Exhibit 99.1

Unaudited Attributed Financial Information for Tracking Stock Groups

The following tables present our assets and liabilities as of June 30, 2020 and revenue and expenses for the three and six months ended June 30, 2020 and 2019 and cash flows for the six months ended June 30, 2020 and 2019. 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 (“Formula One Group”), respectively. The reattribution, as described in note 1, is reflected in the attributed financial statements on a prospective basis from April 22, 2020. The financial information should be read in conjunction with our condensed consolidated financial statements for the six months ended June 30, 2020 included in this Quarterly Report on Form 10-Q.

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,

2020

2019

amounts in millions

Cash and cash equivalents

$

1,924

493

Investments in affiliates, accounted for using the equity method

$

1,145

644

Intangible assets not subject to amortization

$

25,682

25,665

Intangible assets subject to amortization, net

$

1,520

1,603

Total assets

$

33,499

31,421

Deferred revenue

$

1,833

1,930

Long-term debt, including current portion

$

12,468

9,245

Deferred tax liabilities

$

1,992

1,890

Attributed net assets

$

9,630

10,678

Noncontrolling interest

$

5,475

5,628

Summary Statement of Operations Data:

Three months ended

Six months ended

June 30,

June 30,

2020

2019

2020

2019

amounts in millions

Revenue

$

1,874

1,977

3,826

3,721

Cost of services (1)

$

(866)

(882)

(1,716)

(1,630)

Other operating expenses (1)

$

(61)

(74)

(132)

(128)

Selling, general and administrative expense (1)

$

(350)

(361)

(692)

(687)

Operating income (loss)

$

383

413

825

720

Interest expense

$

(120)

(109)

(231)

(211)

Income tax (expense) benefit

$

10

(75)

(66)

(188)

Net earnings (loss) attributable to noncontrolling interests

$

64

76

142

107

Earnings (loss) attributable to Liberty stockholders

$

(88)

167

126

228

(1)Includes stock-based compensation expense as follows:

Three months ended

Six months ended

June 30,

June 30,

2020

2019

2020

2019

amounts in millions

Cost of services

$

10

10

21

19

Other operating expenses

9

13

20

22

Selling, general and administrative expense

35

39

71

76

$

54

62

112

117

2

Braves Group

Summary Balance Sheet Data:

June 30,

December 31,

2020

2019

amounts in millions

Cash and cash equivalents

$

308

142

Property and equipment, net

$

817

795

Investments in affiliates, accounted for using the equity method

$

96

99

Intangible assets not subject to amortization

$

323

323

Intangible assets subject to amortization, net

$

30

34

Total assets

$

1,702

1,593

Deferred revenue

$

121

70

Long-term debt, including current portion

$

714

554

Deferred tax liabilities

$

44

61

Attributed net assets

$

367

378

Summary Statement of Operations Data:

Three months ended

Six months ended

June 30,

June 30,

2020

2019

2020

2019

amounts in millions

Revenue

$

11

208

33

230

Selling, general and administrative expense (1)

$

(24)

(22)

(51)

Operating income (loss)

$

(33)

34

(77)

(15)

Share of earnings (losses) of affiliates, net

$

(1)

7

3

9

Unrealized gains (losses) on intergroup interest

$

(7)

(2)

88

(28)

Income tax (expense) benefit

$

9

(5)

24

6

Earnings (loss) attributable to Liberty stockholders

$

(38)

26

15

(45)

(1)Includes stock-based compensation benefit of $15 million and $12 million for the three and six months ended June 30, 2020, respectively, and stock-based compensation expense of $6 million and $9 million for the three and six months ended June 30, 2019, respectively.

3

Formula One Group

Summary Balance Sheet Data:

June 30,

December 31,

2020

2019

amounts in millions

Cash and cash equivalents

$

1,767

587

Investments in affiliates, accounted for using the equity method

$

33

882

Intangible assets not subject to amortization

$

3,956

3,956

Intangible assets subject to amortization, net

$

4,103

4,303

Total assets

$

11,583

11,505

Long-term debt, including current portion

$

3,672

5,677

Attributed net assets

$

6,613

5,239

Summary Statement of Operations Data:

Three months ended

Six months ended

June 30,

June 30,

2020

2019

2020

2019

amounts in millions

Revenue

$

24

620

63

866

Cost of Formula 1 revenue

$

(16)

(441)

(59)

(589)

Selling, general and administrative expense (1)

$

(40)

(51)

(84)

(97)

Operating income (loss)

$

(136)

14

(288)

(44)

Interest expense

$

(37)

(51)

(83)

(101)

Share of earnings (losses) of affiliates, net

$

(46)

34

(110)

16

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

$

5

(100)

20

(197)

Unrealized gains (losses) on intergroup interest

$

(29)

2

(155)

28

Income tax (expense) benefit

$

27

10

52

54

Earnings (loss) attributable to Liberty stockholders

$

(200)

(77)

(543)

(225)

(1)Includes stock-based compensation of $6 million and $8 million for the three months ended June 30, 2020 and 2019, respectively, and $12 million and $15 million for the six months ended June 30, 2020 and 2019, respectively.

4

BALANCE SHEET INFORMATION

June 30, 2020

(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

$

1,924

308

1,767

3,999

 

Trade and other receivables, net

 

497

29

147

673

 

Other current assets

 

227

29

663

(210)

709

 

Total current assets

 

2,648

366

2,577

(210)

5,381

 

Intergroup interests (note 1)

200

134

(334)

Investments in affiliates, accounted for using the equity method (note 1)

 

1,145

96

33

1,274

 

Property and equipment, at cost

 

2,689

972

188

3,849

 

Accumulated depreciation

 

(1,388)

(155)

(61)

(1,604)

 

 

1,301

817

127

2,245

 

Intangible assets not subject to amortization

Goodwill

 

15,820

180

3,956

19,956

 

FCC licenses

 

8,600

8,600

 

Other

 

1,262

143

1,405

 

 

25,682

323

3,956

29,961

 

Intangible assets subject to amortization, net

 

1,520

30

4,103

5,653

 

Other assets

 

1,003

70

653

(32)

1,694

 

Total assets

$

33,499

1,702

11,583

(576)

46,208

 

Liabilities and Equity

Current liabilities:

Intergroup payable (receivable) (note 3)

$

(19)

(19)

38

Accounts payable and accrued liabilities

1,160

 

70

171

1,401

Current portion of debt

1,492

382

1,874

Deferred revenue

 

1,833

 

121

684

2,638

Other current liabilities

 

289

 

4

19

(210)

102

Total current liabilities

 

4,755

 

558

912

(210)

6,015

Long-term debt (note 1)

 

10,976

 

332

3,672

14,980

Deferred income tax liabilities

 

1,992

 

44

(32)

2,004

Redeemable intergroup interests (note 1)

180

154

(334)

Other liabilities

 

671

 

221

229

1,121

Total liabilities

 

18,394

 

1,335

4,967

(576)

24,120

Equity / Attributed net assets

 

9,630

 

367

6,613

16,610

Noncontrolling interests in equity of subsidiaries

 

5,475

 

3

5,478

Total liabilities and equity

$

33,499

 

1,702

11,583

(576)

46,208

5

STATEMENT OF OPERATIONS INFORMATION

Three months ended June 30, 2020

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

1,874

 

1,874

Formula 1 revenue

24

24

Other revenue

 

 

11

11

Total revenue

 

1,874

 

11

24

1,909

Operating costs and expenses, including stock-based compensation (note 2):

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

Revenue share and royalties

 

587

 

587

Programming and content

 

110

 

110

Customer service and billing

 

122

 

122

Other

 

47

 

47

Cost of Formula 1 revenue

16

16

Subscriber acquisition costs

 

48

 

48

Other operating expenses

 

61

 

24

85

Selling, general and administrative

 

350

 

40

390

Acquisition and restructuring

24

 

24

Depreciation and amortization

 

142

 

20

104

266

 

1,491

 

44

160

1,695

Operating income (loss)

 

383

 

(33)

(136)

214

Other income (expense):

Interest expense

 

(120)

 

(6)

(37)

(163)

Intergroup interest (expense) income

(7)

 

7

Share of earnings (losses) of affiliates, net

 

(146)

 

(1)

(46)

(193)

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

 

(184)

 

(1)

5

(180)

Unrealized gains (losses) on intergroup interests (note 1)

36

(7)

(29)

Other, net

 

4

 

1

9

14

 

(417)

 

(14)

(91)

(522)

Earnings (loss) before income taxes

 

(34)

 

(47)

(227)

(308)

Income tax (expense) benefit

 

10

 

9

27

46

Net earnings (loss)

 

(24)

 

(38)

(200)

(262)

Less net earnings (loss) attributable to the noncontrolling interests

 

64

 

64

Net earnings (loss) attributable to Liberty stockholders

$

(88)

 

(38)

(200)

(326)

6

STATEMENT OF OPERATIONS INFORMATION

Three months ended June 30, 2019

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

1,977

 

1,977

Formula 1 revenue

620

620

Other revenue

 

 

208

208

Total revenue

 

1,977

 

208

620

2,805

Operating costs and expenses, including stock-based compensation (note 2):

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

Revenue share and royalties

 

600

 

600

Programming and content

 

116

 

116

Customer service and billing

 

119

 

119

Other

 

47

 

47

Cost of Formula 1 revenue

441

441

Subscriber acquisition costs

 

104

 

104

Other operating expenses

 

74

 

129

203

Selling, general and administrative

 

361

 

24

51

436

Acquisition and restructuring

7

 

7

Depreciation and amortization

 

136

 

21

114

271

 

1,564

 

174

606

2,344

Operating income (loss)

 

413

 

34

14

461

Other income (expense):

Interest expense

 

(109)

 

(7)

(51)

(167)

Share of earnings (losses) of affiliates, net

 

(7)

 

7

34

34

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

 

15

 

(2)

(100)

(87)

Unrealized gains (losses) on intergroup interests (note 1)

(2)

2

Other, net

 

6

 

1

14

21

 

(95)

 

(3)

(101)

(199)

Earnings (loss) before income taxes

 

318

 

31

(87)

262

Income tax (expense) benefit

 

(75)

 

(5)

10

(70)

Net earnings (loss)

 

243

 

26

(77)

192

Less net earnings (loss) attributable to the noncontrolling interests

 

76

 

76

Net earnings (loss) attributable to Liberty stockholders

$

167

 

26

(77)

116

7

STATEMENT OF OPERATIONS INFORMATION

Six months ended June 30, 2020

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

3,826

 

3,826

Formula 1 revenue

63

63

Other revenue

 

 

33

33

Total revenue

 

3,826

 

33

63

3,922

Operating costs and expenses, including stock-based compensation (note 2):

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

Revenue share and royalties

 

1,157

 

1,157

Programming and content

 

228

 

228

Customer service and billing

 

240

 

240

Other

 

91

 

91

Cost of Formula 1 revenue

59

59

Subscriber acquisition costs

 

147

 

147

Other operating expenses

 

132

 

53

185

Selling, general and administrative

 

692

 

22

84

798

Acquisition and restructuring

24

 

24

Depreciation and amortization

 

290

 

35

208

533

 

3,001

 

110

351

3,462

Operating income (loss)

 

825

 

(77)

(288)

460

Other income (expense):

Interest expense

 

(231)

 

(13)

(83)

(327)

Intergroup interest (expense) income

(7)

 

7

Share of earnings (losses) of affiliates, net

 

(148)

 

3

(110)

(255)

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

 

(189)

 

(10)

20

(179)

Unrealized gains (losses) on intergroup interest (note 1)

67

88

(155)

Other, net

 

17

 

14

31

 

(491)

 

68

(307)

(730)

Earnings (loss) before income taxes

 

334

 

(9)

(595)

(270)

Income tax (expense) benefit

 

(66)

 

24

52

10

Net earnings (loss)

 

268

 

15

(543)

(260)

Less net earnings (loss) attributable to the noncontrolling interests

 

142

 

142

Net earnings (loss) attributable to Liberty stockholders

$

126

 

15

(543)

(402)

8

STATEMENT OF OPERATIONS INFORMATION

Six months ended June 30, 2019

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

3,721

 

3,721

Formula 1 revenue

866

866

Other revenue

 

 

230

230

Total revenue

 

3,721

 

230

866

4,817

Operating costs and expenses, including stock-based compensation (note 2):

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

Revenue share and royalties

 

1,092

 

1,092

Programming and content

 

222

 

222

Customer service and billing

 

232

 

232

Other

 

84

 

84

Cost of Formula 1 revenue

589

589

Subscriber acquisition costs

 

212

 

212

Other operating expenses

 

128

 

160

288

Selling, general and administrative

 

687

 

51

97

835

Acquisition and restructuring

83

 

83

Depreciation and amortization

 

261

 

34

224

519

 

3,001

 

245

910

4,156

Operating income (loss)

 

720

 

(15)

(44)

661

Other income (expense):

Interest expense

 

(211)

 

(14)

(101)

(326)

Share of earnings (losses) of affiliates, net

 

(11)

 

9

16

14

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

 

16

 

(4)

(197)

(185)

Unrealized gains (losses) on intergroup interests (note 1)

(28)

28

Other, net

 

9

 

1

19

29

 

(197)

 

(36)

(235)

(468)

Earnings (loss) before income taxes

 

523

 

(51)

(279)

193

Income tax (expense) benefit

 

(188)

 

6

54

(128)

Net earnings (loss)

 

335

 

(45)

(225)

65

Less net earnings (loss) attributable to the noncontrolling interests

 

107

 

107

Net earnings (loss) attributable to Liberty stockholders

$

228

 

(45)

(225)

(42)

9

STATEMENT OF CASH FLOWS INFORMATION

Six months ended June 30, 2020

(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)

$

268

 

15

(543)

(260)

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

Depreciation and amortization

 

290

 

35

208

533

Stock-based compensation

 

112

 

(12)

12

112

Share of (earnings) loss of affiliates, net

 

148

 

(3)

110

255

Unrealized (gains) losses on intergroup interests, net

(67)

(88)

155

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

 

189

 

10

(20)

179

Deferred income tax expense (benefit)

 

29

 

(16)

(47)

(34)

Intergroup tax allocation

(1)

(8)

9

Other charges (credits), net

 

31

 

3

34

Changes in operating assets and liabilities

Current and other assets

 

204

 

6

(450)

(240)

Payables and other liabilities

 

(236)

 

59

467

290

Net cash provided (used) by operating activities

 

967

 

1

(99)

869

Cash flows from investing activities:

Investments in equity method affiliates and debt and equity securities

 

(86)

 

(1)

(87)

Return of investment in equity method affiliates

105

105

Cash proceeds from sale of investments

13

13

Cash (paid) received for acquisitions, net of cash acquired

(28)

(28)

Capital expended for property and equipment, including internal-use software and website development

 

(149)

 

(43)

(14)

(206)

Other investing activities, net

 

(2)

 

4

(2)

Net cash provided (used) by investing activities

 

(265)

 

(39)

101

(203)

Cash flows from financing activities:

Borrowings of debt

 

2,117

 

196

522

2,835

Repayments of debt

 

(238)

 

(37)

(609)

(884)

Intergroup Loan (repayment) borrowing

(750)

 

750

Liberty SiriusXM stock repurchases

(69)

(69)

(138)

Subsidiary shares repurchased by subsidiary

 

(399)

 

(399)

Reattribution between Liberty SiriusXM Group and Liberty Formula One Group

(608)

 

608

Proceeds from Liberty SiriusXM common stock rights offering

754

 

754

Cash dividends paid by subsidiary

(33)

(33)

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

 

(44)

 

(2)

(46)

Other financing activities, net

(4)

(4)

(12)

(20)

Net cash provided (used) by financing activities

 

726

 

155

1,188

2,069

Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash

(10)

(10)

Net increase (decrease) in cash, cash equivalents and restricted cash

 

1,428

 

117

1,180

2,725

Cash, cash equivalents and restricted cash at beginning of period

 

507

 

212

587

1,306

Cash, cash equivalents and restricted cash at end of period

$

1,935

 

329

1,767

4,031

10

STATEMENT OF CASH FLOWS INFORMATION

Six months ended June 30, 2019

(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)

$

335

 

(45)

(225)

65

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

Depreciation and amortization

 

261

 

34

224

519

Stock-based compensation

 

138

 

9

15

162

Share of (earnings) loss of affiliates, net

 

11

 

(9)

(16)

(14)

Unrealized (gains) losses on intergroup interests, net

28

(28)

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

 

(16)

 

4

197

185

Deferred income tax expense (benefit)

 

178

 

(63)

115

Intergroup tax allocation

(1)

(6)

7

Intergroup tax (payments) receipts

(2)

22

(20)

Other charges (credits), net

 

4

 

5

(6)

3

Changes in operating assets and liabilities

Current and other assets

 

(14)

 

(34)

(35)

(83)

Payables and other liabilities

 

15

 

56

149

220

Net cash provided (used) by operating activities

 

909

 

64

199

1,172

Cash flows from investing activities:

Investments in equity method affiliates and debt and equity securities

 

(9)

 

(5)

(6)

(20)

Cash proceeds from sale of investments

373

373

Cash (paid) received for acquisitions, net of cash acquired

313

313

Capital expended for property and equipment, including internal-use software and website development

 

(160)

 

(50)

(11)

(221)

Sales of short term investments and other marketable securities

72

72

Other investing activities, net

 

(1)

 

(4)

(5)

Net cash provided (used) by investing activities

 

588

 

(55)

(21)

512

Cash flows from financing activities:

Borrowings of debt

 

2,878

 

1

2,879

Repayments of debt

 

(2,360)

 

(24)

(3)

(2,387)

Liberty SiriusXM stock repurchases

(306)

(306)

Subsidiary shares repurchased by subsidiary

 

(1,474)

 

(1,474)

Cash dividends paid by subsidiary

(36)

(36)

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

 

(50)

 

(7)

(57)

Other financing activities, net

(3)

(7)

6

(4)

Net cash provided (used) by financing activities

 

(1,351)

 

(30)

(4)

(1,385)

Net increase (decrease) in cash, cash equivalents and restricted cash

 

146

 

(21)

174

299

Cash, cash equivalents and restricted cash at beginning of period

 

102

 

190

160

452

Cash, cash equivalents and restricted cash at end of period

$

248

 

169

334

751

11

Notes to Attributed Financial Information (Continued)

(unaudited)

(1)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 company, such as Sirius XM Holdings Inc. (“Sirius XM Holdings”), Live Nation Entertainment, Inc. (“Live Nation”), Formula 1 or Braves Holdings, in which Liberty holds an interest and that is attributed to a Liberty tracking stock 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.

On April 22, 2020, the Company’s board of directors approved the immediate reattribution of certain assets and liabilities between the Formula One Group and the Liberty SiriusXM Group (collectively, the “reattribution”).

The assets reattributed from the Formula One Group to the Liberty SiriusXM Group, valued at $2.8 billion, consisted of:

Liberty’s entire Live Nation stake, consisting of approximately 69.6 million shares of Live Nation common stock;
a newly-created Formula One Group intergroup interest, consisting of approximately 5.3 million notional shares of Liberty Formula One common stock, to cover exposure under Liberty’s 1.375% cash convertible senior notes due 2023 (the “Convertible Notes”);
the bond hedge and warrants associated with the Convertible Notes;
the entire Liberty SiriusXM Group intergroup interest, consisting of approximately 1.9 million notional shares of Liberty SiriusXM common stock, thereby eliminating the Liberty SiriusXM Group intergroup interest; and
a portion, consisting of approximately 2.3 million notional shares of Liberty Braves common stock, of the Formula One Group’s intergroup interest in the Braves Group, to cover exposure under the Convertible Notes.

The reattributed liabilities, valued at $1.3 billion, consisted of:

the Convertible Notes;
Liberty’s 2.25% exchangeable senior debentures due 2048; and
Liberty’s margin loan secured by shares of Live Nation (“Live Nation Margin Loan”).  

Similarly, $1.5 billion of net asset value has been reattributed from the Liberty SiriusXM Group to the Formula   One Group, comprised of:

a call spread between the Formula One Group and the Liberty SiriusXM Group with respect to 34.8 million of the Live Nation shares that were reattributed to the Liberty SiriusXM Group; and
a net cash payment of $1.4 billion from the Liberty SiriusXM Group to the Formula One Group, which was funded by a combination of (x) cash on hand, (y) an additional $400 million drawn from the Company’s existing margin loan secured by shares of common stock of Sirius XM Holdings, resulting in an aggregate outstanding balance of $750 million, and (z) the creation of an intergroup loan obligation from the Liberty SiriusXM Group to the Formula One Group in the principal amount of $750 million, plus interest thereon, which was repaid with the proceeds from the rights offering described below (the “Intergroup Loan”).

12

Notes to Attributed Financial Information (Continued)

(unaudited)

The reattribution is reflected in the Company’s financial statements on a prospective basis.

The Liberty SiriusXM Group is comprised of Liberty’s interests in Sirius XM Holdings and Live Nation, corporate cash, Liberty’s 1.375% Cash Convertible Notes due 2023 and related financial instruments, Liberty’s 2.125% Exchangeable Senior Debentures due 2048, Liberty’s 2.25% Exchangeable Senior Debentures due 2048, Liberty’s 2.75% Exchangeable Senior Debentures due 2049 and margin loan obligations incurred by wholly-owned special purpose subsidiaries of Liberty. The Liberty SiriusXM Group holds intergroup interests in the Formula One Group and the Braves Group as of June 30, 2020. As of June 30, 2020, the Liberty SiriusXM Group has cash and cash equivalents of approximately $1,924 million, which includes $1,770 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 and cash. As of June 30, 2020, the Braves Group has cash and cash equivalents of approximately $308 million, which includes $230 million of 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 interest in Formula 1, a minority equity investment in AT&T Inc., cash, an intergroup interest in the Braves Group, Liberty’s 1% Cash Convertible Notes due 2023 and Liberty’s 2.25% Exchangeable Senior Debentures due 2046. As of June 30, 2020, the Formula One Group has cash and cash equivalents of approximately $1,767 million, which includes $324 million of cash held by Formula 1.

The number of notional shares representing the intergroup interest in the Braves Group held by the Formula One Group is 6,792,903, representing an 11.3% intergroup interest at June 30, 2020. The number of notional shares representing the intergroup interest in the Braves Group held by the Liberty SiriusXM Group is 2,292,037, representing a 3.8% intergroup interest at June 30, 2020. The number of notional shares representing the intergroup interest in the Formula One Group held by the Liberty SiriusXM Group is 5,271,475, representing a 2.2% intergroup interest at June 30, 2020. The intergroup interests represent quasi-equity interests which are not represented by outstanding shares of common stock; rather, the Formula One Group and Liberty SiriusXM Group have attributed interests in the Braves Group, which are generally stated in terms of a number of shares of Liberty Braves common stock, and the Liberty SiriusXM Group also has an attributed interest in the Formula One Group, which is generally stated in terms of a number of shares of Liberty Formula One common stock. Each reporting period, the notional shares representing the intergroup interests are marked to fair value. The changes in fair value are recorded in the Unrealized gain (loss) on intergroup interests line item in the unaudited attributed condensed consolidated statements of operations.

The Braves Group intergroup interests attributable to the Formula One Group and the Liberty SiriusXM Group are reflected in the Investment in intergroup interests line item, and the Braves Group liabilities for the intergroup interests are reflected in the Redeemable intergroup interests line item in the unaudited attributed condensed consolidated balance sheets. Similarly, the Formula One Group intergroup interest attributable to the Liberty SiriusXM Group is reflected in the Investment in intergroup interests line item, and the Formula One Group liability for the intergroup interest is reflected in the Redeemable intergroup interests 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 interests. Appropriate eliminating entries are recorded in the Company’s condensed consolidated financial statements.

As the notional shares underlying the intergroup interests 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 and Series A, B or C Liberty Formula One common stock, respectively. However, Liberty has assumed that the notional shares (if and when issued) related to the Formula One Group interest in the Braves Group would be comprised of Series C Liberty Braves common stock in order to not dilute voting percentages and the notional shares (if and when issued) related to the Liberty SiriusXM Group interest in the Braves Group would be comprised of Series A Liberty Braves common stock since Series A Liberty Braves common stock underly the 1.375% convertible bonds. Therefore, the market prices of Series C Liberty Braves and Series A Liberty Braves

13

Notes to Attributed Financial Information (Continued)

(unaudited)

common stock are used for the quarterly mark-to-market adjustment for the intergroup interests held by Formula One Group and Liberty SiriusXM Group, respectively, through the unaudited attributed condensed consolidated statements of operations. Liberty has assumed that the notional shares (if and when issued) related to the Liberty SiriusXM Group interest in the Formula One Group would be comprised of Series A Liberty Formula One common stock since Series A Formula One common stock underly the 1.375% convertible bonds.  Therefore, the market price of Series A Liberty Formula One common stock is used for the quarterly mark-to-market adjustment through the unaudited attributed condensed consolidated statements of operations.

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

On April 22, 2020, the Company’s board of directors authorized management of the Company to cause subscription rights (the “Series C Liberty SiriusXM Rights”) to purchase shares of Series C Liberty SiriusXM common stock, par value $0.01 per share (“LSXMK”), in a rights offering (the “LSXMK rights offering”) to be distributed to holders of Series A Liberty SiriusXM common stock, par value $0.01 per share, Series B Liberty SiriusXM common stock, par value $0.01 per share, and LSXMK. In the LSXMK rights offering, Liberty distributed 0.0939 of a Series C Liberty SiriusXM Right for each share of Series A, Series B or Series C Liberty SiriusXM common stock held as of 5:00 p.m., New York City time, on May 13, 2020. Fractional Series C Liberty SiriusXM Rights were rounded up to the nearest whole right. Each whole Series C Liberty SiriusXM Right entitled the holder to purchase, pursuant to the basic subscription privilege, one share of LSXMK at a subscription price of $25.47, which was equal to an approximate 20% discount to the volume weighted average trading price of LSXMK for the 3-day trading period ending on and including May 8, 2020. Each Series C Liberty SiriusXM Right also entitled the holder to subscribe for additional shares of LSXMK that were unsubscribed for in the LSXMK rights offering pursuant to an oversubscription privilege. The LSXMK rights offering commenced on May 18, 2020, which was also the ex-dividend date for the distribution of the Series C Liberty SiriusXM Rights. The LSXMK rights offering expired at 5:00 p.m. New York City time, on June 5, 2020 and was fully subscribed with 29,594,089 shares of LSXMK issued to those rightsholders exercising basic and, if applicable, oversubscription privileges. The proceeds from the LSXMK rights offering, which aggregated approximately $754 million, were used to repay the outstanding balance on the Intergroup Loan and accrued interest.

For information relating to investments in affiliates accounted for using the equity method and debt, see notes 7 and 9, respectively, of the accompanying condensed consolidated financial statements.

(2)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.

(3)The intergroup balance at June 30, 2020 and December 31, 2019 is primarily a result of timing of tax benefits.
(4)The Liberty SiriusXM common stock, Liberty Braves common stock and Liberty Formula One common stock have voting and conversion rights under our restated charter. 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,

14

Notes to Attributed Financial Information (Continued)

(unaudited)

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.

15