GLIBA · Annual Report (Form 10-K) · Filed February 11, 2026

Gci Liberty Inc — 10-K exhibit

tmb-20251231xex99d1.htm

Gci Liberty Inc on Boardroom Alpha

Exhibit 99.1

GCI Liberty, Inc.

Reconciliation of GCI Liberty, Inc. and its Subsidiaries Net Assets and

Net Earnings (Loss) to GCI, LLC, Excluding the Corporate and Liberty Subsidiaries

December 31, 2025

(unaudited)

amounts in millions


GCI Liberty, Inc. and its Subsidiaries net assets (including Redeemable noncontrolling interest)	$	1,706
Reconciling items:
Corporate net assets (a)		(307)
Liberty Subsidiaries net assets (b)		—
GCI, LLC net assets (including Redeemable noncontrolling interest, excluding Corporate and Liberty Subsidiaries net assets) (a) (b)	$	1,399

GCI Liberty, Inc. and its Subsidiaries net earnings (loss) (including Redeemable noncontrolling interest)	$	(309)
Reconciling items:
Corporate net (earnings) loss (a)		6
Liberty Subsidiaries net (earnings) loss (b)		—
GCI, LLC net earnings (loss) (including Redeemable noncontrolling interest, excluding Corporate and Liberty Subsidiaries net earnings (loss)) (a) (b)	$	(303)

(a)

Corporate net assets and net (earnings) loss are those subsidiaries of GCI Liberty, Inc. excluded from GCI, LLC.

(b)

Liberty Subsidiaries is a defined term in the Credit Agreement and Indenture for the 4.75% Senior Notes due 2028.

Disclaimer

The opinions and information contained herein have been obtained or derived from sources believed to be reliable, but Boardroom Alpha cannot guarantee its accuracy and completeness, and that of the opinions based thereon.

This report contains opinions and is provided for informational purposes only – it does not constitute investment, legal or tax advice. You should not rely solely upon the research herein for purposes of transacting securities or other investments, and you are encouraged to conduct your own research and due diligence, and to seek the advice of a qualified securities professional before you make any investment.

None of the information contained in this report constitutes, or is intended to constitute a recommendation by Boardroom Alpha of any particular security or trading strategy or a determination by Boardroom Alpha that any security or trading strategy is suitable for any specific person. To the extent any of the information contained herein may be deemed to be investment advice, such information is impersonal and not tailored to the investment needs of any specific person.

No representation or warranty, expressed or implied, is made on behalf of Boardroom Alpha as to the accuracy or completeness of the information contained herein. Boardroom Alpha does not accept any liability for any direct, indirect or consequential loss or damage suffered by any person as a result of relying on all or any part of this research and any liability is expressly disclaimed.

Full disclaimer