Exhibit 99.1

Unaudited Attributed Financial Information for Tracking Stock Groups

The following tables present our assets and liabilities as of June 30, 2017 and revenue and expenses for the three and six months ended June 30, 2017 and 2016 and cash flows for the six months ended June 30, 2017 and 2016. The tables further present our assets, liabilities, revenue, expenses and cash flows that are intended to be attributed to the Liberty SiriusXM Group, Liberty Braves Group (“Braves Group”) and the Liberty Formula One Group (formerly the Liberty Media Group) (“Formula One Group”), respectively. The financial information should be read in conjunction with our condensed consolidated financial statements for the six months ended June 30, 2017 included in this Quarterly Report on Form 10-Q. The Recapitalization (as defined herein) was completed on April 15, 2016 and the newly issued shares commenced trading or quotation in the regular way on the Nasdaq Global Select Market or the OTC Markets, as applicable, on Monday, April 18, 2016. Shortly following the completion of the second closing of the acquisition of Formula 1 on January 23, 2017, the Liberty Media Group was renamed the Liberty Formula One Group.  Historical information of the Liberty Media Group and Liberty Media common stock is referred to herein as the Formula One Group and Liberty Formula One common stock, respectively.

The attributed financial information presented herein has been prepared assuming this attribution had been completed as of January 1, 2016. However, this attribution of historical financial information does not purport to be what actual results and balances would have been if such attribution had actually occurred and been in place during these periods. Therefore, the attributed net earnings (losses) presented in the unaudited attributed financial information for the periods prior to the Recapitalization are not the same as the net earnings (losses) reflected in the Liberty Media Corporation condensed consolidated financial statements included in this Quarterly Report on Form 10-Q. The net earnings (losses) attributed to the Liberty SiriusXM common stock, Liberty Braves common stock and Liberty Formula One common stock for purposes of those financial statements only relates to the period after the Recapitalization.

Notwithstanding the following attribution of assets, liabilities, revenue, expenses and cash flows to the Liberty SiriusXM Group, Braves Group and the Formula One Group, our tracking stock capital structure does not affect the ownership or the respective legal title to our assets or responsibility for our liabilities. We and our subsidiaries are each responsible for our respective liabilities. Holders of Liberty SiriusXM common stock, Liberty Braves common stock and Liberty Formula One common stock are holders of our common stock and are subject to risks associated with an investment in our company and all of our businesses, assets and liabilities. The issuance of Liberty SiriusXM common stock, Liberty Braves and Liberty Formula One common stock does not affect the rights of our creditors.

 

 

1

 


 

 

SUMMARY ATTRIBUTED FINANCIAL DATA

 

Liberty SiriusXM Group

 

Summary Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

 

 

2017

 

2016

 

 

 

amounts in millions

 

Cash and cash equivalents

 

$

173

 

 

287

 

Investments in affiliates, accounted for using the equity method

 

$

610

 

 

164

 

Intangible assets not subject to amortization

 

$

23,781

 

 

23,695

 

Intangible assets subject to amortization, net

 

$

987

 

 

998

 

Total assets

 

$

27,643

 

 

27,051

 

Deferred revenue

 

$

1,865

 

 

1,833

 

Long-term debt, including current portion

 

$

6,717

 

 

6,107

 

Deferred tax liabilities

 

$

2,174

 

 

1,967

 

Attributed net assets

 

$

10,203

 

 

10,085

 

Noncontrolling interest

 

$

5,621

 

 

5,945

 

 

Summary Statement of Operations Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Six months ended

 

 

 

June 30,

 

June 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

amounts in millions

Revenue

 

$

1,348

 

1,235

 

2,642

 

2,435

 

Cost of subscriber services (1)

 

$

(514)

 

(486)

 

(1,011)

 

(953)

 

Other operating expenses (1)

 

$

(27)

 

(20)

 

(51)

 

(39)

 

Selling, general and administrative expense (1)

 

$

(202)

 

(180)

 

(386)

 

(347)

 

Operating income (loss)

 

$

392

 

343

 

764

 

679

 

Interest expense

 

$

(85)

 

(86)

 

(169)

 

(167)

 

Income tax (expense) benefit

 

$

(110)

 

(99)

 

(218)

 

(201)

 

Net earnings (loss) attributable to noncontrolling interests

 

$

62

 

60

 

127

 

123

 

Earnings (loss) attributable to Liberty stockholders

 

$

123

 

100

 

247

 

198

 


(1)

Includes stock-based compensation expense as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Six months ended

 

 

 

June 30,

 

June 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

amounts in millions

 

Cost of subscriber services

 

$

9

 

6

 

18

 

12

 

Other operating expenses

 

 

3

 

3

 

7

 

6

 

Selling, general and administrative expense

 

 

25

 

21

 

46

 

36

 

 

 

$

37

 

30

 

71

 

54

 

 

2

 


 

 

Braves Group

 

Summary Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

 

 

2017

 

2016

 

 

 

amounts in millions

 

Cash and cash equivalents

 

$

128

 

 

107

 

Property and equipment, net

 

$

1,058

 

 

930

 

Investments in affiliates, accounted for using the equity method

 

$

47

 

 

61

 

Intangible assets not subject to amortization

 

$

323

 

 

323

 

Intangible assets subject to amortization, net

 

$

73

 

 

73

 

Total assets

 

$

1,734

 

 

1,548

 

Deferred revenue

 

$

112

 

 

44

 

Long-term debt, including current portion

 

$

502

 

 

328

 

Deferred tax liabilities

 

$

70

 

 

48

 

Attributed net assets

 

$

333

 

 

385

 

 

Summary Statement of Operations Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Six months ended

 

 

 

June 30,

 

June 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

amounts in millions

 

Revenue

 

$

176

 

131

 

181

 

135

 

Selling, general and administrative expense (1)

 

$

(29)

 

(19)

 

(48)

 

(33)

 

Operating income (loss)

 

$

(3)

 

(3)

 

(36)

 

(46)

 

Share of earnings (losses) of affiliates, net

 

$

 1

 

 2

 

 4

 

 4

 

Income tax (expense) benefit

 

$

 3

 

 —

 

 9

 

16

 

Earnings (loss) attributable to Liberty stockholders

 

$

(2)

 

25

 

(51)

 

 —

 


(1)

Includes stock-based compensation of $6 million and $2 million for the three months ended June 30, 2017 and 2016, respectively, and $8 million and  $4 million for the six months ended June 30, 2017 and 2016, respectively.  

 

 

3

 


 

 

Formula One Group

 

Summary Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

 

 

2017

 

2016

 

 

 

amounts in millions

 

Cash and cash equivalents

 

$

443

 

 

168

 

Investments in available for sale securities and other cost investments

 

$

569

 

 

1,301

 

Investments in affiliates, accounted for using the equity method

 

$

919

 

 

892

 

Intangible assets not subject to amortization

 

$

3,968

 

 

 —

 

Intangible assets subject to amortization, net

 

$

5,313

 

 

 1

 

Total assets

 

$

12,254

 

 

2,995

 

Deferred revenue

 

$

315

 

 

 —

 

Long-term debt, including current portion

 

$

6,305

 

 

1,583

 

Deferred tax liabilities

 

$

478

 

 

39

 

Attributed net assets

 

$

4,912

 

 

1,286

 

 

Summary Statement of Operations Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Six months ended

 

 

 

June 30,

June 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

amounts in millions

 

Revenue

 

$

616

 

 —

 

712

 

 —

 

Cost of Formula 1 revenue

 

$

414

 

 —

 

482

 

 —

 

Selling, general and administrative expense (1)

 

$

(57)

 

(9)

 

(93)

 

(29)

 

Legal settlement

 

$

 —

 

 —

 

 —

 

511

 

Operating income (loss)

 

$

33

 

(12)

 

(47)

 

476

 

Interest expense

 

$

(62)

 

(4)

 

(118)

 

(7)

 

Share of earnings (losses) of affiliates, net

 

$

20

 

14

 

10

 

(7)

 

Realized and unrealized gains (losses) on financial instruments, net

 

$

(49)

 

(32)

 

(61)

 

(40)

 

Income tax (expense) benefit

 

$

27

 

12

 

53

 

(159)

 

Earnings (loss) attributable to Liberty stockholders

 

$

(27)

 

(43)

 

(123)

 

248

 


(1)

Includes stock-based compensation of $10 million and $2 million for the three months ended June 30, 2017 and 2016, respectively, and $18 million and $10 million for the six months ended June 30, 2017 and 2016, respectively.

4

 


 

 

BALANCE SHEET INFORMATION

June 30, 2017

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributed (note 1)

 

 

 

 

 

 

 

Liberty

 

 

 

 

 

 

 

 

 

 

 

SiriusXM

 

Braves

 

Formula One

 

Inter-Group

 

Consolidated

 

 

    

Group

 

Group

 

Group

 

Eliminations

 

Liberty

    

 

 

amounts in millions

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

173

 

128

 

443

 

 —

 

744

 

Trade and other receivables, net

 

 

234

 

59

 

70

 

 —

 

363

 

Other current assets

 

 

219

 

22

 

85

 

 —

 

326

 

Total current assets

 

 

626

 

209

 

598

 

 —

 

1,433

 

Intergroup interest in the Liberty Braves Group (note 2)

 

 

 —

 

 —

 

218

 

(218)

 

 —

 

Investments in available-for-sale securities and other cost investments (note 3)

 

 

173

 

 8

 

569

 

 —

 

750

 

Investments in affiliates, accounted for using the equity method (note 4)

 

 

610

 

47

 

919

 

 —

 

1,576

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment, at cost

 

 

2,141

 

1,083

 

169

 

 —

 

3,393

 

Accumulated depreciation

 

 

(821)

 

(25)

 

(76)

 

 —

 

(922)

 

 

 

 

1,320

 

1,058

 

93

 

 —

 

2,471

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets not subject to amortization

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

14,250

 

180

 

3,968

 

 —

 

18,398

 

FCC licenses

 

 

8,600

 

 —

 

 —

 

 —

 

8,600

 

Other

 

 

931

 

143

 

 —

 

 —

 

1,074

 

 

 

 

23,781

 

323

 

3,968

 

 —

 

28,072

 

Intangible assets subject to amortization, net

 

 

987

 

73

 

5,313

 

 —

 

6,373

 

Other assets

 

 

146

 

16

 

576

 

(29)

 

709

 

Total assets

 

$

27,643

 

1,734

 

12,254

 

(247)

 

41,384

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Intergroup payable (receivable) (note 7)

 

$

(9)

 

(36)

 

45

 

 —

 

 —

 

Accounts payable and accrued liabilities

 

 

783

 

87

 

122

 

 —

 

992

 

Current portion of debt (note 5)

 

 

 5

 

 —

 

 —

 

 —

 

 5

 

Deferred revenue

 

 

1,865

 

112

 

315

 

 —

 

2,292

 

Other current liabilities

 

 

 3

 

 —

 

19

 

 —

 

22

 

Total current liabilities

 

 

2,647

 

163

 

501

 

 —

 

3,311

 

Long-term debt (note 5)

 

 

6,712

 

502

 

6,305

 

 —

 

13,519

 

Deferred income tax liabilities

 

 

2,174

 

70

 

478

 

(29)

 

2,693

 

Redeemable intergroup interest (note 2)

 

 

 —

 

218

 

 —

 

(218)

 

 —

 

Other liabilities

 

 

286

 

433

 

58

 

 —

 

777

 

Total liabilities

 

 

11,819

 

1,386

 

7,342

 

(247)

 

20,300

 

Equity / Attributed net assets

 

 

10,203

 

333

 

4,912

 

 —

 

15,448

 

Noncontrolling interests in equity of subsidiaries

 

 

5,621

 

15

 

 —

 

 —

 

5,636

 

Total liabilities and equity

 

$

27,643

 

1,734

 

12,254

 

(247)

 

41,384

 

5

 


 

 

STATEMENT OF OPERATIONS INFORMATION

Three months ended June 30, 2017

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributed (note 1)

 

 

 

 

 

Liberty

 

 

 

 

 

 

 

 

 

SiriusXM

 

Braves

 

Formula One

 

Consolidated

 

 

 

Group

 

Group

 

Group

 

Liberty

 

 

 

amounts in millions

 

Revenue:

 

 

 

 

 

 

 

 

 

 

Subscriber revenue

 

$

1,111

 

 —

 

 —

 

1,111

 

Formula 1 revenue

 

 

 —

 

 —

 

616

 

616

 

Other revenue

 

 

237

 

176

 

 —

 

413

 

Total revenue

 

 

1,348

 

176

 

616

 

2,140

 

Operating costs and expenses, including stock-based compensation (note 6):

 

 

 

 

 

 

 

 

 

 

Cost of subscriber services (exclusive of depreciation shown separately below):

 

 

 

 

 

 

 

 

 

 

Revenue share and royalties

 

 

293

 

 —

 

 —

 

293

 

Programming and content

 

 

96

 

 —

 

 —

 

96

 

Customer service and billing

 

 

95

 

 —

 

 —

 

95

 

Other

 

 

30

 

 —

 

 —

 

30

 

Cost of Formula 1 revenue

 

 

 —

 

 —

 

414

 

414

 

Subscriber acquisition costs

 

 

126

 

 —

 

 —

 

126

 

Other operating expenses

 

 

27

 

126

 

 —

 

153

 

Selling, general and administrative

 

 

202

 

29

 

57

 

288

 

Depreciation and amortization

 

 

87

 

24

 

112

 

223

 

 

 

 

956

 

179

 

583

 

1,718

 

Operating income (loss)

 

 

392

 

(3)

 

33

 

422

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(85)

 

(2)

 

(62)

 

(149)

 

Share of earnings (losses) of affiliates, net

 

 

(5)

 

 1

 

20

 

16

 

Realized and unrealized gains (losses) on financial instruments, net

 

 

 —

 

 —

 

(49)

 

(49)

 

Unrealized gains (losses) on intergroup interest (note 2)

 

 

 —

 

(3)

 

 3

 

 —

 

Other, net

 

 

(7)

 

 2

 

 1

 

(4)

 

 

 

 

(97)

 

(2)

 

(87)

 

(186)

 

Earnings (loss) before income taxes

 

 

295

 

(5)

 

(54)

 

236

 

Income tax (expense) benefit

 

 

(110)

 

 3

 

27

 

(80)

 

Net earnings (loss)

 

 

185

 

(2)

 

(27)

 

156

 

Less net earnings (loss) attributable to the noncontrolling interests

 

 

62

 

 —

 

 —

 

62

 

Net earnings (loss) attributable to Liberty stockholders

 

$

123

 

(2)

 

(27)

 

94

 

6

 


 

 

STATEMENT OF OPERATIONS INFORMATION

Three months ended June 30, 2016

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributed (note 1)

 

 

 

 

 

Liberty

 

 

 

 

 

 

 

 

 

SiriusXM

 

Braves

 

Formula One

 

Consolidated

 

 

 

Group

 

Group

 

Group

 

Liberty

 

 

 

amounts in millions

 

Revenue:

 

 

 

 

 

 

 

 

 

 

Subscriber revenue

 

$

1,032

 

 —

 

 —

 

1,032

 

Other revenue

 

 

203

 

131

 

 —

 

334

 

Total revenue

 

 

1,235

 

131

 

 —

 

1,366

 

Operating costs and expenses, including stock-based compensation (note 6):

 

 

 

 

 

 

 

 

 

 

Cost of subscriber services (exclusive of depreciation shown separately below):

 

 

 

 

 

 

 

 

 

 

Revenue share and royalties

 

 

264

 

 —

 

 —

 

264

 

Programming and content

 

 

83

 

 —

 

 —

 

83

 

Customer service and billing

 

 

94

 

 —

 

 —

 

94

 

Other

 

 

45

 

 —

 

 —

 

45

 

Subscriber acquisition costs

 

 

129

 

 —

 

 —

 

129

 

Other operating expenses

 

 

20

 

102

 

 —

 

122

 

Selling, general and administrative

 

 

180

 

19

 

 9

 

208

 

Depreciation and amortization

 

 

77

 

13

 

 3

 

93

 

 

 

 

892

 

134

 

12

 

1,038

 

Operating income (loss)

 

 

343

 

(3)

 

(12)

 

328

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(86)

 

 —

 

(4)

 

(90)

 

Share of earnings (losses) of affiliates, net

 

 

 2

 

 2

 

14

 

18

 

Realized and unrealized gains (losses) on financial instruments, net

 

 

 —

 

 —

 

(32)

 

(32)

 

Unrealized gains (losses) on intergroup interest (note 2)

 

 

 —

 

27

 

(27)

 

 —

 

Other, net

 

 

 —

 

(1)

 

 6

 

 5

 

 

 

 

(84)

 

28

 

(43)

 

(99)

 

Earnings (loss) before income taxes

 

 

259

 

25

 

(55)

 

229

 

Income tax (expense) benefit

 

 

(99)

 

 —

 

12

 

(87)

 

Net earnings (loss)

 

 

160

 

25

 

(43)

 

142

 

Less net earnings (loss) attributable to the noncontrolling interests

 

 

60

 

 —

 

 —

 

60

 

Net earnings (loss) attributable to Liberty stockholders

 

$

100

 

25

 

(43)

 

82

 

 

7

 


 

 

STATEMENT OF OPERATIONS INFORMATION

Six months ended June 30, 2017

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributed (note 1)

 

 

 

 

 

Liberty

 

 

 

 

 

 

 

 

 

SiriusXM

 

Braves

 

Formula One

 

Consolidated

 

 

 

Group

 

Group

 

Group

 

Liberty

 

 

 

amounts in millions

 

Revenue:

 

 

 

 

 

 

 

 

 

 

Subscriber revenue

 

$

2,189

 

 —

 

 —

 

2,189

 

Formula 1 revenue

 

 

 —

 

 —

 

712

 

712

 

Other revenue

 

 

453

 

181

 

 —

 

634

 

Total revenue

 

 

2,642

 

181

 

712

 

3,535

 

Operating costs and expenses, including stock-based compensation (note 6):

 

 

 

 

 

 

 

 

 

 

Cost of subscriber services (exclusive of depreciation shown separately below):

 

 

 

 

 

 

 

 

 

 

Revenue share and royalties

 

 

570

 

 —

 

 —

 

570

 

Programming and content

 

 

192

 

 —

 

 —

 

192

 

Customer service and billing

 

 

192

 

 —

 

 —

 

192

 

Other

 

 

57

 

 —

 

 —

 

57

 

Cost of Formula 1 revenue

 

 

 —

 

 —

 

482

 

482

 

Subscriber acquisition costs

 

 

253

 

 —

 

 —

 

253

 

Other operating expenses

 

 

51

 

143

 

 —

 

194

 

Selling, general and administrative

 

 

386

 

48

 

93

 

527

 

Depreciation and amortization

 

 

177

 

26

 

184

 

387

 

 

 

 

1,878

 

217

 

759

 

2,854

 

Operating income (loss)

 

 

764

 

(36)

 

(47)

 

681

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(169)

 

(2)

 

(118)

 

(289)

 

Share of earnings (losses) of affiliates, net

 

 

(2)

 

 4

 

10

 

12

 

Realized and unrealized gains (losses) on financial instruments, net

 

 

 —

 

 —

 

(61)

 

(61)

 

Unrealized gains (losses) on intergroup interest (note 2)

 

 

 —

 

(31)

 

31

 

 —

 

Other, net

 

 

(1)

 

 5

 

 9

 

13

 

 

 

 

(172)

 

(24)

 

(129)

 

(325)

 

Earnings (loss) before income taxes

 

 

592

 

(60)

 

(176)

 

356

 

Income tax (expense) benefit

 

 

(218)

 

 9

 

53

 

(156)

 

Net earnings (loss)

 

 

374

 

(51)

 

(123)

 

200

 

Less net earnings (loss) attributable to the noncontrolling interests

 

 

127

 

 —

 

 —

 

127

 

Net earnings (loss) attributable to Liberty stockholders

 

$

247

 

(51)

 

(123)

 

73

 

 

 

8

 


 

 

 

STATEMENT OF OPERATIONS INFORMATION

Six months ended June 30, 2016

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributed (note 1)

 

 

 

 

 

Liberty

 

 

 

 

 

 

 

 

 

SiriusXM

 

Braves

 

Formula One

 

Consolidated

 

 

 

Group

 

Group

 

Group

 

Liberty

 

 

 

amounts in millions

 

Revenue:

 

 

 

 

 

 

 

 

 

 

Subscriber revenue

 

$

2,041

 

 —

 

 —

 

2,041

 

Other revenue

 

 

394

 

135

 

 —

 

529

 

Total revenue

 

 

2,435

 

135

 

 —

 

2,570

 

Operating costs and expenses, including stock-based compensation (note 6):

 

 

 

 

 

 

 

 

 

 

Cost of subscriber services (exclusive of depreciation shown separately below):

 

 

 

 

 

 

 

 

 

 

Revenue share and royalties

 

 

516

 

 —

 

 —

 

516

 

Programming and content

 

 

168

 

 —

 

 —

 

168

 

Customer service and billing

 

 

191

 

 —

 

 —

 

191

 

Other

 

 

78

 

 —

 

 —

 

78

 

Subscriber acquisition costs

 

 

261

 

 —

 

 —

 

261

 

Other operating expenses

 

 

39

 

130

 

 —

 

169

 

Selling, general and administrative

 

 

347

 

33

 

29

 

409

 

Legal settlement, net

 

 

 —

 

 —

 

(511)

 

(511)

 

Depreciation and amortization

 

 

156

 

18

 

 6

 

180

 

 

 

 

1,756

 

181

 

(476)

 

1,461

 

Operating income (loss)

 

 

679

 

(46)

 

476

 

1,109

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(167)

 

 —

 

(7)

 

(174)

 

Share of earnings (losses) of affiliates, net

 

 

 9

 

 4

 

(7)

 

 6

 

Realized and unrealized gains (losses) on financial instruments, net

 

 

 —

 

 —

 

(40)

 

(40)

 

Unrealized gains (losses) on intergroup interest (note 2)

 

 

 —

 

27

 

(27)

 

 —

 

Other, net

 

 

 1

 

(1)

 

12

 

12

 

 

 

 

(157)

 

30

 

(69)

 

(196)

 

Earnings (loss) before income taxes

 

 

522

 

(16)

 

407

 

913

 

Income tax (expense) benefit

 

 

(201)

 

16

 

(159)

 

(344)

 

Net earnings (loss)

 

 

321

 

 —

 

248

 

569

 

Less net earnings (loss) attributable to the noncontrolling interests

 

 

123

 

 —

 

 —

 

123

 

Net earnings (loss) attributable to Liberty stockholders

 

$

198

 

 —

 

248

 

446

 

 

 

9

 


 

 

STATEMENT OF CASH FLOWS INFORMATION

Six months ended June 30, 2017

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributed (note 1)

 

 

 

 

 

Liberty

 

 

 

 

 

 

 

 

 

SiriusXM

 

Braves

 

Formula One

 

Consolidated

 

 

 

Group

 

Group

 

Group

 

Liberty

 

 

 

amounts in millions

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

 

$

374

 

(51)

 

(123)

 

200

 

Adjustments to reconcile net earnings to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

177

 

26

 

184

 

387

 

Stock-based compensation

 

 

71

 

 8

 

18

 

97

 

Share of (earnings) loss of affiliates, net

 

 

 2

 

(4)

 

(10)

 

(12)

 

Unrealized (gains) losses on intergroup interest, net

 

 

 —

 

31

 

(31)

 

 —

 

Realized and unrealized (gains) losses on financial instruments, net

 

 

 —

 

 —

 

61

 

61

 

Noncash interest expense

 

 

 3

 

 1

 

 2

 

 6

 

Losses (gains) on dilution of investment in affiliate

 

 

 —

 

 —

 

(2)

 

(2)

 

Deferred income tax expense (benefit)

 

 

215

 

23

 

(62)

 

176

 

Intergroup tax allocation

 

 

(9)

 

(33)

 

42

 

 —

 

Intergroup tax payments

 

 

 4

 

15

 

(19)

 

 —

 

Other charges (credits), net

 

 

 2

 

(3)

 

(1)

 

(2)

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

 

 

 

Current and other assets

 

 

(15)

 

(51)

 

29

 

(37)

 

Payables and other liabilities

 

 

(39)

 

24

 

(120)

 

(135)

 

Net cash provided (used) by operating activities

 

 

785

 

(14)

 

(32)

 

739

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

Investments in and loans to cost and equity investees

 

 

(434)

 

(2)

 

(6)

 

(442)

 

Cash proceeds from sale of investments

 

 

 —

 

 5

 

 1

 

 6

 

Net cash paid for the acquisition of Formula 1

 

 

 —

 

 —

 

(1,647)

 

(1,647)

 

Capital expended for property and equipment

 

 

(119)

 

(145)

 

(2)

 

(266)

 

Other investing activities, net

 

 

(114)

 

 5

 

(10)

 

(119)

 

Net cash provided (used) by investing activities

 

 

(667)

 

(137)

 

(1,664)

 

(2,468)

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

Borrowings of debt

 

 

980

 

214

 

1,403

 

2,597

 

Repayments of debt

 

 

(376)

 

(42)

 

(1,373)

 

(1,791)

 

Proceeds from issuance of Series C Liberty Formula One common stock

 

 

 —

 

 —

 

1,938

 

1,938

 

Subsidiary shares repurchased by subsidiary

 

 

(784)

 

 —

 

 —

 

(784)

 

Cash dividends paid by subsidiary

 

 

(30)

 

 —

 

 —

 

(30)

 

Taxes paid in lieu of shares issued for stock-based compensation

 

 

(29)

 

 —

 

(3)

 

(32)

 

Other financing activities, net

 

 

 7

 

 —

 

 1

 

 8

 

Net cash provided (used) by financing activities

 

 

(232)

 

172

 

1,966

 

1,906

 

Effect of foreign exchange rate changes on cash and cash equivalents

 

 

 —

 

 —

 

 5

 

 5

 

Net increase (decrease) in cash and cash equivalents

 

 

(114)

 

21

 

275

 

182

 

Cash and cash equivalents at beginning of period

 

 

287

 

107

 

168

 

562

 

Cash and cash equivalents at end of period

 

$

173

 

128

 

443

 

744

 

10

 


 

 

STATEMENT OF CASH FLOWS INFORMATION

Six months ended June 30, 2016

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributed (note 1)

 

 

 

 

 

Liberty

 

 

 

 

 

 

 

 

 

SiriusXM

 

Braves

 

Formula One

 

Consolidated

 

 

 

Group

 

Group

 

Group

 

Liberty

 

 

 

amounts in millions

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

 

$

321

 

 —

 

248

 

569

 

Adjustments to reconcile net earnings to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

156

 

18

 

 6

 

180

 

Stock-based compensation

 

 

54

 

 4

 

10

 

68

 

Share of (earnings) loss of affiliates, net

 

 

(9)

 

(4)

 

 7

 

(6)

 

Unrealized (gains) losses on intergroup interest, net

 

 

 —

 

(27)

 

27

 

 —

 

Realized and unrealized (gains) losses on financial instruments, net

 

 

 —

 

 —

 

40

 

40

 

Noncash interest expense

 

 

 3

 

(2)

 

(1)

 

 —

 

Losses (gains) on dilution of investment in affiliate

 

 

 —

 

 —

 

 2

 

 2

 

Deferred income tax expense (benefit)

 

 

192

 

(20)

 

 6

 

178

 

Intergroup tax allocation

 

 

 3

 

(4)

 

 1

 

 —

 

Other charges (credits), net

 

 

23

 

 3

 

(5)

 

21

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

 

 

 

Current and other assets

 

 

 7

 

(60)

 

 2

 

(51)

 

Payables and other liabilities

 

 

34

 

111

 

116

 

261

 

Net cash provided (used) by operating activities

 

 

784

 

19

 

459

 

1,262

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

Investments in and loans to cost and equity investees

 

 

 —

 

(8)

 

(3)

 

(11)

 

Cash proceeds from sale of investments

 

 

 —

 

 —

 

58

 

58

 

Capital expended for property and equipment

 

 

(67)

 

(93)

 

 —

 

(160)

 

Purchases of short term investments and other marketable securities

 

 

 —

 

 —

 

(258)

 

(258)

 

Sales of short term investments and other marketable securities

 

 

 —

 

 —

 

273

 

273

 

Other investing activities, net

 

 

(4)

 

(10)

 

26

 

12

 

Net cash provided (used) by investing activities

 

 

(71)

 

(111)

 

96

 

(86)

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

Borrowings of debt

 

 

1,387

 

66

 

 —

 

1,453

 

Repayments of debt

 

 

(744)

 

(71)

 

(1)

 

(816)

 

Intergroup (payments) receipts

 

 

 9

 

(34)

 

25

 

 —

 

Shares repurchased by subsidiary

 

 

(996)

 

 —

 

 —

 

(996)

 

Proceeds from Liberty Braves common stock rights offering

 

 

 —

 

203

 

 —

 

203

 

Taxes paid in lieu of shares issued for stock-based compensation

 

 

(6)

 

 —

 

(4)

 

(10)

 

Other financing activities, net

 

 

51

 

64

 

(97)

 

18

 

Net cash provided (used) by financing activities

 

 

(299)

 

228

 

(77)

 

(148)

 

Net increase (decrease) in cash and cash equivalents

 

 

414

 

136

 

478

 

1,028

 

Cash and cash equivalents at beginning of period

 

 

112

 

13

 

76

 

201

 

Cash and cash equivalents at end of period

 

$

526

 

149

 

554

 

1,229

 

 

 

 

 

11

 


 

Notes to Attributed Financial Information (Continued)

(unaudited)

 

 

 

 

(1)

As discussed in note 2 of the accompanying condensed consolidated financial statements, on April 15, 2016 Liberty completed a recapitalization of Liberty Media Corporation’s (“Liberty” or the “Company”) common stock into three new tracking stock groups, one designated as the Liberty Braves common stock, one designated as the Liberty Media common stock and one designated as the Liberty SiriusXM common stock (the “Recapitalization”). The attributed financial information is presented herein on a pro forma basis for the six months ended June 30, 2017 and 2016 as if the Recapitalization had been completed as of January 1, 2016.   Upon completion of the Second Closing of the acquisition of Formula 1 on January 23, 2017, as discussed below, the Liberty Media Group was renamed the Liberty Formula One Group (the “Formula One Group”). 

A tracking stock is a type of common stock that the issuing company intends to reflect or "track" the economic performance of a particular business or "group," rather than the economic performance of the company as a whole. While the Liberty SiriusXM Group, Liberty Braves Group (the “Braves Group”) and Formula One Group have separate collections of businesses, assets and liabilities attributed to them, no group is a separate legal entity and therefore cannot own assets, issue securities or enter into legally binding agreements. Therefore, the Liberty SiriusXM Group, Braves Group and Formula One Group do not represent separate legal entities, but rather represent those businesses, assets and liabilities that have been attributed to each respective group. Holders of tracking stock have no direct claim to the group's stock or assets and therefore, do not own, by virtue of their ownership of a Liberty tracking stock, any equity or voting interest in a public company, such as Sirius XM Holdings Inc. (“SIRIUS XM”) or Live Nation Entertainment, Inc. (“Live Nation”), in which Liberty holds an interest and that is attributed to a Liberty tracking stock group, such as the Liberty SiriusXM Group or the Formula One Group. Holders of tracking stock are also not represented by separate boards of directors. Instead, holders of tracking stock are stockholders of the parent corporation, with a single board of directors and subject to all of the risks and liabilities of the parent corporation.

The Liberty SiriusXM Group is comprised of our consolidated subsidiary, SIRIUS XM, corporate cash and its margin loan obligation incurred by a wholly-owned special purpose subsidiary of Liberty. As of June 30, 2017, the Liberty SiriusXM Group has cash and cash equivalents of approximately $173 million, which includes $43 million of subsidiary cash.

The Braves Group is comprised of our consolidated subsidiary, Braves Holdings, LLC (“Braves Holdings”), which indirectly owns the Atlanta Braves Major League Baseball Club (“ANLBC”) and certain assets and liabilities associated with ANLBC’s stadium and mixed use development project (the “Development Project”) and cash. Also upon the Recapitalization, Liberty had attributed to the Braves Group all liabilities arising under a note obligation from Braves Holdings to Liberty, with a total borrowing capacity of up to $165 million by Braves Holdings (the “Intergroup Note”) relating to funds borrowed and used for investment in the Development Project. $150 million was outstanding under the Intergroup Note which was repaid during June 2016 using proceeds from the subscription rights offering (as described in more detail below), and the Intergroup Note agreement was cancelled. The remaining proceeds from the rights offering were attributed to the Braves Group. As of June 30, 2017, the Braves Group has cash and cash equivalents of approximately $128 million, which includes subsidiary cash.

The Formula One Group is comprised of all of the businesses, assets and liabilities of Liberty other than those specifically attributed to the Liberty SiriusXM Group or the Braves Group, including Liberty’s interests in Live Nation Entertainment, Inc. (“Live Nation”), minority equity investments in Time Warner Inc. (“Time Warner”), Viacom, Inc. (“Viacom”) and Formula 1,  the Intergroup Note, the recovery received in connection with the Vivendi lawsuit, cash, an intergroup interest in the Braves Group as well as Liberty’s 1.375% Cash Convertible Notes due 2023 and related financial instruments,  the 2.25% Exchangeable Senior Debentures due 2046 and the 1% Cash Convertible Notes due 2023.  As discussed in more detail in note 3, on September 7, 2016 Liberty, through its indirect wholly owned subsidiary Liberty GR Cayman Acquisition Company, entered into two definitive stock purchase agreements relating to the acquisition of Delta Topco Limited (“Delta Topco”), the parent company of Formula 1, a global motorsports business. The transactions contemplated by the first purchase agreement were completed on September 7, 2016 and provided for the acquisition of slightly less than a 20% minority stake in Formula 1 on an undiluted basis. On October 27, 2016 under the terms of the first purchase agreement, Liberty acquired an additional incremental equity interest of Delta Topco, maintaining 

12

 


 

Notes to Attributed Financial Information (Continued)

(unaudited)

 

 

Liberty’s investment in Delta Topco on an undiluted basis and increasing slightly to 19.1% on a fully diluted basis.  Liberty’s interest in Delta Topco and by extension Formula 1 was  attributed to the Formula One Group. Liberty acquired 100% of the fully diluted equity interests of Delta Topco, other than a nominal number of shares held by certain Formula 1 teams, in a closing under the second purchase agreement (and following the unwind of the first purchase agreement) on January 23, 2017 (the “Second Closing”).  Liberty’s acquired interest in Formula 1, along with existing Formula 1 cash and debt (which is non-recourse to Liberty), was attributed to the Formula One Group upon completion of the Second Closing.  As of June 30, 2017, the Formula One Group has cash and cash equivalents of approximately $443 million, which includes $297 million of cash held by Formula 1.

Following the creation of the new tracking stocks, Liberty distributed to holders of its Liberty Braves common stock subscription rights to acquire shares of Series C Liberty Braves common stock to raise capital to repay the Intergroup Note and for working capital purposes. The rights offering was fully subscribed on June 16, 2016 with 15,833,634 shares of Series C Liberty Braves common stock issued at a price per share of $12.80 to those rights holders exercising basic and, if applicable, oversubscription privileges. Approximately $150 million of the proceeds from the rights offering were used to repay the amount outstanding on the Intergroup Note and accrued interest to Liberty. The remaining proceeds will be used for future development costs attributed to the Braves Group. In September 2016, the Internal Revenue Service completed its review of the distribution of the Series C Liberty Braves subscription rights and notified Liberty that it agreed with the nontaxable characterization of the distribution.

(2)

As part of the Recapitalization, the Formula One Group initially held a 20% intergroup interest in the Braves Group. As a result of the rights offering, the number of notional shares underlying the intergroup interest was adjusted to 9,084,940, representing a 15.5% intergroup interest in the Braves Group as of June 30, 2017. The intergroup interest is a quasi-equity interest which is not represented by outstanding shares of common stock; rather, the Formula One Group has an attributed value in the Braves Group which is generally stated in terms of a number of shares of stock issuable to the Formula One Group with respect to its interest in the Braves Group. Each reporting period, the notional shares representing the intergroup interest are marked to fair value. The change in fair value is recorded in the Unrealized gain (loss) on intergroup interest line item in the unaudited attributed condensed consolidated statements of operations. The Formula One Group’s intergroup interest is reflected in the Investment in intergroup interest line item, and the Braves Group liability for the intergroup interest is reflected in the Redeemable intergroup interest line item in the unaudited attributed condensed consolidated balance sheets. Both accounts are presented as noncurrent, as there are currently no plans for the settlement of the intergroup interest. Appropriate eliminating entries are recorded in the Company’s consolidated financial statements.

As the notional shares underlying the intergroup interest are not represented by outstanding shares of common stock, such shares have not been officially designated Series A, B or C Liberty Braves common stock. However, Liberty has assumed that the notional shares (if and when issued) would be comprised of Series C Liberty Braves common stock in order to not dilute voting percentages. Therefore, the market price of Series C Liberty Braves common stock is used for the quarterly mark-to-market adjustment through the unaudited attributed condensed consolidated statements of operations.

The intergroup interest will remain outstanding until the redemption of the outstanding interest, at the discretion of the Company’s Board of Directors, through transfer of securities, cash and/or other assets from the Braves Group to the Formula One Group.  

13

 


 

Notes to Attributed Financial Information (Continued)

(unaudited)

 

 

(3)

Investments in AFS securities, which are recorded at their respective fair market values, and other cost investments are summarized as follows:

 

 

 

 

 

 

 

 

 

    

June 30, 2017

   

December 31, 2016

 

 

 

amounts in millions

 

Liberty SiriusXM Group

 

 

 

 

 

 

Fair Value Option Securities

 

 

 

 

 

 

Pandora (a)

 

$

173

 

 —

 

Total attributed Liberty SiriusXM Group

 

 

173

 

 —

 

 

 

 

 

 

 

 

Braves Group

 

 

 

 

 

 

Other AFS and cost investments

 

 

 8

 

 8

 

Total attributed Braves Group

 

 

 8

 

 8

 

 

 

 

 

 

 

 

Formula One Group

 

 

 

 

 

 

Fair Value Option Securities

    

 

 

    

 

 

Time Warner  (b)

 

 

427

 

411

 

Viacom

 

 

62

 

65

 

Other equity securities

 

 

19

 

13

 

Total Fair Value Option Securities

 

 

508

 

489

 

AFS and cost investments

 

 

 

 

 

 

Formula 1 (c)

 

 

 —

 

759

 

Other AFS and cost investments

 

 

61

 

53

 

Total AFS and cost investments

 

 

61

 

812

 

Total attributed Formula One Group

 

 

569

 

1,301

 

 

 

 

 

 

 

 

Consolidated Liberty

 

$

750

 

1,309

 


(a)

On June 9, 2017, a subsidiary of SIRIUS XM entered into an agreement to purchase $480 million in newly issued Series A convertible preferred stock of Pandora. Pandora operates the world's most powerful internet-based music discovery platform, offering a personalized experience for listeners. SIRIUS XM purchased $172.5 million of Series A preferred stock upon execution of the agreement and has agreed to purchase the balance of the Series A preferred stock at a second closing. Upon completion of the second closing, the Series A preferred stock would represent a stake of 19% of Pandora's currently outstanding common stock and a 16% stake on an as-converted basis. The investment includes a mandatory redemption feature on any date after the fifth anniversary of the second closing and therefore the financial instrument has been treated as a debt security. SIRIUS XM has elected to account for this investment under the fair value option.

(b)

Shares of Time Warner, which are attributed to the Formula One Group, are pledged as collateral pursuant to the Braves Holdings mixed-use development facility, which is attributed to the Braves Group. See note 5 below for details regarding the number and fair value of shares pledged as collateral pursuant to the Braves Holdings mixed-use development facility as of June 30, 2017.

(c)

Liberty acquired 100% of the fully diluted equity interests of Delta Topco, other than a nominal number of shares held by certain Formula 1 teams, in the Second Closing. Prior to completion of the Second Closing, CVC continued to be the controlling shareholder of Formula 1, and Liberty did not have any voting interests or board representation in Formula 1. As a result, we concluded that we did not have significant influence over Formula 1, and therefore our initial investment in Formula 1 was accounted for as a cost investment until the completion of the Second Closing, at which time we began consolidating Formula 1. See details regarding the Second Closing in note 3 of the accompanying condensed consolidated financial statements. 

14

 


 

Notes to Attributed Financial Information (Continued)

(unaudited)

 

 

(4)

The following table presents information regarding certain equity method investments attributed to each of the Liberty SiriusXM Group, Braves Group and Formula One Group:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2017

 

December 31, 2016

 

 

    

Percentage

    

 

Market

    

Carrying

    

Carrying

 

 

 

ownership

 

 

Value

 

amount

 

amount

 

 

 

dollar amounts in millions

 

Liberty SiriusXM Group

 

 

 

 

 

 

 

 

 

 

 

 

SIRIUS XM Canada

 

70

%

 

$

NA

 

$

610

 

164

 

Total Liberty SiriusXM Group

 

 

 

 

 

 

 

 

610

 

164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Braves Group

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

various

 

 

 

NA

 

 

47

 

61

 

Total Braves Group

 

 

 

 

 

 

 

 

47

 

61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Formula One Group

 

 

 

 

 

 

 

 

 

 

 

 

Live Nation

 

34

%

 

$

2,427

 

 

755

 

731

 

Other

 

various

 

 

 

NA

 

 

164

 

161

 

Total Formula One Group

 

 

 

 

 

 

 

 

919

 

892

 

Consolidated Liberty

 

 

 

 

 

 

 

$

1,576

 

1,117

 

SIRIUS XM Canada

In the acquisition of a controlling interest in SIRIUS XM on January 18, 2013, Liberty acquired an interest in Sirius XM Canada Holdings, Inc. (“SIRIUS XM Canada”) which SIRIUS XM accounts for as an equity method affiliate. Liberty recognized the investment at fair value, based on the market price per share (Level 1), on the date of acquisition.

On May 25, 2017, SIRIUS XM completed a recapitalization of SIRIUS XM Canada, now a privately held corporation. SIRIUS XM now holds a 70% equity interest and 33% voting interest in SIRIUS XM Canada, with the remainder of the voting power and equity interest held by two of SIRIUS XM Canada’s previous shareholders.  The total consideration from SIRIUS XM to SIRIUS XM Canada, excluding transaction costs, during the three and six months ended June 30, 2017 was $309 million, which included $130 million in cash and SIRIUS XM issued 35 million shares of its common stock with an aggregate value of $179 million to the holders of the shares of SIRIUS XM Canada acquired in the transaction.  SIRIUS XM received common stock, non-voting common stock and preferred stock of SIRIUS XM Canada.  SIRIUS XM owns a total of 591 million shares of preferred stock of SIRIUS XM Canada, which has a liquidation preference of one Canadian dollar per share. SIRIUS XM Canada is accounted for as an equity method investment as it does not have the ability to direct the most significant activities that impact SIRIUS XM Canada's economic performance

SIRIUS XM also made a contribution in the form of a loan to SIRIUS XM Canada in the aggregate amount of $131 million on May 25, 2017.  The loan is denominated in Canadian dollars and is considered a long-term investment with any unrealized gains or losses reported within Accumulated other comprehensive (loss) income.  Such loan has a term of fifteen years, bears interest at a rate of 7.62% per annum and includes customary covenants and events of default, including an event of default relating to SIRIUS XM Canada’s failure to maintain specified leverage ratios.  In addition, the terms of the loan require SIRIUS XM Canada to prepay a portion of the outstanding principal amount of the loan within sixty days of the end of each fiscal year in an amount equal to any cash on hand in excess of C$10 million at the last day of the financial year if all target dividends have been paid in full.

SIRIUS XM also entered into a Services Agreement and an Advisory Services Agreement with SIRIUS XM Canada. Each agreement has a thirty year term. Pursuant to the Services Agreement, SIRIUS XM Canada will

15

 


 

Notes to Attributed Financial Information (Continued)

(unaudited)

 

 

pay SIRIUS XM 25% of its gross revenue on a monthly basis through December 31, 2021 and 30% of its gross revenue on a monthly basis thereafter.  Pursuant to the Advisory Services Agreement, SIRIUS XM Canada will pay SIRIUS XM 5% of its gross revenue on a monthly basis.  These agreements supersede and replace the existing agreements between SIRIUS XM Canada and its predecessors and SIRIUS XM.

(5)

Debt attributed to the Liberty SiriusXM Group, Braves Group and Formula One Group is comprised of the following:

 

 

 

 

 

 

 

 

 

 

 

Outstanding

 

Carrying value

 

 

    

Principal

    

June 30,

    

December 31,

 

 

 

June 30, 2017

 

2017

 

2016

 

 

 

amounts in millions

 

Liberty SiriusXM Group

 

 

 

 

 

 

 

 

Corporate level notes and loans:

 

 

 

 

 

 

 

 

Margin loans

 

$

250

 

250

 

250

 

Subsidiary notes and loans:

 

 

 

 

 

 

 

 

SIRIUS XM 5.75% Senior Notes due 2021

 

 

600

 

597

 

596

 

SIRIUS XM 5.25% Senior Secured Notes due 2022

 

 

400

 

405

 

405

 

SIRIUS XM 4.25% Senior Notes due 2020

 

 

500

 

497

 

497

 

SIRIUS XM 4.625% Senior Notes due 2023

 

 

500

 

496

 

496

 

SIRIUS XM 6% Senior Notes due 2024

 

 

1,500

 

1,487

 

1,487

 

SIRIUS XM 5.375% Senior Notes due 2025

 

 

1,000

 

991

 

990

 

SIRIUS XM 5.375% Senior Notes due 2026

 

 

1,000

 

990

 

989

 

SIRIUS XM Credit Facility

 

 

1,000

 

1,000

 

390

 

SIRIUS XM leases

 

 

11

 

11

 

14

 

Less deferred financing costs

 

 

 —

 

(7)

 

(7)

 

Total Liberty SiriusXM Group

 

 

6,761

 

6,717

 

6,107

 

Braves Group

 

 

 

 

 

 

 

 

Subsidiary notes and loans:

 

 

 

 

 

 

 

 

Notes and loans

 

 

511

 

511

 

338

 

Less deferred financing costs

 

 

 —

 

(9)

 

(10)

 

Total Braves Group

 

 

511

 

502

 

328

 

Formula One Group

 

 

 

 

 

 

 

 

Corporate level notes and loans:

 

 

 

 

 

 

 

 

1.375% Cash Convertible Notes due 2023

 

 

1,000

 

1,177

 

1,076

 

1% Cash Convertible Notes due 2023

 

 

450

 

523

 

 —

 

2.25% Exchangeable Senior Debentures due 2046

 

 

445

 

483

 

470

 

Live Nation Margin Loan

 

 

350

 

350

 

 —

 

Other

 

 

35

 

36

 

37

 

Subsidiary notes and loans:

 

 

 

 

 

 

 

 

Bank Loans

 

 

3,402

 

3,417

 

 —

 

Delta Topco Exchangeable Notes

 

 

351

 

335

 

 —

 

Less deferred financing costs

 

 

 

 

(16)

 

 —

 

Total Formula One Group

 

 

6,033

 

6,305

 

1,583

 

Total debt

 

$

13,305

 

13,524

 

8,018

 

Less debt classified as current

 

 

 

 

(5)

 

(5)

 

Total long-term debt

 

 

 

 

13,519

 

8,013

 

16

 


 

Notes to Attributed Financial Information (Continued)

(unaudited)

 

 

Margin Loans

$750 Million Margin Loan due 2018

During October 2016, Liberty refinanced a margin loan arrangement for a similar financial instrument with a term loan of $250 million and a $500 million undrawn line of credit, which is scheduled to mature during October 2018. The new term loan and any drawn portion of the revolver carries an interest rate of LIBOR plus 1.75% with the undrawn portion carrying a fee of 0.75%. Other terms of the agreement were substantially similar to the previous arrangement. Borrowings outstanding under this margin loan bore interest at a rate of 2.90% per annum at June 30, 2017. As of June 30, 2017, availability under the revolving line of credit was $500 million. 1,138.4 million shares of SIRIUS XM common stock held by Liberty with a value of $6,227 million were pledged as collateral to the $750 million margin loan due 2018 as of June 30, 2017. The margin loan contains various affirmative and negative covenants that restrict the activities of the borrower. The margin loan does not include any financial covenants.

Live Nation Margin Loan

On November 8, 2016, LMC LYV, LLC, a wholly-owned subsidiary of Liberty, entered into a margin loan agreement with an availability of $500 million with various lender parties (the “Live Nation Margin Loan”). This margin loan has a two year term and bears interest at a rate of LIBOR plus 2.25% and contains an undrawn commitment fee of 0.75% per annum. Borrowings outstanding under this margin loan bore interest at a rate of 3.40% per annum at June 30, 2017. Interest on the term loan is payable on the first business day of each calendar quarter. This loan was undrawn as of December 31, 2016. On January 20, 2017, LMC LYV, LLC drew $350 million under the margin loan, and the proceeds were used for the Second Closing, as discussed in note 3 to the accompanying condensed consolidated financial statements. As of June 30, 2017, availability under the Live Nation Margin Loan was $150 million. 53.7 million shares of the Company’s Live Nation common stock with a value of $1,873 million and 1.9 million shares of the Company’s Viacom common stock with a value of $62 million were pledged as collateral to the loan as of June 30, 2017.

Braves Holdings Notes

In 2014, Braves Holdings, through a wholly-owned subsidiary, purchased 82 acres of land for the purpose of constructing a Major League Baseball facility and development of a mixed-use complex adjacent to the ballpark.  The new facility is expected to cost approximately $672 million and Braves Holdings expects to spend approximately $50 million in other costs and equipment related to the new ballpark.  Funding for the ballpark will be split between Braves Holdings, Cobb County, the Cumberland Improvement District (the “CID”) and Cobb-Marietta Coliseum and Exhibit Hall Authority (the “Authority”). The CID, Cobb County and the Authority were responsible for funding $392 million of ballpark related construction, and Braves Holdings is responsible for the remainder of cost, including cost overruns.  The Authority issued $368 million in bonds during September 2015. Braves Holdings received $103 million of the bond proceeds during September 2015 as reimbursement for project costs paid for by Braves Holdings prior to the funding of the bonds. Funding for ballpark initiatives by Braves Holdings has come from cash reserves and utilization of two credit facilities.

During September 2015, Braves Holdings entered into a $345 million term loan (the “Braves Term Loan”). The Braves Term Loan initially bore interest at LIBOR plus an applicable spread between 1.50% and 1.75% per annum (based on the debt service coverage ratio) and an unused commitment fee of 0.35% per annum based on the average daily unused portion of the Braves Term Loan, payable quarterly in arrears. In connection with entering into the Braves Senior Secured Note during August 2016 (discussed below), Braves Holdings partially repaid and reduced the capacity on the Braves Term loan from $345 million to $130 million. The interest rate on the Braves Term Loan was 2.80% as of June 30, 2017. The Braves Term Loan is scheduled to mature during August 2021. In connection with entering into the Braves Term Loan, Braves Holdings partially repaid and reduced the capacity on one of the credit facilities from $250 million to $85 million for a total capacity under the credit facilities of $185 million. As of June 30, 2017, the weighted average interest rate on the credit facilities was 2.20%. As of June 30, 2017, Braves Holdings has borrowed approximately $161 million under the Braves Term Loan and two facilities.

17

 


 

Notes to Attributed Financial Information (Continued)

(unaudited)

 

 

During August 2016, a subsidiary of Braves Holdings entered into a $200 million senior secured note which was funded during October 2016 (the “Braves Senior Secured Note”). The Braves Senior Secured Note bears interest at 3.77% per annum, payable semi-annually in arrears. The Braves Senior Secured Note is scheduled to mature during August 2041. The proceeds from the Braves Senior Secured Note were used to partially repay the Braves Term Loan and to finance the stadium construction.

Due to Braves Holdings providing the initial funding of the project and its ownership of the land during the initial construction period, until the initial reimbursement by the Authority during September 2015 at which time the land was conveyed to the Authority, Braves Holdings was deemed the owner (for accounting purposes) of the stadium during the construction period and costs were classified as construction in progress (“CIP”), within the Property and equipment, net line item. Costs of the project were captured in CIP along with a corresponding financing obligation, reported in other liabilities, for amounts funded by the Authority. At the end of the construction period in March 2017, the Company performed an analysis and determined that due to Braves Holdings’ continuing involvement with the property as a result of the purchase option at the end of the lease term, the stadium did not qualify for sale-leaseback accounting treatment. Accordingly, Braves Holdings applied the financing method of accounting whereby Braves Holdings began making license payments and amortizing the financing obligation to the Authority using the effective interest rate method over a 30 year term. The stadium was reclassified from CIP and placed into service on March 31, 2017. Also at this time, Braves Holdings began depreciating the stadium over a 45 year estimated useful life.

In addition, Braves Holdings through affiliated entities and outside development partners are in the process of developing land around the ballpark for a mixed-use complex that is expected to feature retail, residential, office, hotel and entertainment opportunities. The estimated cost for mixed-use development is $558 million, of which Braves Holdings affiliated entities are expected to fund approximately $470 million through a mix of approximately $200 million in equity and $270 million in new debt. In December 2015, certain subsidiaries of Braves Holdings entered into three separate credit facilities totaling $207 million to fund a portion of the mixed use development costs. The maturity dates of the facilities range between December 2018 and December 2019, and all of the facilities contain two year extension options. Interest rates on the facilities bear interest at LIBOR plus an applicable spread between 2.0% and 2.6%, with certain step-downs upon lease of the mixed use facilities at the completion of construction. As of June 30, 2017,  $131 million was drawn on these facilities with a weighted average interest rate of 3.16%.  

As discussed in note 3 above, 464 thousand Time Warner shares were pledged as collateral to the mixed use facilities. The fair value of the shares pledged as of June 30, 2017 was $47 million. Shares of Time Warner are held by the Formula One Group. Following the Recapitalization, the Company’s Board of Directors approved an amount payable by the Braves Group to pay the Formula One Group in order to reflect the credit support provided by the assets of the Formula One Group used as collateral for the credit facility obligations of the Braves Group. The amount of this obligation is determined and paid quarterly in arrears, based on the average share price of Time Warner common stock each period. This inter-group arrangement is recorded through the Intergroup payable (receivable) line item in the condensed consolidated attributed balance sheets and through the Interest expense line item in the condensed consolidated statements of operations and eliminated in consolidation. The total amount payable is expected to be less than $1 million each annual period.

In August 2016, a subsidiary of Braves Holdings entered into a credit facility with an availability of $30 million to fund a portion of the entertainment venue as part of the mixed use development. This facility matures during August 2020 and contains one twelve month extension option. The credit facility bears interest at LIBOR plus 3.25%, with a step-down upon completion of construction. As of June 30, 2017, the interest rate on this facility was 4.23%, and $19 million was drawn.    

As of June 30, 2017, approximately $692 million has been spent to-date on the baseball facility, of which approximately $390 million of funding has been provided by the Authority, and $374 million has been spent to date on the mixed-use development.

18

 


 

Notes to Attributed Financial Information (Continued)

(unaudited)

 

 

1.375% Cash Convertible Notes due 2023

On October 17, 2013, Liberty issued $1 billion aggregate principal amount of 1.375% Cash Convertible Senior Notes due 2023 ("Convertible Notes").  The Convertible Notes will mature on October 15, 2023 unless earlier repurchased by us or converted.  Interest on the Convertible Notes is payable semi-annually in arrears on April 15 and October 15 of each year at a rate of 1.375% per annum. All conversion of the Convertible Notes will be settled solely in cash, and not through the delivery of any securities. Prior to the Recapitalization, the conversion rate was adjusted to 21.0859 shares of Series A Liberty Media Corporation common stock per $1,000 principal amount of Convertible Notes with an equivalent conversion price of $47.43 per share of Series A Liberty Media Corporation common stock. Holders of the Convertible Notes may convert their notes at their option at any time prior to the close of business on the second business day immediately preceding the maturity date of the notes under certain circumstances. Liberty has elected to account for this instrument using the fair value option.  Accordingly, changes in the fair value of this instrument are recognized as unrealized gains (losses) in the statement of operations.  As of June 30, 2017, the Convertible Notes are classified as a long term liability in the condensed consolidated balance sheet, as the conversion conditions have not been met.

As a result of the Recapitalization, as discussed in note 1, the Convertible Notes are convertible into cash based on the product of the conversion rate specified in the indenture and the basket of tracking stocks into which each outstanding share of Series A Liberty Media Corporation common stock has been reclassified (the “Securities Basket”). The supplemental indenture entered into on April 15, 2016 in connection with the Recapitalization amends the conversion, adjustment and other provisions of the indenture to give effect to the Recapitalization and provides that the conversion consideration due upon conversion of any Convertible Note shall be determined as if references in the indenture to one share of Series A Liberty Media Corporation common stock were instead a reference to the Securities Basket, initially consisting of 0.10 of a share of Series A Liberty Braves common stock, 1.0 share of Series A Liberty SiriusXM common stock and 0.25 of a share of Series A Liberty Formula One common stock. The Series A Liberty Braves common stock component of the Securities Basket was adjusted to 0.1087 pursuant to anti-dilution adjustments arising out of the distribution of subscription rights to purchase shares of Series C Liberty Braves common stock made to all holders of Liberty Braves common stock.

Additionally, contemporaneously with the issuance of the Convertible Notes, Liberty entered into privately negotiated cash convertible note hedges and purchased call options (the “Bond Hedge Transaction”). The Bond Hedge Transaction is expected to offset potential cash payments Liberty would be required to make in excess of the principal amount of the Convertible Notes, upon conversion of the notes in the event that the volume-weighted average price per share of the Series A Liberty Media Corporation common stock, as measured under the cash convertible note hedge transactions on each trading day of the relevant cash settlement averaging period or other relevant valuation period, is greater than the strike price of Series A Liberty Media Corporation common stock, which corresponded to the initial conversion price of the Convertible Notes. In connection with the Recapitalization and the entry into the supplemental indenture on April 15, 2016, Liberty entered into amendments to the Bond Hedge Transaction with each of the counterparties to reflect the adjustments resulting from the Recapitalization. As of the effective date of the Recapitalization, the Bond Hedge Transaction covered, in the aggregate, 5,271,475 shares of Series A Liberty Formula One common stock, 21,085,900 shares of Series A Liberty SiriusXM common stock and 2,108,590 shares of Series A Liberty Braves common stock, subject to anti-dilution adjustments pertaining to the Convertible Notes, which was equal to the aggregate number of shares comprising the Securities Basket underlying the Convertible Notes at that time. The aggregate number of shares of Series A Liberty Braves common stock relating to the Bond Hedge Transaction was increased to 2,292,037, pursuant to anti-dilution adjustments arising out of the rights distribution (note 2).  The expiration of these instruments is October 15, 2023. The fair value of these instruments is included in Other assets, at cost, net of accumulated amortization as of June 30, 2017 and December 31, 2016 in the accompanying condensed consolidated balance sheets, with changes in the fair value recorded as unrealized gains (losses) on financial instruments in the accompanying condensed consolidated statements of operations.

Concurrently with the Convertible Notes and Bond Hedge Transaction, Liberty also entered into separate privately negotiated warrant transactions under which Liberty sold warrants relating to the same number of shares of common stock as underlie the Bond Hedge Transaction, subject to anti-dilution adjustments (“Warrant Transactions”). The first expiration date of the warrants is January 16, 2024 and expire over a period covering

19

 


 

Notes to Attributed Financial Information (Continued)

(unaudited)

 

 

81 days thereafter. Liberty may elect to settle its delivery obligation under the Warrant Transactions with cash. In connection with the Recapitalization, Liberty entered into amendments to the warrant transactions with each of the option counterparties to reflect the adjustments to the Warrant Transactions resulting from the Recapitalization (“Amended Warrant Transactions”).  As of the effective date of the Recapitalization, the Amended Warrant Transactions covered, in the aggregate, 5,271,475 shares of Series A Liberty Formula One common stock, 21,085,900 shares of Series A Liberty SiriusXM common stock and 2,108,590 shares of Series A Liberty Braves common stock, subject to anti-dilution adjustments. The aggregate number of shares of Series A Liberty Braves common stock relating to the Amended Warrant Transactions was increased to 2,292,037, pursuant to anti-dilution adjustments arising out of the rights distribution. The strike price of the warrants was adjusted, as a result of the Recapitalization, to $61.16 per share. The Amended Warrant Transactions may have a dilutive effect with respect to the shares comprising the Securities Basket underlying the warrants to the extent that the settlement price exceeds the strike price of the warrants, and the warrants are settled in shares comprising such Securities Basket. The warrants were recorded in equity at the Formula One Group.

1% Cash Convertible Notes due 2023

In connection with the Second Closing on January 23, 2017, Liberty issued $450 million convertible cash notes at an interest rate of 1% per annum, which are convertible, under certain circumstances, into cash based on the trading prices of the underlying shares of Series C Liberty Formula One common stock and mature on January 30, 2023 (the ‘‘1% Convertible Notes’’). The initial conversion rate for the notes will be 27.1091 shares of Series C Liberty Formula One common stock per $1,000 principal amount of notes, equivalent to an initial conversion price of approximately $36.89 per share of Series C Liberty Formula One common stock. The conversion of the 1% Convertible Notes will be settled solely in cash, and not through the delivery of any securities. As discussed in note 3, Liberty used a portion of the net proceeds of the 1% Convertible Notes to fund an increase to the cash consideration payable to the selling shareholders of Formula 1 by approximately $400 million.

2.25% Exchangeable Senior Debentures due 2046

On August 17, 2016, Liberty closed a private offering of approximately $445 million aggregate principal amount of its 2.25% exchangeable senior debentures due 2046 (the “2.25% Exchangeable Senior Debentures due 2046”). Upon an exchange of debentures, Liberty, at its option, may deliver Time Warner common stock, cash or a combination of Time Warner common stock and cash. The number of shares of Time Warner common stock attributable to a debenture represents an initial exchange price of approximately $104.55 per share. A total of approximately 4.25 million shares of Time Warner common stock are attributable to the debentures. Interest is payable quarterly on March 31, June 30, September 30 and December 31 of each year, commencing December 31, 2016. The debentures may be redeemed by Liberty, in whole or in part, on or after October 5, 2021. Holders of the debentures also have the right to require Liberty to purchase their debentures on October 5, 2021. The redemption and purchase price will generally equal 100% of the adjusted principal amount of the debentures plus accrued and unpaid interest.

The debentures, as well as the associated cash proceeds, were attributed to the Formula One Group. Liberty used the net proceeds of the offering for the acquisition of an investment in Formula 1 during September 2016, as further described in note 3. Liberty has elected to account for the debentures using the fair value option. Accordingly, changes in the fair value of these instruments are recognized as unrealized gains (losses) in the condensed consolidated statements of operations.

On October 22, 2016, AT&T Inc. (“AT&T”) and Time Warner announced that they have entered into a definitive agreement under which AT&T will acquire Time Warner in a stock-and-cash transaction. The transaction is expected to close before year-end 2017, subject to approval by Time Warner shareholders and review by the U.S. Department of Justice, as well as potential review by the FCC. If the acquisition is consummated, in accordance with the terms of the indenture governing the 2.25% Exchangeable Senior Debentures due 2046, the cash portion of the acquisition consideration will be paid as an extraordinary additional distribution to holders of debentures and the stock portion of the acquisition consideration will become reference shares attributable to the debentures. Additionally, if the acquisition is consummated, any 

20

 


 

Notes to Attributed Financial Information (Continued)

(unaudited)

 

 

amount of excess regular quarterly cash dividends paid on the AT&T reference shares will be distributed by the Company to holders of the debentures as an additional distribution.

Delta Topco Limited Exchangeable Redeemable Loan Notes

As discussed in note 3 to the accompanying condensed consolidated financial statements, in connection with the Second Closing on January 23, 2017, Delta Topco issued $351 million in subordinated exchangeable debt instruments upon the conversion of certain outstanding Delta Topco loan notes. The Delta Topco Exchangeable Notes bear interest at 2% per annum, mature in July 2019 and are exchangeable into cash or newly issued shares of Series C Liberty Formula One common stock, at the election of the Company. Interest is payable by either, at the discretion of Delta Topco, (i) issuing payment-in-kind notes or (ii) cash. The Delta Topco Exchangeable Notes are attributed to the Formula One Group.

 

The Delta Topco Exchangeable Notes may be exchanged at the option of the noteholder into shares of Series C Liberty Formula One common stock, subject to Delta Topco’s right to instead redeem such Delta Topco Exchangeable Notes for cash. At any time when the total principal amount of the Delta Topco Exchangeable Notes outstanding and owned by the noteholder or its affiliates is less than the total principal amount originally issued to such noteholder, then Delta Topco will have the right to require the noteholder to exchange any or all of such noteholder’s Delta Topco Exchangeable Notes for shares of Series C Liberty Formula One common stock or cash (at Delta Topco’s election). Additionally, if a noteholder proposes to transfer any of its Delta Topco Exchangeable Notes to a person other than a permitted transferee, then Delta Topco will have the option to redeem such Delta Topco Exchangeable Notes for cash. However, if Delta Topco does not timely exercise its right to effect this redemption for cash, then the Delta Topco Exchangeable Notes proposed to be transferred will be automatically exchanged prior to transfer into shares of Series C Liberty Formula One common stock. Although the exact number of shares of Series C Liberty Formula One common stock which may become issuable upon any of these events cannot be predicted, if all Delta Topco Exchangeable Notes were tendered in connection with a noteholder optional exchange on July 22, 2019, which is just before the maturity date, the maximum number of shares of Series C Liberty Formula One common stock issuable upon the exchange would be approximately 15.7 million shares, assuming interest on the Delta Topco Exchangeable Notes is not issued in the form of payment-in-kind notes.

The debt host component of the Delta Topco Exchangeable Notes is recorded as debt while the embedded conversion option is recorded in additional paid-in capital as permanent equity, with the related premium amortized over the expected term of the loan, using the effective interest rate method. Upon settlement, the Company will record a true-up to additional paid-in capital for the amount and type (cash or shares of Series C Liberty Formula One common stock) of settlement. As the Company has the option to settle the liability in shares of Series C Liberty Formula One common stock, the debt host component is presented as a long-term liability in the Company’s condensed consolidated balance sheet as of June 30, 2017.

(6)

Cash compensation expense for our corporate employees is allocated among the Liberty SiriusXM Group, Braves Group and the Formula One Group based on the estimated percentage of time spent providing services for each group. On an annual basis estimated time spent is determined through an interview process and a review of personnel duties unless transactions significantly change the composition of companies and investments in either respective group which would require a timelier reevaluation of estimated time spent. Other general and administrative expenses are charged directly to the groups whenever possible and are otherwise allocated based on estimated usage or some other reasonably determined methodology. Following the Recapitalization, stock compensation related to each tracking stock is calculated based on actual awards outstanding.

 

While we believe that this allocation method is reasonable and fair to each group, we may elect to change the allocation methodology or percentages used to allocate general and administrative expenses in the future.

(7)

Except for the Intergroup Note between the Braves Group and the Formula One Group as discussed in note 1 and the intergroup arrangements regarding the securities held by the Formula One Group pledged as collateral pursuant to a loan at the Braves Group as discussed in note 4, the intergroup balance at June 30, 2017 and December 31, 2016 is primarily a result of timing of tax benefits.

21

 


 

Notes to Attributed Financial Information (Continued)

(unaudited)

 

 

Per the tracking stock tax sharing policies, consolidated income taxes arising from the Liberty SiriusXM Group in periods prior to the Recapitalization were not subject to tax sharing and were allocated to the Formula One Group. As such, the balance of the Intergroup tax payable between the Liberty SiriusXM Group and the Formula One Group was zero at the effective date of the Recapitalization and is accounted for on a go forward basis beginning on such date.

(8)

The Liberty SiriusXM common stock, Liberty Braves common stock and Liberty Formula One common stock have voting and conversion rights under our restated certificate of incorporation. Following is a summary of those rights. Holders of Series A common stock of each group are entitled to one vote per share, and holders of Series B common stock of each group are entitled to ten votes per share. Holders of Series C common stock of each group are entitled to 1/100th of a vote per share in certain limited cases and will otherwise not be entitled to vote. In general, holders of Series A and Series B common stock vote as a single class. In certain limited circumstances, the board may elect to seek the approval of the holders of only Series A and Series B Liberty SiriusXM common stock, only Series A and Series B Liberty Braves common stock, or only Series A and Series B Liberty Formula One common stock.

 

At the option of the holder, each share of Series B common stock of each group will be convertible into one share of Series A common stock of the same group. At the discretion of our board, the common stock related to one group may be converted into common stock of the same series that is related to another other group.

 

22