filing Date: 2025-02-19
Form Type: 425
Source: 0001140361-25-005132
Chunk: 11

Company: Liberty Broadband Corp
Filing Date: 2025-02-19
Form: 425
Chunk 11
---
 to occur. No assurances can be given that if the prospective financial information had been prepared as of the date of this joint proxy statement/prospectus, similar assumptions would be used. In addition, the prospective financial information may not reflect the manner in which the combined company would operate after the combination. The prospective financial information was not prepared for the purpose of, or with a view toward, public disclosure or with a view toward complying with the guidelines established by the American Institute of Certified Public Accountants for preparation and presentation of prospective financial information, published guidelines of the SEC regarding forward-looking statements or generally accepted accounting principles. No independent registered public accounting firm has audited, reviewed, examined, compiled or applied any procedures with respect to the prospective financial information and, accordingly, no independent public accounting firm has expressed any opinion or given any other form of assurance with respect thereto or its achievability. Consensus “Street Estimates” of Charter The following table presents certain prospective financial information derived from publicly available mean analyst consensus “street estimates” for Charter for the fiscal years ending December 31, 2024 through December 31, 2029 (collectively referred to as the “Charter street estimates”). The Charter street estimates were approved by Charter for Citi’s use and reliance, and by the Charter special committee for Centerview’s use and reliance, in connection with the combination.

| ($ in billions)         |     | Fiscal Year Ending December 31, | 2024 |     |     | 2025 |     |     | 2026 |     |     | 2027 |     |     | 2028 |     |     | 2029 |
|:------------------------|:----|:--------------------------------|-----:|:----|:----|-----:|:----|:----|-----:|:----|:----|-----:|:----|:----|-----:|:----|:----|-----:|
| Revenue                 |     |                                 | 54.8 |     |     | 54.3 |     |     | 54.9 |     |     | 55.1 |     |     | 55.8 |     |     | 56.2 |
| Adjusted EBITDA(1)      |     |                                 | 22.5 |     |     | 22.7 |     |     | 23.5 |     |     | 24.0 |     |     | 24.7 |     |